Micware Co., Ltd. Announces Fiscal Year 2026 Financial Results

MICWARE CO., LTD

AsiaNet 201621

 

KOBE, Japan, June 30, 2026/GLOBE NEWSWIRE/ --

 

Operating Profit and Net Income Attributable to the Company’s Ordinary Shareholders Rose by 9.4% and 20.4%, Respectively

Micware Co., Ltd. (Nasdaq: MWC) (the “Company” or “Micware”), a Japan-based provider of software development services and innovative IT solutions mainly focused on the automotive and mobility sectors, today announced its financial results for the fiscal year ended February 28, 2026.

 

Fiscal Year 2026 Financial Highlights

 

・Revenue was JPY21.9 billion (US$140.3 million) in fiscal year 2026, an increase of 3.7% from JPY21.1 billion in fiscal year 2025.

・Gross profit was JPY8.0 billion (US$51.6 million) in fiscal year 2026, an increase of 8.9% from JPY7.4 billion in fiscal year 2025.

・Gross profit margin was 36.8% in fiscal year 2026, which increased from 35.0% in fiscal year 2025.

・Operating profit was JPY2.4 billion (US$15.1 million) in fiscal year 2026, an increase of 9.4% from JPY2.2 billion in fiscal year 2025.

・Net income was JPY1.6 billion (US$10.4 million) in fiscal year 2026, an increase of 19.6% from JPY1.4 billion in fiscal year 2025.

・Net income attributable to the Company’s ordinary shareholders was JPY1.6 billion (US$10.3 million) in fiscal year 2026, an increase of 20.4% from JPY1.3 billion in fiscal year 2025.

・Adjusted operating profit was JPY2.4 billion (US$15.6 million) in fiscal year 2026, an increase of 5.1% from JPY2.3 billion in fiscal year 2025.

・Basic and diluted earnings per share were JPY28.58 (US$0.18) in fiscal year 2026, compared to JPY25.49 in fiscal year 2025.

 

Mr. Kenji Narushima, Chief Executive Officer and Chairman of Micware, remarked, “We are pleased to report strong financial results for fiscal year 2026, highlighted by steady revenue growth and improved profitability. Our revenue increased by 3.7% year over year, while net income rose by 19.6%. These results underscore our ability to execute across core automotive software business, supported by disciplined cost management and operational excellence.

 

“Beyond our financial results, the completion of our initial public offering was a defining milestone for Micware. On May 14, 2026, we commenced trading on the Nasdaq Global Market under the ticker symbol ‘MWC.’ This achievement is the result of years of dedication by our employees, as well as the continued trust and support of our customers, partners, and all those who have supported Micware along the way. We view the listing not as a destination, but as a new beginning, one that we believe provides us with greater visibility and resources as we continue to pursue our long-term vision.”

 

Mr. Narushima continued, “Looking ahead, we intend to grow our business through two strategic priorities. We plan to evolve from an in-vehicle infotainment (“IVI”) Tier 1 software supplier to a Software Defined Vehicle (“SDV”) Tier 1 software supplier, supported by continued investment in our proprietary IVI software platform, micAuto-PF, which we believe will strengthen our core automotive software capabilities and support our transition toward SDV-related solutions. In parallel, we are continuing to invest in long-term, multi-year technology development, with a particular focus on research and development activities related to Dynamic Street Map & Market Place (“DSMM”). Effective July 1, 2026, the name of DSMM project will be changed to “DynaPlanet.” We believe the commercialization of DynaPlanet, anticipated in fiscal year 2027, will expand our addressable market, diversify our revenue base, and strengthen our competitive position. Through these initiatives, we seek to support the next stage of Micware’s growth by broadening our technology capabilities, diversifying our revenue streams, and delivering long-term value to our customers and shareholders.”

 

Fiscal Year 2026 Financial Results

Revenue

 

Revenue was JPY21.9 billion (US$140.3 million) in fiscal year 2026, an increase of 3.7% from JPY21.1 billion in fiscal year 2025.

