Cybozu, Inc. (TYO:4776)
Japan · Delayed Price · Currency is JPY 2,996.00
-64.00 (-2.09%)
Oct 17, 2025, 3:30 PM JST
Cybozu Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 33,487 | 29,675 | 25,432 | 22,067 | 18,489 | 15,674 | Upgrade | |
Revenue Growth (YoY) | 22.97% | 16.68% | 15.25% | 19.35% | 17.96% | 16.82% | Upgrade |
Cost of Revenue | 3,250 | 2,940 | 2,364 | 1,951 | 1,339 | 1,086 | Upgrade |
Gross Profit | 30,237 | 26,735 | 23,068 | 20,116 | 17,150 | 14,588 | Upgrade |
Selling, General & Admin | 21,078 | 20,614 | 18,785 | 19,235 | 15,443 | 11,976 | Upgrade |
Research & Development | 1,350 | 1,228 | 889 | 270 | 266 | 341 | Upgrade |
Operating Expenses | 22,428 | 21,842 | 19,674 | 19,505 | 15,709 | 12,317 | Upgrade |
Operating Income | 7,809 | 4,893 | 3,394 | 611 | 1,441 | 2,271 | Upgrade |
Interest Expense | - | - | -2 | -23 | -6 | - | Upgrade |
Interest & Investment Income | 31 | 23 | 19 | 6 | 1 | - | Upgrade |
Currency Exchange Gain (Loss) | -91 | 270 | 75 | 293 | -6 | -55 | Upgrade |
Other Non Operating Income (Expenses) | 140 | 148 | 92 | 99 | 37 | 54 | Upgrade |
EBT Excluding Unusual Items | 7,889 | 5,334 | 3,578 | 986 | 1,467 | 2,270 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | -49 | - | 20 | 369 | Upgrade |
Gain (Loss) on Sale of Assets | -3 | -3 | -11 | -2 | -1 | -1 | Upgrade |
Asset Writedown | -2 | -2 | -17 | -46 | -4 | -3 | Upgrade |
Other Unusual Items | -150 | -151 | 26 | -1 | 4 | 16 | Upgrade |
Pretax Income | 7,734 | 5,178 | 3,527 | 937 | 1,486 | 2,651 | Upgrade |
Income Tax Expense | 2,402 | 1,623 | 1,039 | 871 | 935 | 1,216 | Upgrade |
Net Income | 5,332 | 3,555 | 2,488 | 66 | 551 | 1,435 | Upgrade |
Net Income to Common | 5,332 | 3,555 | 2,488 | 66 | 551 | 1,435 | Upgrade |
Net Income Growth | 102.89% | 42.89% | 3669.70% | -88.02% | -61.60% | 41.80% | Upgrade |
Shares Outstanding (Basic) | 47 | 47 | 48 | 46 | 46 | 46 | Upgrade |
Shares Outstanding (Diluted) | 47 | 47 | 48 | 46 | 46 | 46 | Upgrade |
Shares Change (YoY) | -1.91% | -0.40% | 3.75% | - | - | - | Upgrade |
EPS (Basic) | 114.15 | 74.99 | 52.27 | 1.44 | 12.01 | 31.28 | Upgrade |
EPS (Diluted) | 114.15 | 74.99 | 52.27 | 1.44 | 12.01 | 31.28 | Upgrade |
EPS Growth | 106.84% | 43.46% | 3533.40% | -88.02% | -61.60% | 41.80% | Upgrade |
Free Cash Flow | 6,295 | 2,910 | 2,280 | -1,526 | -811 | 2,009 | Upgrade |
Free Cash Flow Per Share | 134.77 | 61.38 | 47.90 | -33.26 | -17.68 | 43.79 | Upgrade |
Dividend Per Share | 30.000 | 30.000 | 14.000 | 13.000 | 12.000 | 11.000 | Upgrade |
Dividend Growth | 114.29% | 114.29% | 7.69% | 8.33% | 9.09% | 10.00% | Upgrade |
Gross Margin | 90.30% | 90.09% | 90.70% | 91.16% | 92.76% | 93.07% | Upgrade |
Operating Margin | 23.32% | 16.49% | 13.35% | 2.77% | 7.79% | 14.49% | Upgrade |
Profit Margin | 15.92% | 11.98% | 9.78% | 0.30% | 2.98% | 9.16% | Upgrade |
Free Cash Flow Margin | 18.80% | 9.81% | 8.96% | -6.92% | -4.39% | 12.82% | Upgrade |
EBITDA | 10,380 | 7,245 | 5,444 | 2,205 | 2,601 | 3,234 | Upgrade |
EBITDA Margin | 31.00% | 24.41% | 21.41% | 9.99% | 14.07% | 20.63% | Upgrade |
D&A For EBITDA | 2,571 | 2,352 | 2,050 | 1,594 | 1,160 | 963 | Upgrade |
EBIT | 7,809 | 4,893 | 3,394 | 611 | 1,441 | 2,271 | Upgrade |
EBIT Margin | 23.32% | 16.49% | 13.35% | 2.77% | 7.79% | 14.49% | Upgrade |
Effective Tax Rate | 31.06% | 31.34% | 29.46% | 92.96% | 62.92% | 45.87% | Upgrade |
Advertising Expenses | - | 5,618 | 4,313 | 6,452 | 4,907 | 2,673 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.