Vizora日本語

AmiyaAMIYA Corporation4258東証グロース情報・通信業FY ending Dec 2025, consolidated, J-GAAP

Amiya FY ending Dec 2025 results

About 58% of Amiya's sales come from Network security business unit, with Data security business unit making up much of the rest.

Out of every ¥100 of sales, about ¥18 is left as operating profit.

Revenue changed +24.5% from the prior year, operating profit +99.8%.

Revenue and profit pattern

Revenue and profit upProfit grew faster

Revenue +24.5% · profit +99.8%, calculated from disclosed figures.

Operating leverage: 4.07× (profit growth ÷ revenue growth)

What changed from last year

FY ending Dec 2024 → FY ending Dec 2025

Revenue
+24.5%¥4.77B → ¥5.94B
Gross profit
+44.9%¥1.96B → ¥2.84B
Operating income
+99.8%¥526.4M → ¥1.05B
Net income attributable to owners
+95.3%¥384.9M → ¥751.7M
Operating cash flow
+10.6%¥1.18B → ¥1.3B
Free cash flow
+12.1%¥1.12B → ¥1.26B

Where the money goes

FY ending Dec 2024 → FY ending Dec 2025

Where ¥100 of sales goes

For every ¥100 Amiya sells, how much goes where, and how much is kept.

FY ending Dec 2025
Cost of sales
¥52
SG&A
¥30
Operating profit
¥18
Net profit kept
¥13

Annual margin trends

Gross margin47.9%
FY ending Dec 2020: 56.8%56.8%FY ending Dec 2021: 52.8%52.8%FY ending Dec 2022: 52.1%52.1%FY ending Dec 2023: 48.2%48.2%FY ending Dec 2024: 41.2%41.2%FY ending Dec 2025: 47.9%47.9%FY20FY21FY22FY23FY24FY25
Operating margin17.7%
FY ending Dec 2020: 8.1%8.1%FY ending Dec 2021: 9.4%9.4%FY ending Dec 2022: 8.8%8.8%FY ending Dec 2023: 10.2%10.2%FY ending Dec 2024: 11.0%11.0%FY ending Dec 2025: 17.7%17.7%FY20FY21FY22FY23FY24FY25
Net margin12.7%
FY ending Dec 2020: 5.4%5.4%FY ending Dec 2021: 6.7%6.7%FY ending Dec 2022: 7.7%7.7%FY ending Dec 2023: 9.1%9.1%FY ending Dec 2024: 8.1%8.1%FY ending Dec 2025: 12.7%12.7%FY20FY21FY22FY23FY24FY25

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

Which businesses earn the money

Revenue by business segment, and the profit each one keeps.

FY ending Dec 2025

Profit by segment

※ Segment figures include inter-segment sales and do not sum to the company total

Sources

Show source documents (5)

  • EDINET (FSA Japan)

    訂正有価証券報告書－第30期(2025/01/01－2025/12/31)

    ID S100Y1NN2026-04-30Open

  • EDINET (FSA Japan)

    有価証券報告書－第29期(2024/01/01－2024/12/31)

    ID S100VGPL2025-03-28Open

  • EDINET (FSA Japan)

    有価証券報告書－第28期(2023/01/01－2023/12/31)

    ID S100T5K02024-03-28Open

  • EDINET (FSA Japan)

    有価証券報告書－第27期(2022/01/01－2022/12/31)

    ID S100QIEC2023-03-30Open

  • EDINET (FSA Japan)

    有価証券報告書－第26期(令和3年1月1日－令和3年12月31日)

    ID S100NRBC2022-03-28Open

Extracted from XBRL: 53 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Other periods

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.

Open MarkdownShare on XSave image