Data is not available at this time.
AI Partners Financial Inc. operates in the financial services sector, specializing in financial instruments intermediation. The company, formerly known as i-Brain Co., Ltd., rebranded in 2009 to reflect its strategic pivot toward leveraging AI in financial services. Headquartered in Yokohama, Japan, it primarily serves the domestic market, offering intermediary services that connect investors with financial products, including asset management solutions. The firm’s niche lies in integrating technology to streamline financial transactions, though its market share remains modest compared to larger asset management players. In a competitive industry dominated by established institutions, AI Partners Financial differentiates itself through agility and technological adaptation, targeting retail and institutional clients seeking innovative financial intermediation. However, its scale limits its ability to compete directly with global or large domestic asset managers, positioning it as a specialized player in Japan’s fragmented financial landscape.
For FY 2024, AI Partners Financial reported revenue of JPY 3.73 billion, with net income of JPY 7.43 million, reflecting thin margins in its intermediation business. The diluted EPS of JPY 2.26 underscores modest earnings power, while operating cash flow of JPY 14.49 million suggests limited liquidity generation. Capital expenditures were minimal at JPY -3.6 million, indicating low reinvestment needs but also constrained growth initiatives.
The company’s earnings power appears subdued, with net income representing only 0.2% of revenue. The lack of significant capital expenditures hints at a lean operational model, but the low net income margin raises questions about scalability. Cash flow from operations, though positive, is insufficient to drive substantial expansion or technological upgrades without external financing.
AI Partners Financial maintains a conservative balance sheet, with JPY 518.73 million in cash and equivalents against JPY 24.01 million in total debt, indicating strong liquidity. The negligible debt load suggests low financial risk, though the company’s limited profitability may constrain its ability to leverage growth opportunities or weather prolonged market downturns.
Growth trends are muted, with revenue and net income reflecting stagnation. The dividend payout of JPY 4 per share signals a commitment to shareholder returns, but the sustainability of this policy depends on improved profitability. Without clear catalysts for expansion, the company’s growth trajectory remains uncertain.
With a market cap of JPY 1.79 billion and a beta of 0.566, the stock exhibits low volatility but also limited investor enthusiasm. The modest valuation reflects skepticism about earnings growth, though the dividend yield may appeal to income-focused investors in Japan’s low-interest-rate environment.
AI Partners Financial’s strategic advantage lies in its niche focus on AI-driven financial intermediation, but its small scale and thin margins pose challenges. The outlook hinges on its ability to scale operations or carve out a defensible niche in Japan’s competitive financial services sector. Without significant technological differentiation or market expansion, growth prospects appear constrained.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |