4259
ExaWizards Inc.
株式会社エクサウィザーズ
Information & Communication
ExaWizards Inc. develops AI-enabled services for industrial innovation and social problems solutions in Japan. It operates through AI products and AI solution services. The company provides AI solution services; and services for AI understanding, planning, design, development, operation, and usage. It also develops and offers AI products to solve generic industrial and social issues. ExaWizards Inc. was incorporated in 2016 and is headquartered in Tokyo, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥12.0B
¥9.8B
¥8.4B
¥5.6B
¥4.8B
Cost of Sales
¥4.0B
¥4.1B
¥3.7B
¥2.5B
¥1.8B
Gross Profit
¥8.0B
¥5.7B
¥4.7B
¥3.1B
¥3.0B
SG&A
¥6.4B
¥5.6B
¥5.0B
¥3.5B
¥3.3B
Operating Income
¥1.6B
¥23M
¥-305M
¥-378M
¥-201M
Non-Operating Income
¥14M
¥11M
¥5M
¥4M
¥159M
Non-Operating Expenses
—
¥32M
¥30M
¥1M
¥55M
Interest Expense
—
¥28M
¥20M
¥1M
¥6M
Ordinary Income
¥1.6B
¥2M
¥-330M
¥-375M
¥-97M
Pre-tax Income
¥1.5B
¥-2.5B
¥-692M
¥-88M
¥-194M
Income Taxes
¥-18M
¥45M
¥-59M
¥67M
¥-19M
Current Tax
—
¥172M
¥35M
¥31M
¥32M
Deferred Tax
—
¥-127M
¥-94M
¥35M
¥-52M
Net Income (owners)
¥1.5B
¥-2.6B
¥-610M
¥-141M
¥-137M
Minority Interest
—
¥25M
¥-22M
¥-14M
¥-38M
Comprehensive Income
—
¥-2.5B
¥-633M
¥-155M
¥-179M
EBITDA
¥1.9B
¥755M
¥325M
¥67M
¥79M
Goodwill Amort. (J-GAAP)
—
¥147M
¥123M
¥51M
¥48M
EPS
¥18.13
¥-31.26
¥-7.50
¥-1.72
¥-1.79
Shares Outstanding
—
83.4M
82.5M
83.4M
79.9M
Shares Issued (total)
—
85.8M
85.1M
83.4M
79.9M
Treasury Shares
—
2.4M
2.7M
—
—
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥9.4B
¥7.0B
¥9.9B
¥7.9B
¥7.9B
Current Assets
¥6.8B
¥5.2B
¥5.5B
¥6.4B
¥6.6B
Cash & Deposits
¥4.0B
¥3.0B
¥3.5B
¥5.2B
¥5.5B
Non-Current Assets
¥2.6B
¥1.8B
¥4.4B
¥1.6B
¥1.2B
PP&E
¥122M
¥10M
¥320M
¥165M
¥127M
Goodwill
—
¥56M
¥894M
¥160M
¥212M
Intangible Assets
—
¥1.4B
¥3.5B
¥1.1B
¥807M
Investment Securities
¥40M
¥40M
¥181M
—
—
Deferred Tax Assets
—
—
—
¥20M
¥56M
Total Liabilities
¥4.7B
¥4.5B
¥4.9B
¥1.3B
¥1.2B
Current Liabilities
¥2.6B
¥2.1B
¥1.8B
¥914M
¥824M
ST Debt
¥360M
¥600M
¥300M
¥10M
¥29M
Taxes Payable
—
¥223M
¥41M
¥48M
¥72M
Non-Current Liabilities
¥2.1B
¥2.4B
¥3.1B
¥406M
¥408M
Total LT Borrowings
¥1.9B
¥1.9B
¥2.5B
¥300M
¥310M
Pension Obligations
—
¥93M
¥72M
¥66M
¥58M
Deferred Tax Liab.
—
¥298M
¥443M
—
—
Total Equity
¥4.8B
¥2.5B
¥5.0B
¥6.6B
¥6.6B
Capital Stock
—
¥2.4B
¥2.4B
¥2.3B
¥2.3B
Capital Surplus
—
¥4.6B
¥4.6B
¥4.5B
¥5.1B
Retained Earnings
¥-1.9B
¥-3.4B
¥-860M
¥-249M
¥-744M
Treasury Stock
—
¥-1.2B
¥-1.2B
¥-34M
—
Equity (owners)
¥4.5B
¥2.4B
¥4.9B
¥6.5B
¥6.6B
Minority Interests
—
¥78M
¥52M
¥75M
¥40M
Total Interest-Bearing Debt ⓘ
¥2.2B
¥2.5B
¥2.9B
¥310M
¥339M
Net Cash ⓘ
¥1.7B
¥458M
¥639M
¥4.9B
¥5.2B
NCAV ⓘ
¥2.1B
¥745M
¥570M
¥5.1B
¥5.4B
NCAV/Share
—
¥9
¥7
¥61
¥68
BV/Share
—
¥29
¥59
¥78
¥82
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥1.7B
¥621M
¥-197M
¥71M
¥24M
Interest Paid
—
¥-27M
¥-27M
¥-1M
¥-5M
Interest Received
—
¥2M
¥0M
¥0M
¥0M
D&A
¥324M
¥585M
¥507M
¥394M
¥233M
Goodwill Amort.
