CyberBuzz, Inc. (TYO:7069)
Japan · Delayed Price · Currency is JPY 554.00
-2.00 (-0.36%)
Aug 25, 2026, 10:11 AM JST
CyberBuzz Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 8,074 | 7,131 | 7,462 | 5,757 | 4,268 | 3,172 | |
Revenue Growth | 16.83% | -4.44% | 29.62% | 34.89% | 34.55% | 5.87% |
Cost of Revenue | 5,030 | 4,437 | 4,561 | 3,235 | 2,158 | 1,533 |
Gross Profit | 3,044 | 2,694 | 2,901 | 2,522 | 2,110 | 1,639 |
Selling, General & Admin | 2,238 | 2,177 | 2,232 | 1,921 | 1,867 | 1,570 |
Amortization of Goodwill & Intangibles | 61 | 61 | 61 | 73 | - | - |
Other Operating Expenses | 23 | 23 | 30 | 40 | 75 | 47 |
Operating Expenses | 2,405 | 2,344 | 4,620 | 2,130 | 1,966 | 1,636 |
Operating Income | 639 | 350 | -1,719 | 392 | 144 | 3 |
Interest Expense | -22 | -19 | -8 | -2 | - | - |
Other Non Operating Income (Expenses) | -5 | 12 | 14 | 21 | 27 | 2 |
EBT Excluding Unusual Items | 612 | 343 | -1,713 | 411 | 171 | 5 |
Gain (Loss) on Sale of Investments | 53 | 53 | -58 | -64 | 5 | -29 |
Asset Writedown | -3 | -3 | -15 | - | - | -44 |
Other Unusual Items | -37 | 6 | - | - | - | -1 |
Pretax Income | 625 | 399 | -1,786 | 347 | 176 | -69 |
Income Tax Expense | 26 | 14 | 168 | 142 | 91 | 4 |
Net Income | 599 | 385 | -1,954 | 205 | 85 | -73 |
Net Income to Common | 599 | 385 | -1,954 | 205 | 85 | -73 |
Net Income Growth | 353.79% | - | - | 141.18% | - | - |
Shares Outstanding (Basic) | 5 | 8 | 8 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 5 | 8 | 8 | 8 | 8 | 8 |
Shares Change | -37.16% | 0.58% | -0.46% | 0.57% | 5.76% | -6.31% |
EPS (Basic) | 118.61 | 47.84 | -244.08 | 25.98 | 10.99 | -9.65 |
EPS (Diluted) | 118.61 | 47.84 | -244.08 | 25.54 | 10.72 | -9.65 |
EPS Growth | 623.11% | - | - | 138.29% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | - | 266 | -1,102 | -72 | 192 | -93 |
Free Cash Flow Per Share | - | 33.03 | -137.66 | -8.95 | 24.01 | -12.30 |
Gross Margin | 37.70% | 37.78% | 38.88% | 43.81% | 49.44% | 51.67% |
Operating Margin | 7.91% | 4.91% | -23.04% | 6.81% | 3.37% | 0.10% |
Profit Margin | 7.42% | 5.40% | -26.19% | 3.56% | 1.99% | -2.30% |
Free Cash Flow Margin | - | 3.73% | -14.77% | -1.25% | 4.50% | -2.93% |
EBITDA | 773 | 496 | -1,557 | 562 | 184 | 33 |
EBITDA Margin | 9.57% | 6.96% | -20.87% | 9.76% | 4.31% | 1.04% |
D&A For EBITDA | 134 | 146 | 162 | 170 | 40 | 30 |
EBIT | 639 | 350 | -1,719 | 392 | 144 | 3 |
EBIT Margin | 7.91% | 4.91% | -23.04% | 6.81% | 3.37% | 0.10% |
Effective Tax Rate | 4.16% | 3.51% | - | 40.92% | 51.70% | - |