Data is not available at this time.
Intertrade Co., Ltd. operates at the intersection of financial technology, business solutions, and healthcare innovation in Japan. The company specializes in developing proprietary trading systems, including securities dealing platforms, forex margin trading infrastructure, and crypto asset exchanges, catering to institutional and retail clients. Its business management integration platform and system engineering services further solidify its role as a niche IT solutions provider in Japan's financial sector. Additionally, Intertrade diversifies into health-focused consumer goods, producing functional mushrooms, health foods, and cosmetics, leveraging Japan's growing wellness market. Despite its small size, the company maintains a unique position by blending fintech expertise with health-related product development, though it faces competition from larger financial service providers and tech firms. Its dual focus on financial systems and wellness products differentiates it from pure-play fintech or healthcare companies, though scalability remains a challenge given its modest market capitalization.
Intertrade reported revenue of ¥1.85 billion for the fiscal year ending September 2024, but posted a net loss of ¥97.9 million, reflecting operational challenges. Operating cash flow was positive at ¥81.5 million, suggesting some liquidity generation, though capital expenditures of ¥24 million indicate limited reinvestment. The company’s ability to sustain profitability amid competitive pressures remains uncertain given its recent loss.
The company’s diluted EPS was neutral, underscoring weak earnings power in the current fiscal year. With a cash position of ¥1.02 billion against total debt of ¥279 million, Intertrade maintains a conservative leverage profile. However, its negative net income raises questions about capital allocation efficiency and long-term earnings potential without significant operational improvements.
Intertrade’s balance sheet appears stable, with cash and equivalents covering its debt obligations multiple times over. The low debt-to-equity ratio suggests minimal financial risk, but the lack of dividend payments and negative net income highlight constrained financial flexibility. The company’s liquidity position provides a buffer, though sustained losses could erode its cash reserves over time.
Growth trends are muted, with no recent dividend distributions and stagnant top-line performance. The absence of share buybacks or dividend payouts aligns with its current unprofitability. Expansion in crypto asset platforms or health products could drive future growth, but execution risks persist given the competitive landscape and the company’s limited scale.
With a market cap of ¥2.75 billion and a beta of 0.305, Intertrade is viewed as a low-volatility, small-cap stock. The market appears to discount its growth prospects, likely due to its recent losses and niche positioning. Valuation multiples are not meaningful given negative earnings, leaving the stock’s appeal dependent on speculative future improvements.
Intertrade’s dual focus on fintech and health products offers diversification but may dilute strategic focus. Its proprietary systems provide a competitive edge in Japan’s regulated financial sector, while wellness products tap into consumer trends. However, the outlook remains cautious until the company demonstrates sustained profitability or scalable growth in either segment.
Company description, financial data from disclosed filings, and market data from JPX.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |