Micware Co., Ltd. MWC
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS0.18
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenue | $140.3M | — | — |
| Cost of revenue | $88.7M | — | — |
| Gross profit | $51.6M | — | — |
| R&D | $9.8M | — | — |
| SG&A | $26.6M | — | — |
| Total operating expenses | $36.4M | — | — |
| Operating income | $15.1M | — | — |
| Interest expense | $300.0K | — | — |
| Pre-tax income | $14.9M | — | — |
| Income tax | $4.5M | — | — |
| Net income | $10.3M | — | — |
| EPS, basic | 0.18 | — | — |
| EPS, diluted | 0.18 | — | — |
| Shares, diluted (wtd. avg.) | $56.1M | $52.2M | $53.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash and equivalents | $52.9M | $49.2M | — |
| Receivables | $11.3M | — | — |
| Inventory | $121.0K | — | — |
| Total current assets | $93.0M | — | — |
| Property, plant and equipment | $11.9M | — | — |
| Goodwill | $1.5M | — | — |
| Other intangibles | $1.3M | — | — |
| Total assets | $156.6M | — | — |
| Accounts payable | $7.8M | — | — |
| Short-term debt | $5.1M | — | — |
| Total current liabilities | $56.2M | — | — |
| Long-term debt | $16.4M | — | — |
| Total liabilities | $101.4M | — | — |
| Retained earnings | $43.7M | — | — |
| Total equity | $51.3M | — | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Operating cash flow | $13.3M | — | — |
| Depreciation and amortisation | $2.5M | — | — |
| Capital expenditure | $1.7M | — | — |
| Investing cash flow | -$5.1M | — | — |
| Financing cash flow | -$4.8M | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001829126-26-007060.
Others in SIC 7371
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CTSH | COGNIZANT TECHNOLOGY SOLUTIONS CORP | $29.53B | 13.7x | 7.0% |
| ZS | Zscaler, Inc. | $27.69B | — | 25.4% |
| VRSN | VERISIGN INC/CA | $26.37B | — | 6.4% |
| EPAM | EPAM Systems, Inc. | $6.04B | 17.4x | 15.4% |
| RGTI | Rigetti Computing, Inc. | $5.07B | — | -34.3% |
| DOCS | Doximity, Inc. | $4.81B | 26.9x | 13.1% |
| IA | INNOVATIVE SOLUTIONS & SUPPORT INC | $331.5M | 21.0x | 78.6% |
| RDNW | RideNow Group, Inc. | $225.6M | — | -10.5% |