Disruptors Inc. (TYO:6538)

Japan · Delayed Price · Currency is JPY

248.00

-2.00 (-0.80%)

Sep 3, 2026, 3:30 PM JST

Disruptors Financials Overview

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Revenue & Profits

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Revenue	5,289	5,114	4,294	3,767	3,343
Revenue Growth	17.32%	19.10%	13.99%	12.68%	-
Gross Profit	3,460	3,325	2,846	2,801	2,854
Operating Income	743	726	352	67	534
Net Income	702	680	211	-1,601	262
Earnings Per Share	34.29	33.22	10.31	-78.68	12.68
EPS Growth	150.70%	222.21%	-	-	-

Revenue by Segment

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Unallocated Adjustments	-54	-44	-1	-
DX Business	1,239	1,236	915	433
Marketing Business	3,929	3,103	2,853	2,910
Total	5,114	4,295	3,767	3,343

Cash & Debt

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Cash & Investments	1,587	1,538	1,067	990	2,327
Total Debt	561	604	828	1,226	1,608
Net Cash (Debt)	1,026	934	239	-236	719
Net Cash Growth	275.82%	290.80%	-	-	-
Net Cash Per Share	50.12	45.63	11.68	-11.60	34.75

Cash Flow & CapEx

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Operating Cash Flow	-	998	539	304	328
Capital Expenditures	-	-6	-5	-25	-4
Free Cash Flow	-	992	534	279	324
Free Cash Flow Growth	-	85.77%	91.40%	-13.89%	-

Margins

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Gross Margin	65.42%	65.02%	66.28%	74.36%	85.37%
Operating Margin	14.05%	14.20%	8.20%	1.78%	15.97%
Pretax Margin	16.52%	16.66%	8.27%	-46.06%	15.61%
Profit Margin	13.27%	13.30%	4.91%	-42.50%	7.84%
FCF Margin	-	19.40%	12.44%	7.41%	9.69%

Dividends

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 3, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Dividend Per Share	5.000	5.000	5.000	5.000	2.500
Dividend Per Share Growth	40.00%	0%	0%	100.00%	-
Dividend Yield	2.11%	2.10%	3.42%	2.70%	0.82%

Valuation

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 3, 2026	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
PE Ratio	7.23	7.17	14.55	-	25.57
P/FCF Ratio	5.12	4.91	5.75	14.37	20.67
PS Ratio	0.96	0.95	0.72	1.06	2.00