 

・Revenue from software development services was JPY17.5 billion (US$112.3 million) in fiscal year 2026, an increase of 2.0% from JPY17.2 billion in fiscal year 2025. This increase was primarily attributable to: (i) a JPY417.7 million increase in sales in the SDV segment, driven mainly by an increase in revenue from one of the Company’s existing related party customers as development activities shifted from the previous vehicle model development project to its successor vehicle model development project, which was partially offset by a decrease in revenue from the previous vehicle model development project as it moved into later-stage activities, and (ii) a JPY89.8 million increase in sales in the Location-Based Services (“LBS”) segment, mainly due to a JPY568.3 million increase in sales attributable to higher sales to an existing related party customer, for connected mobility services linking vehicles and smartphones as well as a JPY89.4 million increase attributable to progress in a next-generation development project for an existing Original Equipment Manufacturer (“OEM”) customer outside of four-wheeled vehicle applications, partially offset by a JPY566.9 million decrease primarily due to certain customer projects reaching completion or transitioning from main development phases to following phase, such as version upgrade and evaluation support activities. These increases were partially offset by (iii) a JPY164.1 million decrease in sales in the other segment, mainly due to a JPY210.8 million increase in intersegment eliminations resulting from higher intercompany transactions associated with revenue growth in the SDV and LBS segments, partially offset by a net JPY43.3 million increase in revenue from the Company’s overseas subsidiaries.

・Revenue from licensing was JPY3.23 billion (US$20.7 million) in fiscal year 2026, an increase of 1.7% from JPY3.18 billion in fiscal year 2025. This increase was primarily attributable to a JPY209.3 million increase in the LBS segment, driven mainly by higher license fee revenue from multiple OEM customers, newly launched models for existing customers and the acquisition of a new customer, partially offset by lower license fees for multiple OEM vehicle models that had been in the market for a longer period. This increase was also partially offset by a JPY155.5 million decrease in sales in the SDV segment, primarily due to lower revenue from connected services for a related party customer.

・Revenue from software-related services was JPY1.1 billion (US$7.3 million) in fiscal year 2026, an increase of 49.5% from JPY0.8 billion in fiscal year 2025. The increase was primarily due to a JPY367.2 million increase in sales in the SDV segment, including JPY245.1 million in revenue contributions from the business acquired through business combinations during the current period as well as JPY181.2 million in revenue from ad hoc development projects for non-OEM customers, partially offset by a JPY110.6 million decrease in sales in the SDV segment mainly due to the completion of technical support services for an existing customer.


Cost of Revenue

 

Cost of revenue was JPY13.8 billion (US$88.7 million) in fiscal year 2026, an increase of 0.8% from JPY13.7 billion in fiscal year 2025. The increase was primarily due to the increases in personnel costs and outsourcing costs associated with the expansion of certain SDV- and LBS-related development activities.


Gross Profit

 

Gross profit was JPY8.0 billion (US$51.6 million) in fiscal year 2026, an increase of 8.9% from JPY7.4 billion in fiscal year 2025.

Gross profit margin was 36.8% in fiscal year 2026, an increase from 35.0% in fiscal year 2025.


Operating Expenses

 

Total operating expenses were JPY5.7 billion (US$36.4 million) in fiscal year 2026, an increase of 8.7% from JPY5.2 billion in fiscal year 2025.

 

・Sales, general, and administrative expenses were JPY4.1 billion (US$26.6 million) in fiscal year 2026, a decrease of 0.5% from JPY4.2 billion in fiscal year 2025. The decrease was primarily attributable to a JPY94.3 million decrease in professional fees and license fees on a combined basis and a JPY47.8 million decrease in personnel expenses, partially offset by an increase of JPY71.9 million in advertising expenses. The remaining net change was primarily attributable to increases of JPY28.2 million in travel expenses and JPY25.2 million in non-income tax expenses.

・Research and development expenses were JPY1.5 billion (US$9.8 million) in fiscal year 2026, an increase of 45.3% from JPY1.1 billion in fiscal year 2025. This increase was primarily attributable to increased expenditures related to the DynaPlanet project.


Operating Profit

Operating profit was JPY2.4 billion (US$15.1 million) in fiscal year 2026, an increase of 9.4% from JPY2.2 billion in fiscal year 2025.


Net Income

Net income was JPY1.6 billion (US$10.4 million) in fiscal year 2026, an increase of 19.6% from JPY1.4 billion in fiscal year 2025.


Net Income Attributable to the Company’s Ordinary Shareholders

Net income attributable to the Company’s ordinary shareholders was JPY1.6 billion (US$10.3 million) in fiscal year 2026, an increase of 20.4% from JPY1.3 billion in fiscal year 2025.


Basic and Diluted Earnings per Share

Basic and diluted earnings per share were JPY28.58 (US$0.18) in fiscal year 2026, compared to JPY25.49 in fiscal year 2025.


Financial Condition

As of February 28, 2026, the Company had cash and cash equivalents of JPY8.3 billion (US$52.9 million), compared to JPY7.7 billion as of February 28, 2025.

 

Net cash provided by operating activities was JPY2.1 billion (US$13.3 million) in fiscal year 2026, compared to JPY2.2 billion in fiscal year 2025.

