Financials Artiza Networks, Inc.

Stocks

Market Closed - Japan Exchange 06:30:00 12/11/2026 GMT			5-day change	1st Jan Change
595.00 ^JPY	+1.19%		-1.98%	+4.39%

07-24	Artiza Networks, Inc.'s Equity Buyback announced on June 17, 2026, has closed with 146,800 shares, representing 1.67% for ¥99.88 million.	CI
07-24	Tranche Update on Artiza Networks, Inc.'s Equity Buyback Plan announced on June 17, 2026.	CI

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Net sales ¹	4,542	4,113	2,819	2,680	2,499	2,850	3,200	3,500
Change	-	-9.45%	-31.46%	-4.93%	-6.75%	14.05%	12.28%	9.38%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	1,462	398	32	116	155	150	300	400
Change	-	-72.78%	-91.96%	262.5%	33.62%	-3.23%	100%	33.33%
Interest Paid	-7	-7	-7	-11	-11	-	-	-
Earnings before Tax (EBT)	1,473	267	55	216	338	-	-	-
Change	-	-81.87%	-79.4%	292.73%	56.48%	-	-	-
Net income ¹	1,097	152.4	-143	133	296	250	300	400
Change	-	-86.11%	-193.86%	193.01%	122.56%	-15.54%	20%	33.33%
Announcement Date	08/09/22	13/09/23	12/09/24	11/09/25	10/09/26	-	-	-

¹JPY in Million

Estimates

Fiscal Period: July	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	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	876	1,770	922	974	1,111	1,426	1,024	552	869	672	667	611	306	845	965	564	315	807	740	637	450	850	800	750
Change	-	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%	-13.92%	-29.36%	88.89%	-5.88%	-6.25%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	168	1,097	181	16	168	496	169	-435	95	-68	50	-45	-239	265	221	-131	-233	262	162	-36	-150	150	100	50
Change	-	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%	-122.22%	-316.67%	200%	-33.33%	-50%
Charge d'intérêts	-1	-	-2	-	-1	-	-2	-	-1	-	-2	-	-2	-	-3	-	-3	-	-3	-	-	-	-	-
Earnings before Tax (EBT)	165	-	178	-	166	-	95	-	92	-	35	-	-202	-	253	-	-184	-	213	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income ¹	77	751	85	184	109	338	48	-343	36	-140	-57	18	-204	253	142	-58	-150	246	181	19	-100	100	150	100
Change	-	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%	-89.5%	-626.32%	200%	50%	-33.33%
Announcement Date	02/12/21	03/03/22	02/06/22	08/09/22	08/12/22	09/03/23	08/06/23	13/09/23	08/12/23	13/03/24	07/06/24	12/09/24	13/12/24	13/03/25	13/06/25	11/09/25	12/12/25	12/03/26	12/06/26	10/09/26	-	-	-	-

¹JPY in Million

Estimates

Fiscal Period: July	2023 S1	2024 S1	2025 S1	2026 S1
Net sales ¹	2,537	1,541	1,151	1,122
Change	-	-39.26%	-25.31%	-2.52%
EBITDA	-	-	-	-
Change	-	-	-	-
EBIT ¹	664	27	26	29
Change	-	-95.93%	-3.7%	11.54%
Charge d'intérêts ¹	-3	-3	-5	-6
Earnings before Tax (EBT) ¹	646	40	94	118
Change	-	-93.81%	135%	25.53%
Net income ¹	447	-104	49	96
Change	-	-123.27%	147.12%	95.92%
Announcement Date	09/03/23	13/03/24	13/03/25	12/03/26

¹JPY in Million

Estimates

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Net Debt	-5,073	-5,081	-4,957	-1,432	-1,486	-	-	-
Change	-	-0.16%	2.44%	71.11%	-3.77%	-	-	-
Announcement Date	08/09/22	13/09/23	12/09/24	11/09/25	10/09/26	-	-	-

Estimates

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
CAPEX ¹	132.5	102.8	219	50	44	78	78	78
Change	-	-22.42%	113%	-77.17%	-12%	77.27%	0%	0%
Free Cash Flow (FCF) ¹	694.5	130.4	208.7	348	291	-	-	-
Change	-	-81.22%	60.01%	66.75%	-16.38%	-100%	-	-
Announcement Date	08/09/22	13/09/23	12/09/24	11/09/25	10/09/26	-	-	-

¹JPY in Million

Estimates

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028	2029
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	32.19%	9.68%	1.14%	4.33%	6.2%	5.26%	9.38%	11.43%
EBT Margin (%)	-	32.43%	6.49%	1.95%	8.06%	13.53%	-	-	-
Net margin (%)	-	24.15%	3.7%	-5.07%	4.96%	11.84%	8.77%	9.38%	11.43%
FCF margin (%)	-	15.29%	3.17%	7.4%	12.99%	11.64%	-	-	-
FCF / Net Income (%)	-	63.31%	85.61%	-145.94%	261.65%	98.31%	-	-	-
Profitability
ROA	-	15.12%	4.25%	-	-	4.09%	-	-	-
ROE	-	15.4%	2.03%	-2%	2%	4.5%	3.6%	4.1%	5.1%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	2.92%	2.5%	7.77%	1.87%	1.76%	2.74%	2.44%	2.23%
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	19.08%	78.82%	104.93%	14.37%	15.12%	-	-	-
Items per share
Cash flow per share ¹	-	141.8	33.72	-1.75	28.1	42.65	38	43.8	55.4
Change	-	-	-76.23%	-105.19%	1,705.71%	51.78%	-10.9%	15.26%	26.48%
Dividend per Share ¹	-	20	30	20	20	25	25	25	25
Change	-	-	50%	-33.33%	0%	25%	0%	0%	0%
Book Value Per Share ¹	-	821.6	811.5	765.5	747.2	773.5	-	-	-
Change	-	-	-1.23%	-5.67%	-2.39%	3.51%	-	-	-
EPS ¹	-	118.3	16.52	-15.69	14.83	33.81	29	34.8	46.3
Change	-	-	-86.04%	-194.98%	194.52%	127.98%	-14.23%	20%	33.05%
Nbr of stocks (in thousands)	-	9,271	9,131	9,131	8,780	8,780	8,633	8,633	8,633
Announcement Date	-	08/09/22	13/09/23	12/09/24	11/09/25	10/09/26	-	-	-