5139 OpenWork Inc. - Financial Results

About Information Provided on This Site

The information provided on our website 'Kabutan.com' is not intended to constitute investment solicitation or investment advisory services.
All investment decisions should be made at your own discretion and judgment.
The data on our website is provided by Tokyo Stock Exchange, Osaka Exchange, Nagoya Securities Exchange, JPX Market Innovation & Research, Japannext, and other sources.
Copyright of the Nikkei Stock Average belongs to Nikkei Inc. Stock price charts displayed on Kabutan.com are provided solely for the purpose of reviewing historical price movements of the securities.
These charts neither suggest nor guarantee future price movements of the securities and do not constitute recommendations to buy or sell.
In our financial results coverage, the term 'Surprise Results' identifies securities that demonstrate a significant degree of surprise in their earnings announcements.
This significance is quantitatively assessed based on multiple factors, including: the nature of the announcement (full-year or quarterly results); types of revisions (earnings or dividend forecasts); and numerical analysis comparing the announced results with both the company's previous forecasts and historical performance.
The 'Surprise Ranking' presents these results in order of their calculated surprise factor. Please note that neither these results nor rankings are intended to suggest or guarantee future performance of the listed securities, nor should they be construed as recommendations to buy or sell.

5139

TSE Growth

OpenWork Inc.

978

JPY

-22

(-2.20%)

Dec 5, 12:49 pm JST

6.30

USD

Dec 4, 10:49 pm EST

Result

PTS

outside of trading hours

978.5

Dec 5, 12:42 pm JST

Summary Chart Historical News Financial Result

Current Period Guidance

Annual

Result

Guidance History

Growth Rate

Profitability

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Dec, 2021 ＊	1,535	324	324	232	12.5	0	ー	J-GAAP
Dec, 2022	2,037	611	590	403	21.6	0	Feb 13, 2023	J-GAAP
Dec, 2023	2,922	856	854	613	28.9	0	Feb 13, 2024	J-GAAP
Dec, 2024	3,542	1,026	1,027	757	35.6	0	Feb 13, 2025	J-GAAP
Dec, 2025 Guidance	4,500	1,130	1,122	778	37.6	0	Feb 13, 2025	J-GAAP
YoY	+27.0%	+10.1%	+9.3%	+2.8%	+5.6%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Dec, 2022	Dec 16, 2022	1,970	570	549	380	0*	J-GAAP
Results	Feb 13, 2023	2,037	611	590	403	0*	J-GAAP
Dec, 2023	Feb 13, 2023	Available in future release
	Nov 13, 2023
Results	Feb 13, 2024
Dec, 2024	Feb 13, 2024
Results	Feb 13, 2025
Dec, 2025	Feb 13, 2025	4,500	1,130	1,122	778	0	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Dec, 2017	775	－	Available in future release
Dec, 2018	1,036	+33.7
Dec, 2019	1,418	+36.9
Dec, 2020	1,460	+3.0
Dec, 2021	1,535	+5.1
Dec, 2022	2,037	+32.7
Dec, 2023	2,922	+43.4
Dec, 2024	3,542	+21.2
Dec, 2025 Guidance	4,500	+27.0	1,130	+10.1	1,122	+9.3	37.6	+5.6

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Dec, 2023	2,922	856	29.3	11.80	10.64	0.51	28.9
Dec, 2024	3,542	1,026	29.0	12.43	11.11	0.52	35.6
Dec, 2025 Guidance	4,500	1,130	25.1	11.36	9.56	0.55	37.6

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	3,542	1,026	1,027	757	35.6
Fiscal Year	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2024

Second Half

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Jul - Dec, 2023	1,474	347	347	265	12.5	0	Feb 13, 2024	J-GAAP
Jul - Dec, 2024	1,854	557	557	436	20.5	0	Feb 13, 2025	J-GAAP
Jul - Dec, 2025 Guidance	2,240	294	290	208	10.0	0	Aug 12, 2025	J-GAAP
YoY	+20.8%	-47.2%	-47.9%	-52.3%	-51.0%

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
Dec, 2022	611	548	554	-6	1,435	4,797	93.53	J-GAAP
Dec, 2023	856	721	755	-34	434	5,954	93.19	J-GAAP
Dec, 2024	1,026	787	807	-20	-84	6,657	91.91	J-GAAP

Actual Performance and Financial Trends

Accumulated Results 3rd Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
Jan - Sep, 2023	2,198	763	761	524	24.7	89.1	Nov 13, 2023	J-GAAP
Jan - Sep, 2024	2,646	922	923	644	30.3	89.9	Nov 13, 2024	J-GAAP
Jan - Sep, 2025	3,450	1,191	1,192	816	39.2	106.2	Nov 13, 2025	J-GAAP
YoY	+30.4%	+29.2%	+29.1%	+26.7%	+29.5%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Oct - Dec, 2023	724	93	93	89	4.2	12.8	Feb 13, 2024	J-GAAP
Jan - Mar, 2024	778	69	70	45	2.1	8.9	May 14, 2024	J-GAAP
Apr - Jun, 2024	910	400	400	276	13.0	44.0	Aug 9, 2024	J-GAAP
Jul - Sep, 2024	958	453	453	323	15.2	47.3	Nov 13, 2024	J-GAAP
Oct - Dec, 2024	896	104	104	113	5.3	11.6	Feb 13, 2025	J-GAAP
Jan - Mar, 2025	1,047	324	326	223	10.6	30.9	May 14, 2025	J-GAAP
Apr - Jun, 2025	1,213	512	506	347	16.6	42.2	Aug 12, 2025	J-GAAP
Jul - Sep, 2025	1,190	355	360	246	11.8	29.8	Nov 13, 2025	J-GAAP
YoY	+24.2%	-21.6%	-20.5%	-23.8%	-22.1%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Oct - Dec, 2022	577	－	Available in future release
Jan - Mar, 2023	674	－
Apr - Jun, 2023	774	－
Jul - Sep, 2023	750	－
Oct - Dec, 2023	724	+25.5
Jan - Mar, 2024	778	+15.4
Apr - Jun, 2024	910	+17.6
Jul - Sep, 2024	958	+27.7
Oct - Dec, 2024	896	+23.8
Jan - Mar, 2025	1,047	+34.6
Apr - Jun, 2025	1,213	+33.3
Jul - Sep, 2025	1,190	+24.2	355	-21.6	360	-20.5	11.8	-22.4

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	1,213	512	506	347	16.6
Fiscal Year	Jun, 2025	Jun, 2025	Jun, 2025	Jun, 2025	Jun, 2025

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Dec, 2022	907.74	91.0	5,129	4,667	1,934	ー	Feb 13, 2023	J-GAAP
Dec, 2023	269.66	89.6	6,389	5,724	2,548	ー	Feb 13, 2024	J-GAAP
Dec, 2024	304.70	89.2	7,243	6,460	3,286	ー	Feb 13, 2025	J-GAAP
Jan - Sep, 2025	ー	84.2	8,136	6,847	4,095	ー	Nov 13, 2025	J-GAAP

OpenWork Inc.(5139) Financial Results