 

Net cash used in investing activities was JPY0.8 billion (US$5.1 million) in fiscal year 2026, compared to JPY0.6 billion in fiscal year 2025.

 

Net cash used in financing activities was JPY0.7 billion (US$4.8 million) in fiscal year 2026, compared to net cash provided by financing activities of JPY1.9 billion in fiscal year 2025.


Recent Developments

On May 15, 2026, the Company completed its initial public offering (the “Offering”) on the Nasdaq Global Market. The Company issued and sold an aggregate of 2,850,000 American Depositary Shares (“ADSs”), each representing one ordinary share, at a public offering price of US$8.00 per ADS.

 

On May 20, 2026, A.G.P./Alliance Global Partners, as the sole underwriter of the Offering, exercised its over-allotment option in full to purchase an additional 427,500 ADSs, each representing one ordinary share, at the public offering price of $8.00 per ADS. The total gross proceeds received from the Offering, including proceeds from the exercise of the over-allotment option, were $26.2 million, before deducting underwriting discounts and offering expenses.

 

The Company’s ADSs first began trading on the Nasdaq Global Market on May 14, 2026, under the ticker symbol “MWC.”

 

Earnings Call Information

 

The Company will host an earnings call at 8:00 am U.S. Eastern Time (9:00 pm Japan Standard Time) on July 1, 2026. To attend the earnings call, please use the following access information.

 

Access details:

 

Date:

 

July 1, 2026

Time:

 

8:00 am U.S. Eastern Time (9:00 pm Japan Standard Time)

Pre-registration Link:

 

https://zoom.us/webinar/register/WN_lgiHZECmQ7G1LYvpUDGWDw#/

For participation in the earnings call, pre-registration is required using the link above. Dial-in details and access instructions will be provided upon registration. Please join at least 15 minutes before the commencement of the call to ensure timely participation.

 

For those unable to participate, a video replay of the conference call will be available from approximately one hour after the end of the live call until June 30, 2027.

 

An archived webcast of the conference call will also be available at the Company’s investor relations website at  www.ir-micware.com .


Exchange Rate Information

 

This announcement contains translations of certain Japanese Yen (“JPY”) amounts into U.S. dollars (“USD” or “$”) for the convenience of the reader. Translations of amounts from JPY into USD have been made at the exchange rate of JPY156.05 = $1.00, which was the foreign exchange rate on February 27, 2026, the last business day in fiscal year ended February 28, 2026, as published on the website of the United States Federal Reserve Board.


About Micware Co., Ltd.

 

Micware Co., Ltd. is a Japan-based provider of software development services and innovative IT solutions mainly focused on the automotive and mobility sectors. The Company is primarily engaged in the development and sale of IVI systems covering multimedia, navigation, human machine interface, telematics, and driver assistance, as well as navigation software and location information-based smartphone applications.

 

Since its founding in 2003, Micware has built over 20 years of experience in automotive software and has established long-term relationships with major OEMs in Japan, including Honda Motor Co., Ltd. and Toyota Motor Corporation. Leveraging its engineering capabilities, proprietary technologies, and long-standing OEM relationships, the Company was ranked 9th among Japan-based Tier 1 suppliers in the IVI market in terms of revenue as of February 28, 2024, according to an industry report titled “IVI, Automotive Navigation System and Digital Mapping Market” commissioned by the Company and prepared by Frost & Sullivan. Micware operates across Japan through six operating entities and 13 branch offices and has established subsidiaries in the United States, Thailand, and Germany for overseas operations.

 

For more information, please visit the Company’s IR website:  www.ir-micware.com .


Non-GAAP Financial Measures

 

In the Company’s report, it discusses key financial measures that are not calculated in accordance with the United States Generally Accepted Accounting Principles (“GAAP”) to supplement its consolidated financial statements presented on a GAAP basis. These non-GAAP financial measures are reconciled from their most directly comparable financial measures determined in accordance with GAAP as follows:

 

 

 

 

For the Fiscal Years Ended

 

 

February 29,
2024

 

February 28,
2025

 

 

February 28,
2026

 

 

February 28,
2026

 

 

JPY

 

JPY

 

 

JPY

 

 

US$

Operating Profit

 

 

1,892,397

 

2,160,301

 

 

 

2,364,008

 

 

 

15,149

Plus: listing-related and transformational expenses (a)

 

 

126,165

 

149,685

 

 

 

62,934

 

 

 

403

Adjusted Operating Profit

 

 

2,018,562

 

2,309,986

 

 

 

2,426,942

 

 

 

15,552

 

(a) 

Represents listing-related and other transformational expenses incurred in connection with the Company’s IPO and corporate transformation initiatives for the fiscal years ended February 29, 2024 and February 28, 2025 and 2026. These costs were recognized as expenses in the statement of operations and were not recorded as direct deductions from equity.