—
¥147M
¥123M
¥51M
¥48M
Investing CF
¥-1.0B
¥-880M
¥-3.0B
¥-483M
¥-701M
CapEx
¥30M
¥116M
¥107M
¥69M
¥73M
Purchase Investments
—
—
¥-181M
—
—
Financing CF
¥285M
¥-221M
¥1.4B
¥105M
¥3.9B
Share Buybacks
—
—
¥-1.2B
¥-34M
—
LT Debt Repaid
—
¥-300M
¥-252M
¥-29M
¥-46M
Free Cash Flow
¥1.7B
¥505M
¥-304M
¥2M
¥-48M
Net Change in Cash
—
¥-480M
¥-1.7B
¥-306M
¥3.2B
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
42.1%
-68.5%
-10.5%
-2.1%
-2.1%
ROA
18.6%
-30.4%
-6.8%
-1.8%
-1.7%
EPS
¥18.13
¥-31.26
¥-7.50
¥-1.72
¥-1.79
DPS
¥0.00
—
—
—
—
BPS
¥53.18
¥29.13
¥59.65
¥78.53
¥82.44
FCF/Share
—
¥6
¥-4
¥0
¥-1
NCAV/Share
—
¥9
¥7
¥61
¥68
Payout Ratio
0.0%
—
—
—
—
Event Timeline
S ShareholderA Capital Signal▾ Hide Chart
Large Shareholder Reports 8
Date Activist Stake Event Flag Demands Source
2026-04-23
Sumitomo Mitsui Financial Group, Inc.
9.87%
initial_5pct
Passive
—
2025-06-19
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
1.37%
-3.91%
change
Passive
—
2024-10-04
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
5.28%
+0.28%
initial_5pct
Passive
—
2024-09-20
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
5.0%
-1.05%
change
Passive
—
2024-09-12
Haruta Makoto
18.41%
change
Passive
—
2024-04-04
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
6.05%
-1.1%
change
Passive
—
2023-11-21
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
7.15%
+1.7%
change
Passive
—
2023-10-19
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
5.45%
initial_5pct
Passive
—
Capital Allocation Signals 1
Date
Type
Amount
Summary
2026-05-12
15:30
Div New
¥5.0/sh
Exawizards ExaWizards) announced a change in shareholder return policy on 2026-05-12, resolving to initiate dividend pay…
Summary
Exawizards ExaWizards) announced a change in shareholder return policy on 2026-05-12, resolving to initiate dividend payments starting from the fiscal year ending March 2027. The company will pay a total dividend per share of ¥5.00 (¥2.50 interim + ¥2.50 final), marking the first dividend after prioritizing growth investments in AI-related businesses since its 2021 IPO. The decision reflects achievement of operational profitability and stable free cash flow generation, while maintaining growth investment as the capital allocation priority.
Source (JP)
2027年3月期より配当を実施する方針とすることを決議しました。中間配当5.00円、期末配当5.00円、合計5.00円
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
株式会社ベータカタリスト
8,185
9.82%
2
坂根 裕
3,776
4.53%
3
古屋 俊和
3,403
4.08%
4
株式会社ＲＨ
3,000
3.60%
5
株式会社ＫＨ
3,000
3.60%
6
石山 洸 (戸籍名：鳴釜 洸)
2,860
3.43%
7
Japan Custody Bank
株式会社日本カストディ銀行(信託口)
2,333
2.80%
8
Ｄ４Ｖ１号投資事業有限責任組合
2,166
2.60%
9
春田 真
1,572
1.89%
10
アイエスジーエス１号投資事業有限責任組合
1,392
1.67%
Domestic Nominees
2.8%
+0.6% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
35.2%
-8.5% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社ベータカタリスト
9.82%
9.93%
9.82%
-0.11%
坂根 裕
4.53%
4.58%
4.53%
-0.05%
古屋 俊和
4.14%
4.19%
4.08%
-0.11%
式会社ＫＨ
NEW ENTRY
—
—
—
3.60%
NEW
式会社ＲＨ
NEW ENTRY
—
—
—
3.60%
NEW
石山 洸 (戸籍名：鳴釜 洸)
—
3.66%
3.43%
-0.23%
Japan Custody Bank
日本カストディ銀行
—
2.16%
2.80%
+0.64%
Ｄ４Ｖ１号投資事業有限責任組合
3.80%
2.63%
2.60%
-0.03%
春田 真
8.90%
8.99%
1.89%
-7.10%
アイエスジーエス１号投資事業有限責任組合
4.85%
3.14%
1.67%
-1.47%
GIC PRIVATE LIMITED － C
ＧＩＣ ＰＲＩＶＡＴＥ ＬＩＭＩＴＥＤ － Ｃ
last seen 2024
Exited Top 10
4.08%
4.64%
—
Sumitomo Life Insurance
住友生命保険
last seen 2024
Exited Top 10
—
1.96%
—
石山 洸 （戸籍名：鳴釜 洸）
last seen 2023
Exited Top 10
4.37%
—
—
ＭＬＩ ＦＯＲ ＣＬＩＥＮＴ ＧＥＮＥＲＡＬ ＯＭＮＩ ＮＯＮ ＣＯＬＬＡＴＥＲＡＬ ＮＯＮ ＴＲＥＡＴＹ－ＰＢ
last seen 2023
Exited Top 10
4.19%
—
—
創造する心
last seen 2023
Exited Top 10
1.62%
—
—
Concentration (HHI)
ⓘ
307
278
192
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved