Komori
Earnings4394eXmotion Co.,Ltd.Information and Communications, Services and Others

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

For the nine months ended December, both revenue and profit exceeded the year-earlier period, with operating profit up 17.2%. The full-year earnings forecast is unchanged, while the annual dividend is expected to increase to ¥25 from ¥20 in the previous fiscal year, on a stock-split-adjusted basis.

Worth reading
38Recurring
Scored from 5 of 6 sections
Direction
Improvement
Direction inferred from the company’s description.
Scale
17.2
Operating profit year-on-year change (%)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 December 2025 to 31 August 2026ConsolidatedJapanese GAAP
Net Sales1,062¥ millionYear on year +3.4%Progress 73.2%
Operating profit155¥ millionYear on year +17.2%Progress 76.0%
Ordinary income160¥ millionYear on year +17.8%Progress 77.7%
Net income attributable to owners of the parent103¥ millionYear on year +19.0%

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¥17.05
Financial position at period-end
Total assets1,878¥ million
of which net assets 1,697 ¥ millionEquity ratio 90.4%vs. prior year-end +0.5pt

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.

Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥1,451 million (YoY +4.7%)
Operating profit¥204 million (YoY +7.7%)
Ordinary income¥206 million (YoY +6.4%)
Profit attributable to owners of the parent¥133 million (YoY +4.5%)
Annual Dividend Forecast20 yen (before adjustment for stock split) → 25 yen (before adjustment for stock split)(+25.0%)
Factors Behind Changes in Business Performance

Ongoing projects in the automotive industry, winning projects from new customers in other industries, expansion of new consulting contracts based on the use of generative AI, steady performance of “Eureka Box,” an increase in the number of “CoBrain” customers, and expansion of generative AI solutions.

Disclosure regarding the going concern assumption

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 Number of companies 0 / Company name Not disclosed / Excluded Number of companies 0 / Company name Not disclosed
Breakdown of extraordinary income (loss)Extraordinary income Not disclosed / Extraordinary loss Loss on Disposal of Fixed Assets ¥0 thousand
Depreciation and amortization¥13,591 thousand
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingWhether applicable No / Subject person Not disclosed
Issued Shares at Period-End6,051,000 shares
Treasury Shares at Period-End154 shares
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 December 2025 to 31 August 2026
Net Sales¥1,062 million (YoY +3.4%)
Operating profit¥155 million (YoY +17.2%)
Ordinary income¥160 million (YoY +17.8%)
Profit attributable to owners of the parent¥103 million (YoY +19.0%)
Net income per share¥17.05
Equity ratioEnd of the current fiscal period 90.4 / End of previous period 89.9
Total assets¥1,878 million
Net assets¥1,697 million
Full-year earnings forecastNet Sales ¥1,451 million (YoY +4.7%) / Operating profit ¥204 million (YoY +7.7%) / Ordinary income ¥206 million (YoY +6.4%) / Profit attributable to owners of the parent ¥133 million (YoY +4.5%)
Annual Dividend Forecast20 yen (before adjustment for stock split) → 25 yen (before adjustment for stock split)(+25.0%)
Depreciation and amortization¥13,591 thousand
Breakdown of extraordinary income (loss)Extraordinary income Not disclosed / Extraordinary loss Loss on Disposal of Fixed Assets ¥0 thousand
Disclosure regarding the going concern assumptionNo 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 Number of companies 0 / Company name Not disclosed / Excluded Number of companies 0 / Company name Not disclosed
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingWhether applicable No / Subject person Not disclosed
Issued Shares at Period-End6,051,000 shares
Treasury Shares at Period-End154 shares
Factors Behind Changes in Business PerformanceOngoing projects in the automotive industry, winning projects from new customers in other industries, expansion of new consulting contracts based on the use of generative AI, steady performance of “Eureka Box,” an increase in the number of “CoBrain” customers, and expansion of generative AI solutions.
Items this document does not state (14)
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 PolicySegment revenueSegment profitRegional salesOrders received and order backlogImpairment lossMaterial 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.

In addition to ongoing projects in the automotive industry, the company made progress in winning projects from new customers in other industries. It also cited the expansion of new consulting contracts based on the use of generative AI, the steady performance of “Eureka Box,” and an increase in the number of “CoBrain” customers.

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.
Third-Quarter Financial Results for the Fiscal Year Ending November 2026 [Japanese GAAP] (Consolidated) | eXmotion Co.,Ltd. (4394) timely disclosure | Komori