Update date
30 Jun 2026
Micware Co., Ltd. financial metrics
Period Q1 2026 · Filed 30 Jun 2026
Share Metrics
| Metric | Latest value | YoY relative change |
|---|---|---|
| Entity Common Stock, Shares Outstanding |
56,141,914
Period-end balance · 31 Mar 2026
|
|
| Common Stock, Shares, Outstanding |
55,828,614
Period-end balance · 28 Feb 2026
|
+0.77% |
| Common Stock, Value, Issued |
$3,076,000
Period-end balance · 28 Feb 2026
|
Supporting Metrics
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
| Metric | Latest value | YoY relative change |
|---|---|---|
| Accounts Payable, Current |
$7,802,000
Period-end balance · 28 Feb 2026
|
|
| Accounts Receivable, after Allowance for Credit Loss, Current |
$11,269,000
Period-end balance · 28 Feb 2026
|
|
| Accrued Liabilities, Current |
$8,904,000
Period-end balance · 28 Feb 2026
|
|
| Accumulated Other Comprehensive Income (Loss), Net of Tax |
$759,000
Period-end balance · 28 Feb 2026
|
|
| Additional Paid in Capital |
$6,394,000
Period-end balance · 28 Feb 2026
|
|
| Assets |
$156,611,000
Period-end balance · 28 Feb 2026
|
|
| Assets, Current |
$93,037,000
Period-end balance · 28 Feb 2026
|
|
| Cash and Cash Equivalents, at Carrying Value |
$52,930,000
Period-end balance · 28 Feb 2026
|
|
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents |
$52,930,000
Period-end balance · 28 Feb 2026
|
+7.7% |
| Common Stock, Shares Authorized |
125,320,000
Period-end balance · 28 Feb 2026
|
0% |
| Common Stock, Shares, Issued |
58,054,490
Period-end balance · 28 Feb 2026
|
0% |
| Contract with Customer, Liability, Current |
$4,894,000
Period-end balance · 28 Feb 2026
|
|
| Contract with Customer, Liability, Noncurrent |
$5,623,000
Period-end balance · 28 Feb 2026
|
|
| Deferred Income Tax Assets, Net |
$6,590,000
Period-end balance · 28 Feb 2026
|
|
| Deferred Tax Assets, Gross |
$17,648,000
Period-end balance · 28 Feb 2026
|
|
| Deferred Tax Assets, Net of Valuation Allowance |
$6,590,000
Period-end balance · 28 Feb 2026
|
|
| Deferred Tax Assets, Valuation Allowance |
$931,000
Period-end balance · 28 Feb 2026
|
+25% |
| Goodwill |
$1,533,000
Period-end balance · 28 Feb 2026
|
|
| Inventory, Net |
$121,000
Period-end balance · 28 Feb 2026
|
|
| Lessee, Operating Lease, Liability, to be Paid |
$26,618,000
Period-end balance · 28 Feb 2026
|
|
| Lessee, Operating Lease, Liability, to be Paid, Year Four |
$3,688,000
Period-end balance · 28 Feb 2026
|
|
| Lessee, Operating Lease, Liability, to be Paid, Year One |
$7,907,000
Period-end balance · 28 Feb 2026
|
|
| Lessee, Operating Lease, Liability, to be Paid, Year Three |
$4,655,000
Period-end balance · 28 Feb 2026
|
|
| Lessee, Operating Lease, Liability, to be Paid, Year Two |
$6,623,000
Period-end balance · 28 Feb 2026
|
|
| Lessee, Operating Lease, Liability, Undiscounted Excess Amount |
$431,000
Period-end balance · 28 Feb 2026
|
|
| Liabilities |
$101,420,000
Period-end balance · 28 Feb 2026
|
|
| Liabilities and Equity |
$156,611,000
Period-end balance · 28 Feb 2026
|
|
| Liabilities, Current |
$56,162,000
Period-end balance · 28 Feb 2026
|
|
| Operating Lease, Liability |
$26,187,000
Period-end balance · 28 Feb 2026
|
|
| Operating Lease, Liability, Current |
$7,729,000
Period-end balance · 28 Feb 2026
|
|
| Operating Lease, Liability, Noncurrent |
$18,458,000
Period-end balance · 28 Feb 2026
|
|
| Operating Lease, Right-of-Use Asset |
$24,572,000
Period-end balance · 28 Feb 2026
|
|
| Operating Lease, Weighted Average Discount Rate, Percent |
0.0079
Period-end balance · 28 Feb 2026
|
+5.3% |
| Other Assets, Current |
$6,579,000
Period-end balance · 28 Feb 2026
|
|
| Other Assets, Noncurrent |
$14,182,000
Period-end balance · 28 Feb 2026
|
|
| Other Liabilities, Noncurrent |
$4,345,000
Period-end balance · 28 Feb 2026
|
|
| Property, Plant and Equipment, Gross |
$22,348,000
Period-end balance · 28 Feb 2026
|
|
| Property, Plant and Equipment, Net |
$11,853,000
Period-end balance · 28 Feb 2026
|
|
| Retained Earnings (Accumulated Deficit) |
$43,724,000
Period-end balance · 28 Feb 2026
|
|
| Stockholders' Equity Attributable to Parent |
$51,321,000
Period-end balance · 28 Feb 2026
|
|
| Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest |
$52,685,000
Period-end balance · 28 Feb 2026
|
Comparisons, sources and research notes
Sources and sharing
MWC - Micware Co., Ltd. Financial Facts
- Context
- Latest metrics period: Q1 2026
Based on company facts extracted from SEC 10-Q/10-K XBRL filings where available. Open metric pages to inspect the reported history.
