Vario Secure, Inc.

57
Hold
  • Market Cap: Micro Cap
  • Industry: Software Products
  • ISIN: JP3778490007
JPY
654.00
4 (0.62%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Feb'26
Feb'25
Feb'24
Feb'23
Feb'22
Feb'21
No of Months
12
12
12
12
12
12
Operating Income
2,842.00
2,667.00
2,640.00
2,634.00
2,566.00
2,545.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
2,842.00
2,667.00
2,640.00
2,634.00
2,566.00
2,545.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
Operating Expenses
16.00
13.00
11.00
27.00
47.00
55.00
General and Administration Expenses
794.00
780.00
804.00
686.00
724.00
704.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
2,265.00
2,177.00
2,119.00
2,054.00
1,814.00
1,780.00
Operating Profit (PBDIT) excl Other Income
577.00
490.00
520.00
579.00
751.00
764.00
Other Income
-14.00
0.00
0.00
-9.00
-3.00
-1.00
Operating Profit (PBDIT)
767.00
691.00
705.00
747.00
874.00
880.00
Interest
16.00
13.00
11.00
27.00
47.00
55.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
204.00
200.00
185.00
177.00
125.00
117.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
546.00
477.00
509.00
542.00
701.00
707.00
Provision for Tax
168.00
134.00
161.00
159.00
201.00
216.00
Profit After Tax
377.00
342.00
347.00
383.00
500.00
491.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
83.18
75.46
76.12
91.18
127.12
124.01
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Feb 2026 is 6.56% vs 1.03% in Feb 2025

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Feb 2026 is 17.84% vs -5.88% in Feb 2025

stock-summary

Interest

YoY Growth in year ended Feb 2026 is 26.10% vs 19.53% in Feb 2025

stock-summary

Profit After Tax

YoY Growth in year ended Feb 2026 is 10.34% vs -1.55% in Feb 2025

Compare Profit and Loss Results of Vario Secure, Inc.
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
2,842.00
2,584.00
258.00
9.98%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
2,842.00
2,584.00
258.00
9.98%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
945.00
-945.00
-100.00%
Operating Expenses
16.00
0.00
16.00
0%
General and Administration Expenses
794.00
948.00
-154.00
-16.24%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
2,265.00
2,281.00
-16.00
-0.70%
Operating Profit (PBDIT) excl Other Income
577.00
303.00
274.00
90.43%
Other Income
-14.00
12.00
-26.00
-216.67%
Operating Profit (PBDIT)
767.00
566.00
201.00
35.51%
Interest
16.00
0.00
16.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
204.00
250.00
-46.00
-18.40%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
546.00
315.00
231.00
73.33%
Provision for Tax
168.00
102.00
66.00
64.71%
Profit After Tax
377.00
212.00
165.00
77.83%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
83.1803
31.9439
51.24
160.39%
Profit And Loss - Net Sales
Net Sales 2,842.66 Million
in Feb 2026

Figures in Million
stock-summary

YoY Growth in year ended Feb 2026 is 6.56% vs 1.03% in Feb 2025

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 577.44 Million
in Feb 2026

Figures in Million
stock-summary

YoY Growth in year ended Feb 2026 is 17.84% vs -5.88% in Feb 2025

Profit And Loss - Interest
Interest 16.67 Million
in Feb 2026

Figures in Million
stock-summary

YoY Growth in year ended Feb 2026 is 26.10% vs 19.53% in Feb 2025

Profit And Loss - Profit After Tax
Profit After Tax 377.61 Million
in Feb 2026

Figures in Million
stock-summary

YoY Growth in year ended Feb 2026 is 10.34% vs -1.55% in Feb 2025