Komori
Results3673Broadleaf Co.,Ltd.Information and Communications, Services and Others

Summary of Consolidated Financial Results for the Third Quarter of the Fiscal Year Ending December 2026 (IFRS)

For the cumulative third quarter of the fiscal year ending December 2026, revenue increased 7.0% year on year and operating profit increased 57.1%. The company revised its full-year forecasts, projecting revenue of ¥22.5 billion and operating profit of ¥3.5 billion, while leaving its year-end dividend forecast unchanged at ¥4 per share.

Worth reading
49Recurring
Scored from 5 of 6 sections
Direction
Improvement
Direction inferred from the company’s description.
Scale
57.1
Year-on-year change in operating profit (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 January 2026–30 September 2026ConsolidatedIFRS
Net Sales16,297¥ millionYear on year +7.0%Progress 72.4%
Operating profit2,344¥ millionYear on year +57.1%Progress 67.0%
Ordinary income2,239¥ million (profit before tax)Year on year +72.1%Progress 65.9%
Net income attributable to owners of the parent1,481Millions of yen (profit for the quarter attributable to owners of the parent)Year on year +69.8%

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share¥8.19
Financial position at period-end
Total assets43,499¥ million
of which net assets 25,076 ¥ millionEquity ratio 57.7%vs. prior year-end -0.9pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Cash inflows and outflows
Operating+4,776
Investment-3,196
Financials-1,602
Net change-22

Stacked from zero: upward is an increase in cash, downward a decrease (in ¥ million).The net change represented by the dotted line is the total of three items, calculated from figures provided by the company.

Cash and cash equivalents at end of period¥4,129 million
Segment revenueIT Services Business not disclosed (omitted because the company has a single segment) / By service category (not a reporting segment) Cloud services ¥10,664 million (YoY +26.8%) / Package systems ¥3,688 million (YoY -16.4%) / Other ¥1,945 million (YoY -19.3%)
Segment profitnot disclosed (omitted because the company has a single segment)
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥22,500 million (YoY +8.1%)
Operating profit¥3,500 million (YoY +69.7%)
Ordinary income¥3,400 million (profit before tax) (YoY +83.4%)
Net income¥2,300 million (profit attributable to owners of the parent) (YoY +85.4%)
Revision to Earnings ForecastRevenue Not disclosed → ¥22,500 million / Operating profit Not disclosed → ¥3,500 million / Profit before tax Not disclosed → ¥3,400 million / Profit for the year attributable to owners of the parent Not disclosed → ¥2,300 million
Annual Dividend Forecast¥6 → 15.50 (without taking the stock split into account)
Factors Behind Changes in Business Performance

Cloud service revenue increased 26.8% as the number of cloud software customers grew. Meanwhile, package system revenue fell 16.4% due to the shift to cloud software, and other revenue fell 19.3% following the reversal of the special demand for PC and other replacements in the same period of the previous year. Profit increased substantially due to the revenue growth effect of the migration to the cloud and cost optimization through the use of generative AI, among other factors.

Disclosure regarding the going concern assumption

Not applicable

Change in accounting policy
基準改正に伴う変更 Noそれ以外の変更 No見積りの変更 No修正再表示 Not disclosed
Changes in the scope of consolidationNo material changes. The number and names of companies newly consolidated or excluded are Not disclosed
Depreciation and amortization¥2,641 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for institutional investors and analysts)
Issued Shares at Period-End195,793,600
Treasury Shares at Period-End14,607,542
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsIFRS
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2026–30 September 2026
Net Sales¥16,297 million (YoY +7.0%)
Operating profit¥2,344 million (YoY +57.1%)
Ordinary income¥2,239 million (profit before tax) (YoY +72.1%)
Profit attributable to owners of the parent1,481 Millions of yen (profit for the quarter attributable to owners of the parent) (YoY +69.8%)
Net income per share¥8.19
Equity ratioEnd of the current fiscal period 57.7 / End of previous period 58.6
Total assets¥43,499 million
Net assets25,076 Millions of yen (total equity)
Cash flows from operating activities¥4,776 million
Cash flows from investing activities¥-3,196 million
Cash flows from financing activities¥-1,602 million
Cash and cash equivalents at end of period¥4,129 million
Full-year earnings forecastNet Sales ¥22,500 million (YoY +8.1%) / Operating profit ¥3,500 million (YoY +69.7%) / Ordinary income ¥3,400 million (profit before tax) (YoY +83.4%) / Net income ¥2,300 million (profit attributable to owners of the parent) (YoY +85.4%)
Revision to Earnings ForecastRevenue Not disclosed → ¥22,500 million / Operating profit Not disclosed → ¥3,500 million / Profit before tax Not disclosed → ¥3,400 million / Profit for the year attributable to owners of the parent Not disclosed → ¥2,300 million
Annual Dividend Forecast¥6 → 15.50 (without taking the stock split into account)
Segment revenueIT Services Business not disclosed (omitted because the company has a single segment) / By service category (not a reporting segment) Cloud services ¥10,664 million (YoY +26.8%) / Package systems ¥3,688 million (YoY -16.4%) / Other ¥1,945 million (YoY -19.3%)
Segment profitnot disclosed (omitted because the company has a single segment)
Depreciation and amortization¥2,641 million
Disclosure regarding the going concern assumptionNot applicable
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement Not disclosed
Changes in the scope of consolidationNo material changes. The number and names of companies newly consolidated or excluded are Not disclosed
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingYes (for institutional investors and analysts)
Issued Shares at Period-End195,793,600
Treasury Shares at Period-End14,607,542
Factors Behind Changes in Business PerformanceCloud service revenue increased 26.8% as the number of cloud software customers grew. Meanwhile, package system revenue fell 16.4% due to the shift to cloud software, and other revenue fell 19.3% following the reversal of the special demand for PC and other replacements in the same period of the previous year. Profit increased substantially due to the revenue growth effect of the migration to the cloud and cost optimization through the use of generative AI, among other factors.
Items this document does not state (8)
Operating MarginPayout ratioShareholder Return PolicyRegional salesOrders received and order backlogImpairment lossBreakdown of extraordinary income (loss)Material subsequent events

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

Higher cloud service revenue associated with the migration to cloud software, the resulting increase in revenue, and cost optimization through the use of generative AI contributed to the increase in profit. As reasons for revising its full-year forecasts, the company cited the loss of a major contract at SALES GO株式会社, revisions to implementation plans associated with enhanced security, and higher related costs.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
Summary of Consolidated Financial Results for the Third Quarter of the Fiscal Year Ending December 2026 (IFRS) | Broadleaf Co.,Ltd. (3673) timely disclosure | Komori