Company profile

Amaze Co.,Ltd.

EDINET
E27761
Securities
6076
Industry
Services
Latest annual securities report
2026-02-20 Annual Securities Report PDF HTML
Latest financial report
2026-07-15 Semiannual Securities Report PDF HTML
Latest filing
—
Compare this company

Industry position

Services

View details
Profitability Strong Current Top 29% 5-year trend Improving
Financial strength Average Based on Equity ratio Current Bottom 47% 5-year trend Improving
Growth Above average Current Top 45% 5-year trend Improving
Cash generation Average Current Bottom 48% 5-year trend Deteriorating

Latest half-year results

H1 FY2026

2025/12/01 - 2026/05/31

Standalone · Japanese GAAP · Cumulative YTD

For H1 FY2026, revenue was ¥10.77 billion, up 18.3% year over year. Operating income was ¥2.13 billion, up 55.2% year over year. Net income was ¥1.33 billion, up 61.3% year over year.

Revenue ¥10.77B up 18.3% year over year
Operating income ¥2.13B up 55.2% year over year
Net income ¥1.33B up 61.3% year over year
Operating cash flow ¥2.52B
Free cash flow ¥683M
Total assets ¥33.2B

Half-year trend

Half-year financial trend

H1 values are cumulative year-to-date.

H2 values are calculated when comparable.

Standalone · Japanese GAAP · Cumulative YTD

Mode

Half-year financial data

Annual key financial indicators

FY2025

Standalone Japanese GAAP

Revenue reached ¥19.56 billion, up 8.5% year over year. Operating income was ¥3.2 billion, down 14.9% year over year. Operating margin was 16.4%. Net income was ¥2.08 billion, down 6.9% year over year. ROE was 12.6%; equity ratio was 52.1%; free cash flow was -¥1.87 billion.

Revenue ¥19.56B up 8.5% year over year
Operating income ¥3.2B down 14.9% year over year
Net income ¥2.08B down 6.9% year over year
Total assets¥31.6B
Total equity—
Operating cash flow¥3.1B
Free cash flow-¥1.87B

Industry position details

Services

Annual data for the same fiscal year and industry

Comparison sample varies by metric

Profitability Strong

Operating margin Top 18% / ROE Top 41%

Financial strength Average
Based on Equity ratio

Equity ratio Bottom 55%

Growth Above average

Revenue growth Top 48% / 3-year revenue CAGR Top 44%

Cash generation Average

Operating cash flow margin Top 22% / Free cash flow margin Bottom 85%

Profitability Industry position history Improving
2025 Top 29% 2024 Top 21% 2023 Top 20% 2022 Top 26% 2021 Top 48%
Financial strength Industry position history Improving
2025 Bottom 46% 2024 Top 50% 2023 Top 49% 2022 Bottom 43% 2021 Bottom 35%
Growth Industry position history Improving
2025 Top 44% 2024 Top 41% 2023 Top 27% 2022 Top 46% 2021 Bottom 42%
Cash generation Industry position history Deteriorating
2025 Bottom 46% 2024 Top 20% 2023 Top 14% 2022 Top 7% 2021 Top 33%
Profitability Operating margin 16.4% Industry median 7.8% Top 18% Comparison sample 232
Profitability ROE 12.6% Industry median 10.5% Top 41% Comparison sample 232
Financial strength Equity ratio 52.1% Industry median 55.4% Bottom 55% Comparison sample 232
Growth Revenue growth +8.5% Industry median +7.8% Top 48% Comparison sample 220
Growth 3-year revenue CAGR +10.5% Industry median +8.9% Top 44% Comparison sample 189
Cash generation Operating cash flow margin 15.9% Industry median 8.1% Top 22% Comparison sample 232
Cash generation Free cash flow margin -9.6% Industry median 3.4% Bottom 85% Comparison sample 232

