Financials Artiza Networks, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-16 EDT			5-day change	1st Jan Change
621.00 ^JPY	-0.16%		-2.20%	+8.95%

25-04-14	Tranche Update on Artiza Networks, Inc.'s Equity Buyback Plan announced on March 13, 2025.	CI
25-04-10	Artiza Networks, Inc.'s Equity Buyback announced on March 13, 2025, has closed with 171,400 shares, representing 1.91% for ¥99.96 million.	CI

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	4,050	4,542	4,113	2,819	2,680	2,900	3,500	3,800
Change	-	12.15%	-9.45%	-31.46%	-4.93%	8.21%	20.69%	8.57%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	835	1,462	398	32	116	350	450	500
Change	-	75.09%	-72.78%	-91.96%	262.5%	201.72%	28.57%	11.11%
Interest Paid	-7	-7	-7	-7	-11	-	-	-
Earnings before Tax (EBT)	792	1,473	267	55	216	-	-	-
Change	-	85.98%	-81.87%	-79.4%	292.73%	-	-	-
Net income ¹	793	1,097	152.4	-143	133	200	300	400
Change	-	38.34%	-86.11%	-193.86%	193.01%	50.38%	50%	33.33%
Announcement Date	9/2/21	9/8/22	9/13/23	9/12/24	9/11/25	-	-	-

¹JPY in Million

Estimates

Fiscal Period: July	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4
Net sales ¹	1,063	706	876	1,770	922	974	1,111	1,426	1,024	552	869	672	667	611	306	845	965	564	315	807	740	900
Change	-	-33.58%	24.08%	102.05%	-47.91%	5.64%	14.07%	28.35%	-28.19%	-46.09%	57.43%	-22.67%	-0.74%	-8.4%	-49.92%	176.14%	14.2%	-41.55%	-44.15%	156.19%	-8.3%	21.62%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	116	46	168	1,097	181	16	168	496	169	-435	95	-68	50	-45	-239	265	221	-131	-233	262	162	150
Change	-	-60.34%	265.22%	552.98%	-83.5%	-91.16%	950%	195.24%	-65.93%	-357.4%	121.84%	-171.58%	173.53%	-190%	-431.11%	210.88%	-16.6%	-159.28%	-77.86%	212.45%	-38.17%	-7.41%
Charge d'intérêts	-2	-	-1	-	-2	-	-1	-	-2	-	-1	-	-2	-	-2	-	-3	-	-3	-	-3	-
Earnings before Tax (EBT)	110	-	165	-	178	-	166	-	95	-	92	-	35	-	-202	-	253	-	-184	-	213	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income ¹	107	218	77	751	85	184	109	338	48	-343	36	-140	-57	18	-204	253	142	-58	-150	246	181	100
Change	-	103.74%	-64.68%	875.32%	-88.68%	116.47%	-40.76%	210.09%	-85.8%	-814.58%	110.5%	-488.89%	59.29%	131.58%	-1,233.33%	224.02%	-43.87%	-140.85%	-158.62%	264%	-26.42%	-44.75%
Announcement Date	6/3/21	9/2/21	12/2/21	3/3/22	6/2/22	9/8/22	12/8/22	3/9/23	6/8/23	9/13/23	12/8/23	3/13/24	6/7/24	9/12/24	12/13/24	3/13/25	6/13/25	9/11/25	12/12/25	3/12/26	6/12/26	-

¹JPY in Million

Estimates

Fiscal Period: July	2022 S1	2023 S1	2024 S1	2025 S1	2026 S1
Net sales ¹	2,646	2,537	1,541	1,151	1,122
Change	-	-4.12%	-39.26%	-25.31%	-2.52%
EBITDA	-	-	-	-	-
Change	-	-	-	-	-
EBIT ¹	1,265	664	27	26	29
Change	-	-47.51%	-95.93%	-3.7%	11.54%
Charge d'intérêts ¹	-3	-3	-3	-5	-6
Earnings before Tax (EBT) ¹	1,259	646	40	94	118
Change	-	-48.69%	-93.81%	135%	25.53%
Net income ¹	828	447	-104	49	96
Change	-	-46.01%	-123.27%	147.12%	95.92%
Announcement Date	3/3/22	3/9/23	3/13/24	3/13/25	3/12/26

¹JPY in Million

Estimates

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-4,599	-5,073	-5,081	-4,957	-1,432	-	-	-
Change	-	-10.31%	-0.16%	2.44%	71.11%	-	-	-
Announcement Date	9/2/21	9/8/22	9/13/23	9/12/24	9/11/25	-	-	-

Estimates

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
CAPEX ¹	598	132.5	102.8	219	50	119	119	119
Change	-	-77.84%	-22.42%	113%	-77.17%	138%	0%	0%
Free Cash Flow (FCF) ¹	1,275	694.5	130.4	208.7	348	-	-	-
Change	-	-45.54%	-81.22%	60.01%	66.75%	-100%	-	-
Announcement Date	9/2/21	9/8/22	9/13/23	9/12/24	9/11/25	-	-	-

¹JPY in Million

Estimates

Fiscal Period: July	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	20.62%	32.19%	9.68%	1.14%	4.33%	12.07%	12.86%	13.16%
EBT Margin (%)	-	19.56%	32.43%	6.49%	1.95%	8.06%	-	-	-
Net margin (%)	-	19.58%	24.15%	3.7%	-5.07%	4.96%	6.9%	8.57%	10.53%
FCF margin (%)	-	31.49%	15.29%	3.17%	7.4%	12.99%	-	-	-
FCF / Net Income (%)	-	160.81%	63.31%	85.61%	-145.94%	261.65%	-	-	-
Profitability
ROA	-	11.04%	15.12%	4.25%	-	-	-	-	-
ROE	-	14.8%	15.4%	2.03%	-2%	2%	2.9%	4.2%	5.2%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	14.76%	2.92%	2.5%	7.77%	1.87%	4.1%	3.4%	3.13%
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	46.89%	19.08%	78.82%	104.93%	14.37%	-	-	-
Items per share
Cash flow per share ¹	-	116.2	141.8	33.72	-1.75	28.1	36.3	47.7	59.1
Change	-	-	22.07%	-76.23%	-105.19%	1,705.71%	29.18%	31.4%	23.9%
Dividend per Share ¹	-	17	20	30	20	20	20	20	20
Change	-	-	17.65%	50%	-33.33%	0%	0%	0%	0%
Book Value Per Share ¹	-	714.4	821.6	811.5	765.5	747.2	-	-	-
Change	-	-	15.01%	-1.23%	-5.67%	-2.39%	-	-	-
EPS ¹	-	91.89	118.3	16.52	-15.69	14.83	22.8	34.2	45.6
Change	-	-	28.77%	-86.04%	-194.98%	194.52%	53.74%	50%	33.33%
Nbr of stocks (in thousands)	-	9,271	9,271	9,131	9,131	8,780	8,780	8,780	8,780
Announcement Date	-	9/2/21	9/8/22	9/13/23	9/12/24	9/11/25	-	-	-