 

Adjusted income from operations is a financial measure that is not calculated in accordance with GAAP, and the use of the terms adjusted income from operations may differ from similar measures reported by other companies and may not be comparable to other similarly titled measures. The Company believes the non-GAAP financial measure provides investors with useful information with respect to its historical operations. The Company presents the non-GAAP financial measure as supplemental performance measures because it facilitates a comparative assessment of the Company’s operating performance relative to its performance based on its results under GAAP, while isolating the effects of some items that vary from period to period. Specifically, adjusted income from operations allows the Company to assess its performance without the impact of the specifically identified items that it believes do not directly reflect its core operations, including non-recurring costs, such as listing-related and transformational expenses, other non-recurring income, such as litigation-related reimbursement. The non-GAAP financial measure also functions as key performance indicator used to evaluate the Company’s operating performance internally, and it is used in connection with the determination of incentive compensation for management, including executive officers.

 

Adjusted income from operations is not a measurement of the Company’s financial performance under GAAP and should not be considered in isolation or as an alternative to income from operations or any other financial statement data presented as indicators of financial performance or liquidity, each as presented in accordance with GAAP. Consequently, the Company’s non-GAAP financial measure should be considered together with its consolidated financial statements, which are prepared in accordance with GAAP and included in Item 8 of its annual report on Form 20-F. The Company understands that although adjusted income from operations is frequently used by securities analysts, lenders and others in their evaluation of companies, it has limitations as analytical tools, and you should not consider it in isolation, or as a substitute for analysis of its results as reported under GAAP. Some of these limitations are: adjusted income from operations does not fully reflect the Company’s cash expenditures, future requirements for capital expenditures or contractual commitments; adjusted income from operations does not reflect changes in, or cash requirements for, the Company’s working capital needs; adjusted income from operations does not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on debt.

 

Because of these limitations, adjusted income from operations should not be considered as discretionary cash available to the Company to reinvest in the growth of the Company’s business or as measure of cash that will be available to the Company to meet its obligations. 


Forward-Looking Statements

 

Certain statements in this press release are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company’s current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy, and financial needs. Investors can find many (but not all) of these statements by the use of words such as “approximates,” “believes,” “hopes,” “expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,” “will,” “would,” “should,” “could,” “may,” or other similar expressions in this press release. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. These statements are subject to uncertainties and risks, including, but not limited to, the uncertainties related to market conditions, and other factors discussed in the “Risk Factors” section of the annual report on Form 20-F filed with the U.S. Securities and Exchange Commission (the “SEC”). Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the annual report on Form 20-F and other filings with the SEC. Additional factors are discussed in the Company’s filings with the SEC, which are available for review at  www.sec.gov .

 

For more information, please contact:

 

Micware Co., Ltd.
Investor Relations Department
Email:  mic_ir@micware.co.jp

 

Public Relations
Email:  mic_pr@micware.co.jp

 

Ascent Investor Relations LLC
Tina Xiao
Phone: +1-646-932-7242
Email:  investors@ascent-ir.com

 

MICWARE CO., LTD.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands of Japanese yen (“JPY”), and in thousands of U.S. Dollars (“US$”), except for number of shares and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of
February 28,
2025

 

 

As of
February 28,
2026

 

 

As of
February 28,
2026

 

 

 

JPY

 

 

JPY

 

 

US$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

7,670,463

 

 

 

8,259,660

 

 

 

52,930

 

Accounts receivable, net

 

 

1,518,878

 

 

 

1,758,584

 

 

 

11,269

 

Accounts receivable due from related parties, net

 

 

1,019,357

 

 

 

86,934

 

 

 

557

 

Contract assets

 

 

436,167

 

 

 

223,490

 

 

 

1,432

 

Contract assets due from related parties

 

 

1,573,389

 

 

 

3,126,224

 

 

 

20,033

 

Inventories

 

 

48,629

 

 

 

18,902

 

 

 

121

 

Tax receivable

 

 

344,813

 

 

 

4,929

 

 

 

32

 

Prepayments and other current assets

 

 

1,427,733

 

 

 

1,026,648

 

 

 

6,579

 

Prepayments and other current assets due from related parties

 

 

18,694

 

 

 

13,074

 

 

 

84

 

Total current assets

 

 

14,058,123

 

 

 

14,518,445

 

 

 

93,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current Assets

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

1,878,472

 

 

 

1,849,599

 