Annual financial data

Fiscal year Scope Accounting standard Revenue Operating income Ordinary income Profit before tax Net income Profit attributable to owners of parent Comprehensive income Total assets Total liabilities Net assets Shareholders' equity Equity Equity attributable to owners of parent Equity for ratio Operating cash flow Investing cash flow Financing cash flow Free cash flow Cash and cash equivalents Basic EPS P/E Share price Market cap Book value per share Dividend per share Shares issued Equity ratio Official equity ratio ROE ROA Operating margin Ordinary income margin Net margin Operating cash flow margin Free cash flow margin Dividend payout ratio Revenue YoY Operating income YoY Ordinary income YoY Profit before tax YoY Net income YoY Total assets YoY Equity YoY Operating cash flow YoY Investing cash flow YoY Financing cash flow YoY Free cash flow YoY Cash and cash equivalents YoY EPS YoY Dividend per share YoY Shares issued YoY Employees YoY Average salary YoY Employees Average salary
FY2025 Standalone Japanese GAAP 19560000000 3199000000 2842000000 2081000000 31598000000 15136000000 16461000000 16454000000 16461000000 3102000000 -4973000000 665000000 -1871000000 1097000000 155.27 8.4 1304.268 19830090672.000 1228.17 35.0 15204000 0.5209506931 0.521 0.1264200231 0.0658585986 0.1635480573 0.1452965235 0.106390593 0.1585889571 -0.0956543967 0.2254137953 0.084918742 -0.1492021277 -0.1653450808 -0.0693202147 0.1110017229 0.1138855055 -0.0417052827 -2.7503770739 1.3159144893 -1.9790685505 -0.5234578627 -0.0229675308 0.1666666667 0.0 0.3776223776 0.0374970705 197 4427000
FY2024 Standalone Japanese GAAP 18029000000 3760000000 3405000000 2236000000 28441000000 13662000000 14778000000 14775000000 14778000000 3237000000 -1326000000 -2105000000 1911000000 2302000000 158.92 6.8 1080.656 16430293824.000 1102.56 30.0 15204000 0.5196019831 0.52 0.1513059954 0.0786188953 0.208552887 0.1888623884 0.1240224083 0.1795440679 0.1059958955 0.188774226 0.0663630449 -0.0585878818 -0.067889406 -0.0378657487 -0.0022802217 -0.0241679873 -0.078827547 -0.1275510204 -0.6254826255 -0.1826347305 -0.0780937125 0.0393721387 0.2 0.0 0.0 0.0748110831 143 4267000
FY2023 Standalone Japanese GAAP 16907000000 3994000000 3653000000 2324000000 28506000000 13361000000 15144000000 15142000000 15144000000 3514000000 -1176000000 -1295000000 2338000000 2497000000 152.9 7.9 1207.91 18365063640.00 996.11 25.0 15204000 0.5312565776 0.531 0.1534601162 0.0815266961 0.2362335127 0.216064352 0.1374578577 0.2078429053 0.1382859171 0.1635055592 0.1654373751 0.2752234994 0.3245105149 0.3387096774 0.0371098014 0.154092364 -0.1690707023 -0.4033412888 0.5900601456 -0.3105278679 0.7173314993 0.3386447207 0.25 0.0 0.1085271318 0.082924168 143 3970000
FY2022 Standalone Japanese GAAP 14507000000 3132000000 2758000000 1736000000 27486000000 14363000000 13122000000 13121000000 13122000000 4229000000 -838000000 -3159000000 3391000000 1454000000 114.22 9.8 1119.356 17018688624.000 863.14 20.0 15204000 0.4774066798 0.477 0.132296906 0.0631594266 0.2158957745 0.1901151168 0.119666368 0.2915144413 0.2337492245 0.1751006829 0.2240128248 1.6408094435 1.9784017279 3.4627249357 -0.0077614527 0.1225938917 1.0689823875 0.4216701173 -19.4736842105 4.6991596639 0.1898527005 3.4530214425 0.0 0.0 0.0487804878 0.0057613169 129 3666000
