CyberStep Holdings, Inc. (TYO:3810)
Japan · Delayed Price · Currency is JPY 150.00
-4.00 (-2.60%)
Nov 4, 2026, 3:30 PM JST
CyberStep Holdings Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 2,524 | 2,142 | 2,504 | 2,986 | 4,057 | 7,416 | |
Revenue Growth | 6.86% | -14.46% | -16.14% | -26.40% | -45.29% | -39.18% |
Cost of Revenue | 1,393 | 1,061 | 1,235 | 1,325 | 1,476 | 1,983 |
Gross Profit | 1,131 | 1,081 | 1,269 | 1,661 | 2,581 | 5,433 |
Selling, General & Admin | 2,988 | 2,666 | 2,787 | 3,011 | 3,575 | 6,654 |
Research & Development | 44 | 44 | 113 | 106 | 164 | 133 |
Operating Expenses | 3,052 | 2,760 | 3,075 | 3,127 | 3,744 | 6,787 |
Operating Income | -1,921 | -1,679 | -1,806 | -1,466 | -1,163 | -1,354 |
Interest Expense | -11 | -11 | -3 | -21 | -26 | - |
Interest & Investment Income | 66 | 65 | - | 36 | - | 1 |
Currency Exchange Gain (Loss) | -22 | -3 | -28 | -20 | 26 | -92 |
Other Non Operating Income (Expenses) | 29 | 26 | -80 | -49 | -92 | -43 |
EBT Excluding Unusual Items | -1,859 | -1,602 | -1,917 | -1,520 | -1,255 | -1,488 |
Gain (Loss) on Sale of Investments | 70 | 90 | -89 | -1 | -84 | -17 |
Gain (Loss) on Sale of Assets | - | - | -21 | - | 3 | 1 |
Asset Writedown | -736 | -720 | -4 | -8 | -26 | -317 |
Other Unusual Items | 27 | 58 | -147 | -27 | 23 | -225 |
Pretax Income | -2,498 | -2,174 | -2,178 | -1,556 | -1,339 | -2,046 |
Income Tax Expense | 9 | 8 | 16 | 35 | 50 | 51 |
Earnings From Continuing Operations | -2,507 | -2,182 | -2,194 | -1,591 | -1,389 | -2,097 |
Minority Interest in Earnings | 7 | 3 | 499 | 133 | 9 | - |
Net Income | -2,500 | -2,179 | -1,695 | -1,458 | -1,380 | -2,097 |
Net Income to Common | -2,500 | -2,179 | -1,695 | -1,458 | -1,380 | -2,097 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 62 | 47 | 15 | 12 | 11 | 8 |
Shares Outstanding (Diluted) | 62 | 47 | 15 | 12 | 11 | 8 |
Shares Change | 262.12% | 205.02% | 28.42% | 9.69% | 34.18% | 3.00% |
EPS (Basic) | -40.31 | -46.66 | -110.71 | -122.29 | -126.96 | -258.86 |
EPS (Diluted) | -40.31 | -46.66 | -110.71 | -122.29 | -126.96 | -258.86 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | -3,162 | -2,052 | -1,453 | -1,218 | -1,240 |
Free Cash Flow Per Share | - | -67.71 | -134.02 | -121.87 | -112.06 | -153.07 |
Gross Margin | 44.81% | 50.47% | 50.68% | 55.63% | 63.62% | 73.26% |
Operating Margin | -76.11% | -78.39% | -72.13% | -49.10% | -28.67% | -18.26% |
Profit Margin | -99.05% | -101.73% | -67.69% | -48.83% | -34.02% | -28.28% |
Free Cash Flow Margin | - | -147.62% | -81.95% | -48.66% | -30.02% | -16.72% |
EBITDA | -1,932 | -1,674 | -1,739 | -1,453 | -1,155 | -1,262 |
EBITDA Margin | -76.53% | -78.15% | -69.45% | -48.66% | -28.47% | -17.02% |
D&A For EBITDA | -10.5 | 5 | 67 | 13 | 8 | 92 |
EBIT | -1,921 | -1,679 | -1,806 | -1,466 | -1,163 | -1,354 |
EBIT Margin | -76.11% | -78.39% | -72.13% | -49.10% | -28.67% | -18.26% |
Advertising Expenses | - | 820 | 928 | 1,211 | 1,725 | 4,054 |