 

 

11,853

 

Operating lease right-of-use assets, net

 

 

3,909,012

 

 

 

3,834,503

 

 

 

24,572

 

Intangible assets, net

 

 

87,768

 

 

 

206,920

 

 

 

1,326

 

Long-term investments

 

 

219,649

 

 

 

317,000

 

 

 

2,031

 

Goodwill

 

 

197,650

 

 

 

239,228

 

 

 

1,533

 

Deferred offering costs

 

 

86,174

 

 

 

231,986

 

 

 

1,487

 

Deferred tax assets, net

 

 

687,365

 

 

 

1,028,394

 

 

 

6,590

 

Long-term prepayments and other non-current assets

 

 

1,848,634

 

 

 

2,213,137

 

 

 

14,182

 

Total non-current assets

 

 

8,914,724

 

 

 

9,920,767

 

 

 

63,574

 

TOTAL ASSETS

 

 

22,972,847

 

 

 

24,439,212

 

 

 

156,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY, AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

-

 

 

 

800,000

 

 

 

5,127

 

Current portion of long-term borrowings

 

 

1,804,164

 

 

 

2,021,924

 

 

 

12,957

 

Accounts payable

 

 

1,362,985

 

 

 

1,217,573

 

 

 

7,802

 

Accounts payable due to a related party

 

 

288,205

 

 

 

188,264

 

 

 

1,206

 

Current portion of contract liabilities

 

 

708,035

 

 

 

763,650

 

 

 

4,894

 

Current portion of contract liabilities due to a related party

 

 

-

 

 

 

646,603

 

 

 

4,144

 

Operating lease liabilities, current

 

 

881,838

 

 

 

1,206,136

 

 

 

7,729

 

Taxes payable

 

 

922,102

 

 

 

530,424

 

 

 

3,399

 

Accrued expenses and other current liabilities

 

 

1,350,327

 

 

 

1,388,559

 

 

 

8,898

 

Accrued expenses and other current liabilities due to related parties

 

 

1,547

 

 

 

873

 

 

 

6

 

Total current liabilities

 

 

7,319,203

 

 

 

8,764,006

 

 

 

56,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Long-term borrowings

 

 

4,273,240

 

 

 

2,565,203

 

 

 

16,438

 

Contract liabilities, non-current

 

 

723,188

 

 

 

877,430

 

 

 

5,623

 

Operating lease liabilities, non-current

 

 

3,214,665

 

 

 

2,880,319

 

 

 

18,458

 

Deferred tax liabilities, net

 

 

-

 

 

 

61,513

 

 

 

394

 

Other non-current liabilities

 

 

660,003

 

 

 

678,073

 

 

 

4,345

 

Total non-current liabilities

 

 

8,871,096

 

 

 

7,062,538

 

 

 

45,258

 

TOTAL LIABILITIES

 

 

16,190,299

 

 

 

15,826,544

 

 

 

101,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable ordinary shares (313,300 shares issued and outstanding as of February 28, 2025 and February 28, 2026)*

 

 

71,500

 

 

 

391,124

 

 

 

2,506

 

TOTAL MEZZANINE EQUITY

 

 

71,500

 

 

 

391,124

 

 

 

2,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares, 125,320,000 shares authorized; 58,054,490 shares issued and 55,403,490 shares outstanding as of February 28, 2025, and 58,054,490 shares issued and 55,828,614 shares outstanding as of February 28, 2026*

 

 

480,000

 

 

 

480,000

 

 

 

3,076

 

Treasury shares, 2,337,700 and 1,912,576 shares as of February 28, 2025 and February 28, 2026, respectively*

 

 

(489,121

)

 

 

(410,683

)

 

 

(2,632

)

Additional paid-in capital

 

 

926,301

 

 

 

997,803

 

 

 

6,394

 

Retained earnings

 

 

5,540,108

 

 

 

6,823,084

 

 

 

43,724

 

Accumulated other comprehensive income

 

 

69,722

 

 

 

118,474

 

 

 

759

 

Total equity attributable to shareholders of the Company

 

 

6,527,010

 

 

 

8,008,678

 

 

 

51,321

 

Non-controlling interests

 

 

184,038

 

 

 

212,866

 

 

 

1,364

 

TOTAL EQUITY

 

 

6,711,048

 

 

 

8,221,544

 

 

 

52,685

 

TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY

 

 

22,972,847

 

 

 

24,439,212

 

 

 

156,611

 

 

*

The shares and per share information are presented on a retroactive basis to reflect the share split from 1 to 130, which became effective on March 1, 2024, and reflect the share split from 1 to 241, which became effective on March 31, 2026.