Tracking and update notes
Why revisit this company facts page
Company facts change as new 10-Q and 10-K filings update the latest reported period, headline values, and cross-company comparison context.
- Latest source-backed update
- Latest metrics period Q1 2026
- Why come back
- Use the next filing cycle to compare new facts against this baseline and then verify the detailed metric history.
- Current latest metrics period: Q1 2026.
- Most recent SEC facts end date on this page: 31 Mar 2026.
- Save this filer to return when the next filing-backed metric period changes the picture.
Freshness comes from the latest SEC company facts period available for this filer and the linked metric history pages.
Latest update
Latest update for MWC - Micware Co., Ltd.
Latest financial period: Q1 2026. Reopen this facts page to verify the newest reported period against the prior baseline.
Page type
Company facts
Latest period
Q1 2026
SEC-backed company facts were refreshed from filings filed on 30 Jun 2026.
Filing notes and source
Key facts
- MWC - Micware Co., Ltd. financial facts use SEC filings; any third-party reference is labeled separately.
- Latest metrics period on this page: Q1 2026.
- Headline metric summary will appear when SEC facts are available.
Change
- No metrics are currently available for comparison on this facts page.
- Changes will populate automatically as new 10-Q/10-K periods are processed.
Research use
- This gives a beginner-friendly first read before you inspect detailed formulas and metric tables.
- Metric cards link to SEC history; a third-party reference may use a different or unverified reporting period.
Evidence
Based on latest 10-Q/10-K
View source filing
Based on company facts extracted from SEC 10-Q/10-K XBRL filings where available. Open company facts to inspect the reported metric history.
Valuation Snapshot
SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
DCF value materially above price
Undervalued
Low confidence
106%
fair value gap
USD inputs only. Cash and complete debt must share the latest balance date. Missing balances are unknown, never zero; equity value and market EV remain unavailable until both are verified.
Fair value per share
$3.33
Market price
$1.62
MWC - Local security
PEG ratio
2.2x
P/E 8.8x / growth 4%
DCF Growth Assumption
Enterprise value
$168.53M
Equity value
$186.94M
DCF fair value scenarios
Bear
$2.57
- Growth
- 1%
- Discount
- 11%
- Terminal
- 2%
Gap 59%
Base
$3.33
- Growth
- 4%
- Discount
- 10%
- Terminal
- 2.5%
Gap 106%
Bull
$4.53
- Growth
- 7%
- Discount
- 9%
- Terminal
- 3%
Gap 180%
Base growth: DCF Growth Assumption.
Key valuation metrics
EV/Revenue
0.5x
Local security market EV / SEC revenue
EV/EBITDA
4.1x
Local security market EV / SEC EBITDA
P/E
8.8x
Local security market price / SEC EPS
P/S
0.6x
Local security market cap / SEC revenue
P/B
1.8x
Local security market cap / SEC equity
PEG
2.2x
P/E / DCF Growth Assumption
Core assumptions
- Projection
- 5 years
- FCF growth
- 4%
- Discount rate
- 10%
- Terminal growth
- 2.5%
SEC fact inputs
- DCF base FCF
- $11.57M
- Trailing SEC FCF
- Reported FCF
- $11.57M
- Net income
- $10.27M
- EBITDA
- $17.85M
- Cash
- $52.93M
- Debt
- $34.52M
- Equity
- $51.32M
- Shares
- 56,070,866
Input periods, units and SEC sources
Equity value = DCF enterprise value + cash − debt. Cash flow uses matching annual or trailing-12-month periods.
- Operating cash flow: 13,294,000.0 USD · through 2026-02-28 · reported annual SEC source
- Capital expenditures: 1,722,000.0 USD · through 2026-02-28 · reported annual SEC source
- Cash and equivalents: 52,930,000.0 USD · through 2026-02-28 SEC source
- Debt: 34,522,000.0 USD · through 2026-02-28 · Borrowings excluding leases SEC source SEC source
Data confidence notes
- Dcf base free cash flow: recent annual free cash flow history is thin
- Dcf confidence is low for this sec-only free cash flow estimate
Financial Quality Score
Transparent 0-100 scoring model based on profitability, financial health, and growth factors.
n/a
Insufficient Data Confidence low
Financial Health
Calculation methodology and other links
How we score
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
| Metric | Weight | V1 threshold |
|---|---|---|
| ROIC | 20 | 5% to 20% |
| ROE | 15 | 8% to 25% |
| ROA | 10 | 2% to 10% |
| Operating Margin | 5 | 5% to 25% |
| Current Ratio | 12 | 1.0x to 2.0x |
| Quick Ratio | 8 | 0.8x to 1.5x |
| Debt to Equity | 10 | 0.3x to 2.0x (lower is better) |
| Revenue YoY | 10 | -10% to +20% |
| Net Income YoY | 10 | -10% to +20% |
How Calculated (standard_v1)
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
- Operating Income / Revenues using matching TTM or quarter periods; basis shown per metric
- Current Assets / Current Liabilities (latest instant quarter)
- (Current Assets - Inventory) / Current Liabilities; fallback: (Cash+Short-Term Investments + Accounts Receivable) / Current Liabilities
- Total Debt / Stockholders Equity (latest instant quarter; shared unit; freshest series)
- TTM Net Income / Average Equity (current quarter + same quarter previous year) / 2
- TTM Net Income / Average Assets (current quarter + same quarter previous year) / 2
- TTM NOPAT / Average Invested Capital, where NOPAT=Operating Income*(1-tax rate), Invested Capital=Equity+Total Debt-Cash & ST Investments
- Revenues YoY using available TTM or quarter comparison; basis shown per metric
- Net Income YoY using available TTM or quarter comparison; basis shown per metric
CIK / security context first