Komori
Results3683CYBERLINKS CO.,LTD.Information and Communications, Services and Others

Financial Results for the Third Quarter of the Fiscal Year Ending December 2026 [Japanese GAAP] (Consolidated)

For the first nine months of the fiscal year ending December 2026, revenue, operating profit, ordinary profit and net income all exceeded the year-earlier period, driven by the expansion of service provision and progress on projects for government agencies. The full-year earnings forecast and dividend forecast remain unchanged.

Worth reading
44Recurring
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Improvement
Direction inferred from the company’s description.
Scale
22
Year-on-year change in operating income (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 January 2026–30 September 2026ConsolidatedJapanese GAAP
Net Sales14,415¥ millionYear on year +9.9%Progress 74.9%
Operating profit1,629¥ millionYear on year +22.0%Progress 85.3%
Ordinary income1,620¥ millionYear on year +21.4%Progress 85.3%
Net income attributable to owners of the parent1,071¥ millionYear on year +19.7%Progress 81.9%

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¥96.29
Financial position at period-end
Total assets14,863¥ million
of which net assets 10,045 ¥ millionEquity ratio 66.8%vs. prior year-end +9.7pt

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.

Segment revenueDistribution Cloud business ¥4,053 million (YoY +5.3%), Government Cloud business ¥6,997 million (YoY +15.3%), Trust business ¥263 million (YoY +212.5%), Mobile Network business ¥3,101 million (YoY -0.2%)
Segment profitDistribution Cloud business ¥408 million (YoY -26.0%), Government Cloud business ¥1,408 million (YoY +63.1%), Trust business ¥0 million, Mobile Network business ¥182 million (YoY -41.4%)
Outlook and shareholder returns
Full-year earnings forecast
Net Sales19,238 (YoY +6.1%)
Operating profit1,909 (YoY +3.4%)
Ordinary income1,900 (YoY +2.3%)
Net income1,308 (YoY +0.3%)
Annual Dividend Forecast¥30 → ¥35
Factors Behind Changes in Business Performance

Recurring revenue increased by ¥868 million, driven by the expansion of service provision and other factors. The Distribution Cloud business reported higher revenue as service adoption and implementation work progressed, but profit declined due to higher labor costs. The Government Cloud business reported higher revenue and profit as projects related to the standardization of core systems and disaster prevention construction progressed. The Trust business reported higher revenue as contracted development projects for a national qualification examination system progressed and returned to profitability. The Mobile Network business reported lower revenue and profit due to changes to the incentive structure and increases in sales promotion expenses and personnel costs.

Disclosure regarding the going concern assumption

There are no applicable matters.

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 No
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name Not applicable
Material subsequent eventsThere are no applicable matters.
Breakdown of extraordinary income (loss)Extraordinary income No expense recognized / Extraordinary loss Loss on disposal of fixed assets ¥1 million
Depreciation and amortization¥775 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingHeld No / Subject person Not disclosed
Issued Shares at Period-End11,581,123
Treasury Shares at Period-End336,859
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 January 2026–30 September 2026
Net Sales¥14,415 million (YoY +9.9%)
Operating profit¥1,629 million (YoY +22.0%)
Ordinary income¥1,620 million (YoY +21.4%)
Profit attributable to owners of the parent¥1,071 million (YoY +19.7%)
Net income per share¥96.29
Equity ratioEnd of the current fiscal period 66.8 / End of previous period 57.1
Total assets¥14,863 million
Net assets¥10,045 million
Full-year earnings forecastNet Sales 19,238 (YoY +6.1%) / Operating profit 1,909 (YoY +3.4%) / Ordinary income 1,900 (YoY +2.3%) / Net income 1,308 (YoY +0.3%)
Annual Dividend Forecast¥30 → ¥35
Segment revenueDistribution Cloud business ¥4,053 million (YoY +5.3%), Government Cloud business ¥6,997 million (YoY +15.3%), Trust business ¥263 million (YoY +212.5%), Mobile Network business ¥3,101 million (YoY -0.2%)
Segment profitDistribution Cloud business ¥408 million (YoY -26.0%), Government Cloud business ¥1,408 million (YoY +63.1%), Trust business ¥0 million, Mobile Network business ¥182 million (YoY -41.4%)
Depreciation and amortization¥775 million
Breakdown of extraordinary income (loss)Extraordinary income No expense recognized / Extraordinary loss Loss on disposal of fixed assets ¥1 million
Disclosure regarding the going concern assumptionThere are no applicable matters.
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement No
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name Not applicable
Material subsequent eventsThere are no applicable matters.
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingHeld No / Subject person Not disclosed
Issued Shares at Period-End11,581,123
Treasury Shares at Period-End336,859
Factors Behind Changes in Business PerformanceRecurring revenue increased by ¥868 million, driven by the expansion of service provision and other factors. The Distribution Cloud business reported higher revenue as service adoption and implementation work progressed, but profit declined due to higher labor costs. The Government Cloud business reported higher revenue and profit as projects related to the standardization of core systems and disaster prevention construction progressed. The Trust business reported higher revenue as contracted development projects for a national qualification examination system progressed and returned to profitability. The Mobile Network business reported lower revenue and profit due to changes to the incentive structure and increases in sales promotion expenses and personnel costs.
Items this document does not state (11)
Operating MarginCash flows from operating activitiesCash flows from investing activitiesCash flows from financing activitiesCash and cash equivalents at end of periodRevision to Earnings ForecastPayout ratioShareholder Return PolicyRegional salesOrders received and order backlogImpairment loss

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 recurring revenue, the wider adoption of services and progress on projects in the Distribution Cloud and Government Cloud businesses, and progress on contracted development projects in the Trust business contributed to higher revenue. In the Distribution Cloud business, however, higher labor costs due to increased headcount and higher wage levels, and in the Mobile Network business, changes to the incentive structure and increases in sales promotion expenses and personnel costs, reduced profit.

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.
Financial Results for the Third Quarter of the Fiscal Year Ending December 2026 [Japanese GAAP] (Consolidated) | CYBERLINKS CO.,LTD. (3683) timely disclosure | Komori