 

MICWARE CO., LTD.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Amounts in thousands of JPY, and in thousands of US$, except for number of shares and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Fiscal Years Ended

 

 

 

February 29,
2024

 

 

February 28,
2025

 

 

February 28,
2026

 

 

February 28,
2026

 

 

 

JPY

 

 

JPY

 

 

JPY

 

 

US$

 

Revenue – third parties

 

 

7,476,565

 

 

 

7,276,479

 

 

 

7,257,218

 

 

 

46,506

 

Revenue – related parties

 

 

10,040,166

 

 

 

13,842,825

 

 

 

14,638,572

 

 

 

93,807

 

Total Revenue

 

 

17,516,731

 

 

 

21,119,304

 

 

 

21,895,790

 

 

 

140,313

 

Cost of revenue

 

 

12,193,425

 

 

 

13,729,851

 

 

 

13,845,797

 

 

 

88,727

 

Gross profit

 

 

5,323,306

 

 

 

7,389,453

 

 

 

8,049,993

 

 

 

51,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general, and administrative expenses

 

 

2,469,969

 

 

 

4,171,455

 

 

 

4,149,281

 

 

 

26,589

 

Research and development expenses

 

 

960,940

 

 

 

1,057,697

 

 

 

1,536,704

 

 

 

9,848

 

Total operating expenses

 

 

3,430,909

 

 

 

5,229,152

 

 

 

5,685,985

 

 

 

36,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

1,892,397

 

 

 

2,160,301

 

 

 

2,364,008

 

 

 

15,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expenses, net

 

 

(36,978)

 

 

 

(49,498)

 

 

 

(42,785)

 

 

 

(274)

 

(Loss) gain from disposal of long-lived assets

 

 

(154)

 

 

 

(1,370)

 

 

 

1,092

 

 

 

7

 

Gain (loss) from change in fair market value of equity securities

 

 

71,165

 

 

 

(44,352)

 

 

 

(112,100)

 

 

 

(718)

 

Gain (loss) from foreign currency exchange

 

 

8,904

 

 

 

(34,515)

 

 

 

12,735

 

 

 

82

 

Impairment loss on long-term investment

 

 

-

 

 

 

-

 

 

 

(91,021)

 

 

 

(583)

 

Gain on bargain purchase

 

 

-

 

 

 

-

 

 

 

106,805

 

 

 

684

 

Other income, net

 

 

3,735

 

 

 

5,981

 

 

 

83,557

 

 

 

535

 

Total other income (expense), net

 

 

46,672

 

 

 

(123,754)

 

 

 

(41,717)

 

 

 

(267)

 

INCOME BEFORE INCOME TAX PROVISION

 

 

1,939,069

 

 

 

2,036,547

 

 

 

2,322,291

 

 

 

14,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION (BENEFIT) FOR INCOME TAXES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

703,501

 

 

 

953,843

 

 

 

1,030,260

 

 

 

6,602

 

Deferred

 

 

(163,968)

 

 

 

(271,623)

 

 

 

(327,464)

 

 

 

(2,098)

 

Total provision for income taxes

 

 

539,533

 

 

 

682,220

 

 

 

702,796

 

 

 

4,504

 

Net income

 

 

1,399,536

 

 

 

1,354,327

 

 

 

1,619,495

 

 

 

10,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: net income attributable to non-controlling interests

 

 

(28,902)

 

 

 

(23,709)

 

 

 

(16,895)

 

 

 

(108)

 

Net income attributable to the Company’s ordinary shareholders

 

 

1,370,634

 

 

 

1,330,618

 

 

 

1,602,600

 

 

 

10,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

44,105

 

 

 

248

 

 

 

60,685

 

 

 

389

 

Total comprehensive income

 

 

1,443,641

 

 

 

1,354,575

 

 

 

1,680,180

 

 

 

10,767

 

Less: comprehensive income attributable to non-controlling interests

 

 

(42,137)

 

 

 

(23,572)

 

 

 

(28,828)

 

 

 

(185)

 

Comprehensive income attributable to the Company

 

 

1,401,504

 

 

 

1,331,003

 

 

 

1,651,352

 

 

 

10,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic*

 

 

53,040,492

 

 

 

52,192,776

 

 

 

56,070,866

 

 

 

56,070,866

 

Diluted*

 

 

53,040,492

 

 

 

52,192,776

 

 

 

56,070,866

 

 

 

56,070,866

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic*

 

 

25.84

 

 

 

25.49

 

 

 

28.58

 

 

 

0.18

 

Diluted*

 

 

25.84

 

 

 

25.49

 

 

 

28.58

 

 

 

0.18

 

 

*

The shares and per share information are presented on a retroactive basis to reflect the share split from 1 to 130, which became effective on March 1, 2024, and reflect the share split from 1 to 241, which became effective on March 31, 2026.