FY2021 Standalone Japanese GAAP 11852000000 1186000000 926000000 389000000 27701000000 16011000000 11689000000 11689000000 11689000000 2044000000 -1449000000 171000000 595000000 1222000000 25.65 33.1 849.015 12908424060.000 768.89 20.0 15204000 0.421970326 0.422 0.0332791513 0.0140428143 0.1000674992 0.0781302734 0.0328214647 0.1724603442 0.0502024975 0.7797270955 0.0448734903 -0.222295082 -0.2225020991 0.6276150628 0.0517503227 0.0073250603 0.5881895882 0.303030303 1.3126142596 1.7512626263 1.6857142857 0.6296060991 0.0 0.0 0.0789473684 -0.0059994546 123 3645000
FY2020 Standalone Japanese GAAP 11343000000 1525000000 1191000000 239000000 26338000000 14733000000 11604000000 11603000000 11604000000 1287000000 -2079000000 -547000000 -792000000 455000000 15.74 47.1 741.354 11271546216.000 763.3 20.0 15204000 0.4405801504 0.441 0.0205963461 0.0090743413 0.1344441506 0.1049986776 0.0210702636 0.1134620471 -0.0698227982 1.2706480305 -0.2354923502 -0.5824205915 -0.6342137592 -0.8836982968 -0.0160271977 -0.0247100353 -0.652256147 -68.3 0.8075299085 -1.2157450286 -0.7465181058 -0.8835626572 -0.4285714286 0.0 0.0555555556 0.0054839594 114 3667000
FY2019 Standalone Japanese GAAP 14837000000 3652000000 3256000000 2055000000 26767000000 14868000000 11898000000 11896000000 11898000000 3701000000 -30000000 -2842000000 3671000000 1795000000 135.18 9.0 1216.620 18497490480.000 782.62 35.0 15204000 0.4445025591 0.445 0.1727181039 0.0767736392 0.2461414032 0.2194513716 0.1385050886 0.2494439577 0.2474219856 0.2589140405 0.0089079287 0.0336824229 0.0479562279 0.0093320236 -0.0192723409 0.1550334919 0.1047761194 0.9720930233 -0.4048442907 0.6136263736 0.8562564633 0.0090318728 0.1666666667 -0.0357142857 108 3647000
FY2018 Standalone Japanese GAAP 14706000000 3533000000 3107000000 2036000000 27293000000 16992000000 10301000000 10297000000 10301000000 3350000000 -1075000000 -2023000000 2275000000 967000000 133.97 8.5 1138.745 677.55 30.0 0.3774227824 0.377 0.1976507135 0.0745978822 0.2402420781 0.2112743098 0.1384468924 0.2277981776 0.1546987624 0.2239307308 0.0431266846 0.0867425408 0.1041222459 0.1059206953 -0.0157591057 0.181171884 -0.1559586798 -0.303030303 0.3401826484 -0.2763994911 0.3524475524 0.1063671649 0.0 0.0181818182 112
FY2017 Standalone Japanese GAAP 14098000000 3251000000 2814000000 1841000000 27730000000 19009000000 8721000000 8716000000 8721000000 3969000000 -825000000 -3066000000 3144000000 715000000 121.09 11.4 1380.426 573.65 30.0 0.3144969347 0.315 0.2110996445 0.0663901911 0.2306000851 0.1996027805 0.1305858987 0.2815292949 0.2230103561 0.2477496077 0.1290141747 0.4315279613 0.5487066593 0.7821878025 0.0050378747 0.2141166643 0.1940433213 0.5274914089 -1.0224274406 0.9923954373 0.1206896552 0.7804734598 0.5 0.067961165 110
FY2016 Standalone Japanese GAAP 12487000000 2271000000 1817000000 1033000000 27591000000 20407000000 7183000000 7179000000 7183000000 3324000000 -1746000000 -1516000000 1578000000 638000000 68.01 12.3 836.523 472.52 20.0 0.2603385162 0.26 0.1438117778 0.0374397448 0.1818691439 0.1455113318 0.0827260351 0.2661968447 0.1263714263 0.2940744008 103

Source filings

Select a document type to load the filings list.

Select a filing type to load the list.

Document filter

Select filing types

Choose the filing types to display.

Filing types containing financial data are selected by default.

Source data: Financial Services Agency EDINET / Data organization, aggregation, and metric calculations: bestforever.jp