Service is in preparation Official β release coming soon. Some features are still being adjusted.

Investical Earnings & investing calendar Earnings & investing calendar
/
MMirai Works Inc. logo
6563TSE Growth

Mirai Works Inc.

みらいワークス Yahoo Finance

Recent & upcoming events

Aug 14
Earnings 2:00
Q3 earnings announcement (scheduled)
Add to Google Calendar
May 14
Earnings 2:00
Q2 earnings announcement (scheduled)
Add to Google Calendar
Feb 13
Earnings 1:00
Q1 earnings announcement (scheduled)
Add to Google Calendar
2025
Dec 22
Shareholder meeting 21:00
Shareholders' meeting
Venue: Prime Terrace KAMIYACHO 2階 当社会議室／東京都港区虎ノ門四丁目1番13号 Details
Add to Google Calendar
Nov 14
Earnings 1:00
FY earnings announcement (scheduled)
Add to Google Calendar
Nov 13
Est.
Earnings 1:00 approx.
Full-year earnings
Add to Google Calendar
2027
Feb 12
Est.
Earnings 1:00 approx.
Q1 earnings
Add to Google Calendar
May 14
Est.
Earnings 2:00 approx.
Q2 earnings
Add to Google Calendar
Aug 13
Est.
Earnings 2:00 approx.
Q3 earnings
Add to Google Calendar

KPI highlights

FY25
Revenue ¥11.14B YoY +5.1%
Operating income ¥284M margin 2.5%
Net income ¥91M YoY +37.1%
EPS ¥17 YoY +38.1%
P/E —
ROE 7.0% Equity ratio 42% Typical equity ratios vary a lot by industry. Banks, brokerages, and other financial companies tend to run lower ratios because leverage (using other people's capital) is core to their business model — a low ratio there isn't a sign of financial weakness.

Company guidance

FY2026/09 Company-issued full-year guidance (from earnings report) / %=vs prior FY
Revenue ¥11.65B +4.5%
Operating income ¥370M +30.2%
Net income ¥144M +58.0%
EPS ¥28 +60.9%

Quarterly fundamentals

Income & cash flow
Quarter FY22 Q4FY23 Q1FY23 Q2FY23 Q3FY23 Q4FY24 Q1
Revenue ¥1.96B¥2.17B¥2.01B¥2.23B¥2.36B¥2.73B
Operating income ¥33M¥89M¥-12M¥124M¥53M¥186M
Net income ¥19M¥53M¥-20M¥78M¥20M¥109M
Operating CF ——————

Ownership over time

Share of total shares outstanding (disclosed major holdings + undisclosed)（2021–2025）

国内機関 7.4%個人 60.1%未開示 31.6%20212022202320242025
事業法人国内機関海外機関個人未開示・浮動株

「国内機関」は信託銀行の名義口座（年金・パッシブ・一部海外資本を含む）を集計し、実質保有者へは分解していません。分類は開示名称からの推定です。

Top shareholders — rank & share

岡本　祥治 53.6%岡本　祥治株式会社日本カストディ銀行（信託口） 3.3%株式会社日本カストディ銀行（信託口）楽天証券株式会社 2.4%楽天証券株式会社五味　大輔 1.9%五味　大輔20212022202320242025

Top shareholders — actual figures (as of 2025)

Holder Shares held Ratio Source
岡本 祥治 2,797,500 53.6% Yuho (EDINET)
株式会社日本カストディ銀行（信託口） 172,000 3.3% Yuho (EDINET)
楽天証券株式会社 125,000 2.4% Yuho (EDINET)
五味 大輔 97,000 1.9% Yuho (EDINET)
株式会社SBI証券 88,177 1.7% Yuho (EDINET)
久納 克宣 67,400 1.3% Yuho (EDINET)
前田 信男 65,100 1.2% Yuho (EDINET)
品川 広志 60,000 1.1% Yuho (EDINET)
株式会社レフバ 52,400 1.0% Yuho (EDINET)
東原 弘樹 49,900 1.0% Yuho (EDINET)

Source：EDINET（大株主の状況）　Classification inferred from disclosed names

F-Score (Piotroski)

6/9 2 of 9 items lack data

Checks financial health against 9 criteria and shows how many are met as a fraction (more ✓ marks is healthier). Items with no data are shown as “—” — they're simply excluded from judgment, not counted against the score.

✓ Positive ROA ROA 2.9%
✓ Positive operating cash flow ¥123M
✓ ROA improved YoY 2.0% → 2.9%
✓ Operating CF exceeds net income (accrual quality) OCF ¥123M / net income ¥91M
✓ Equity ratio improved* Substitute for the original “decrease in long-term debt” 39.2% → 42.1%
— Current ratio improved No data
✗ No dilution (shares outstanding did not increase) 5,345,000 → 5,417,400
— Gross margin improved No data
✓ Asset turnover improved 3.20× → 3.59×

This score is reference information based on our own financial metrics. It is NOT a credit rating issued by a credit rating agency under Article 66-27 of the Financial Instruments and Exchange Act, and is NOT investment advice or a recommendation. Make investment decisions at your own responsibility.

Fact checklist

FY25
Equity ratio 42.1%
Current ratio 1.5×
Years of positive operating CF 5 of last 6 yrs
Payout ratio —
Latest fiscal year result Profit (net income ¥91M)

Performance history

Last 10 years
0億円28億円56億円84億円111億円 FY17FY18FY19FY20FY21FY22FY23FY24FY25

Income & assets

Unit: ¥100M
Item FY17FY18FY19FY20FY21FY22FY23FY24FY25
Revenue 22.730.336.041.649.163.583.7106111
Operating income 1.251.571.290.772.331.132.355.732.84
Ordinary income 1.251.591.340.792.151.272.505.832.96
Net income 0.861.010.910.421.430.391.290.670.91
Total assets 6.8312.513.815.518.221.927.033.231.1
Equity 1.966.467.498.149.739.3711.513.013.1

Indicators & cash flow

Unit: ¥100M
Item FY17FY18FY19FY20FY21FY22FY23FY24FY25
EPS ———¥8¥27¥7¥25¥12¥17
ROE ——————11.2%—7.0%
Operating CF ———0.151.78-2.203.110.881.23
Investing CF ———-0.35-0.01-5.23-2.85-0.30-1.63
Financing CF ———-1.970.17-0.760.360.19-0.85
FCF ———0.312.041.140.267.21-0.39

A “—” means data wasn't available for that period — it's not a display error or an unusual value.

Source: EDINET (Annual Securities Report) (fetched 2026-08-29) *Some metrics supplemented from additional sources

Key financial metrics

3-year revenue growth ✓

Sector positioning

Relative standing within the sector
Is this information incorrect?

Data provided by Twelve Data