 

MICWARE CO., LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands of JPY, and in thousands of US$)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Fiscal Years Ended

 

 

 

February 29,
2024

 

 

February 28,
2025

 

 

February 28,
2026

 

 

February 28,
2026

 

 

 

JPY

 

 

JPY

 

 

JPY

 

 

US$

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

1,399,536

 

 

 

1,354,327

 

 

 

1,619,495

 

 

 

10,378

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

423,597

 

 

 

441,932

 

 

 

429,103

 

 

 

2,750

 

Amortization of operating lease right-of-use assets

 

 

651,593

 

 

 

929,705

 

 

 

1,156,300

 

 

 

7,409

 

Provisions for inventory valuation losses

 

 

-

 

 

 

-

 

 

 

30,688

 

 

 

197

 

Loss (gain) on disposal of property and equipment

 

 

154

 

 

 

(219)

 

 

 

(1,092)

 

 

 

(7)

 

Loss on disposal of intangible assets

 

 

-

 

 

 

1,589

 

 

 

-

 

 

 

-

 

Change in fair value of marketable securities

 

 

(71,165)

 

 

 

44,352

 

 

 

112,100

 

 

 

718

 

Impairment loss on long- term investment

 

 

-

 

 

 

-

 

 

 

91,021

 

 

 

583

 

Gain on bargain purchase

 

 

-

 

 

 

-

 

 

 

(106,805)

 

 

 

(684)

 

Deferred tax benefit

 

 

(163,968)

 

 

 

(271,623)

 

 

 

(327,464)

 

 

 

(2,098)

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(26,098)

 

 

 

114,708

 

 

 

(53,770)

 

 

 

(345)

 

Accounts receivable due from related parties

 

 

1,244,049

 

 

 

(818,844)

 

 

 

932,423

 

 

 

5,975

 

Contract assets

 

 

(48,148)

 

 

 

(209,309)

 

 

 

212,677

 

 

 

1,363

 

Contract assets due from related parties

 

 

(1,900,379)

 

 

 

1,845,516

 

 

 

(1,552,835)

 

 

 

(9,951)

 

Inventories

 

 

(2,292)

 

 

 

(43,697)

 

 

 

(961)

 

 

 

(6)

 

Tax receivables

 

 

(4,244)

 

 

 

(340,569)

 

 

 

339,884

 

 

 

2,178

 

Prepayments and other assets

 

 

(363,437)

 

 

 

(1,441,012)

 

 

 

66,390

 

 

 

425

 

Prepayments and other assets due from related parties

 

 

15,752

 

 

 

(7,097)

 

 

 

5,620

 

 

 

36

 

Accounts payable

 

 

244,732

 

 

 

178,164

 

 

 

(145,412)

 

 

 

(932)

 

Accounts payable due to a related party

 

 

(97,431)

 

 

 

(30,206)

 

 

 

(99,941)

 

 

 

(640)

 

Contract liabilities

 

 

216,753

 

 

 

170,141

 

 

 

209,857

 

 

 

1,345

 

Contract liabilities due to a related party

 

 

(7,978)

 

 

 

(92)

 

 

 

646,603

 

 

 

4,144

 

Accrued expenses and other liabilities

 

 

(488,192)

 

 

 

544,889

 

 

 

(5,335)

 

 

 

(34)

 

Accrued expenses and other liabilities due to related parties

 

 

(1,426)

 

 

 

1,052

 

 

 

(674)

 

 

 

(4)

 

Operating lease liabilities

 

 

(658,615)

 

 

 

(705,040)

 

 

 

(1,091,737)

 

 

 

(6,996)

 

Taxes payable

 

 

40,260

 

 

 

470,572

 

 

 

(391,678)

 

 

 

(2,510)

 

Net cash provided by operating activities

 

 

403,053

 

 

 

2,229,239

 

 

 

2,074,457

 

 

 

13,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment for investment

 

 

(50,000)

 

 

 

(500)

 

 

 

(300,472)

 

 

 

(1,925)

 

Proceeds from sale of investment

 

 

26,191

 

 

 

-

 

 

 

-

 

 

 

-

 

Purchase of property and equipment

 

 

(180,738)

 

 

 

(594,987)

 

 

 

(268,727)

 

 

 

(1,722)

 

Proceeds from sale of property and equipment

 

 

254

 

 

 

1,108

 

 

 

2,308

 

 

 

15

 

Purchase of intangible assets

 

 

(14,709)

 

 

 

(38,710)

 

 

 

(22,712)

 

 

 

(146)

 

Acquisitions

 

 

-

 

 

 

-

 

 

 

(205,000)

 

 

 

(1,314)

 

Net cash used in investing activities

 

 

(219,002)

 

 

 

(633,089)

 

 

 

(794,603)

 

 

 

(5,092)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

5,300,000

 

 

 

3,260,000

 

 

 

1,200,000

 

 

 

7,690

 

Repayment of borrowings

 

 

(4,278,044)

 

 

 

(2,009,256)

 

 

 

(1,890,277)

 

 

 

(12,113)

 

Payments on deferred offering costs

 

 

-

 

 

 

(86,174)

 

 

 

(142,368)

 

 

 

(912)

 

Repayments of finance lease obligation

 

 

(47,906)

 

 

 

(55,249)

 

 

 

(63,751)

 

 

 

(409)

 

Purchase of treasury shares

 

 

(2,618,591)

 

 

 

-

 

 

 

-

 

 

 

-

 

Reissuance of treasury shares

 

 

1,618,500

 

 

 

776,000

 

 

 

149,940

 

 

 

961

 

Proceeds from issuance of redeemable ordinary shares

 

 

65,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Net cash provided by (used in) financing activities

 

 

38,959

 

 

 

1,885,321

 

 

 

(746,456)

 

 

 

(4,783)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign exchange rate changes on cash and cash equivalents

 

 

38,742

 

 

 

(644)

 

 

 

55,799

 

 

 

357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

261,752

 

 

 

3,480,827

 

 

 

589,197

 

 

 

3,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

 

3,927,884

 

 

 

4,189,636

 

 

 

7,670,463

 

 

 

49,154

 

Cash and cash equivalents at the end of the year

 

 

4,189,636

 

 

 

7,670,463

 

 

 

8,259,660

 

 

 

52,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary cash flow information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

 

677,119

 

 

 

816,763

 

 

 

1,084,760

 

 

 

6,951

 

Cash paid for interest expenses

 

 

36,731

 

 

 

53,499

 

 

 

71,698

 

 

 

459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash financing and investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease right-of-use assets obtained in exchange for operating lease liabilities

 

 

126,623

 

 

 

3,127,334

 

 

 

1,081,311

 

 

 

6,929

 

Finance lease right-of-use assets obtained in exchange for finance lease liabilities

 

 

94,994

 

 

 

25,629

 

 

 

117,164

 

 

 

751

 

Remeasurement of operating lease liabilities and right-of-use assets due to modifications

 

 

8,092

 

 

 

-

 

 

 

7,674

 

 

 

49

 

Remeasurement of finance lease liabilities and right-of-use assets due to modifications

 

 

-

 

 

 

-

 

 

 

13,529

 

 

 

87

 

Adjustments to redeemable ordinary shares fair value measurement

 

 

3,290

 

 

 

3,210

 

 

 

319,624

 

 

 

2,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Financial Measures and Reconciliation
Adjusted OPERATING PROFIT

 

 

For the Fiscal Years Ended

 

 

 

February 29,
2024

 

 

February 28,
2025

 

 

February 28,
2026

 

 

February 28,
2026

 

 

 

JPY

 

 

JPY

 

 

JPY

 

 

US$

 

OPERATING PROFIT

 

 

1,892,397

 

 

 

2,160,301

 

 

 

2,364,008

 

 

 

15,149

 

Plus: listing-related and transformational expenses (a)

 

 

126,165

 

 

 

149,685

 

 

 

62,934

 

 

 

403

 

Adjusted OPERATING PROFIT

 

 

2,018,562

 

 

 

2,309,986

 

 

 

2,426,942

 

 

 

15,552

 

 

(a)

Represents listing-related and other transformational expenses incurred in connection with the Company’s IPO and corporate transformation initiatives for the fiscal years ended February 29, 2024 and February 28, 2025 and 2026. These costs were recognized as expenses in the statement of operations and were not recorded as direct deductions from equity.

 

Source: MICWARE CO., LTD

本プレスリリースは発表元が入力した原稿をそのまま掲載しております。また、プレスリリースへのお問い合わせは発表元に直接お願いいたします。

このプレスリリースには、報道機関向けの情報があります。

プレス会員登録を行うと、広報担当者の連絡先や、イベント・記者会見の情報など、報道機関だけに公開する情報が閲覧できるようになります。

プレスリリース受信に関するご案内

SNSでも最新のプレスリリース情報をいち早く配信中