CyberStep Holdings, Inc. (TYO:3810)
Japan
· Delayed Price · Currency is JPY 254.00
+6.00 (2.42%)
Mar 9, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2020 - 2016 |
| Revenue | 2,173 | 2,504 | 2,986 | 4,057 | 7,416 | 12,193 | Upgrade
|
| Revenue Growth (YoY) | -21.78% | -16.14% | -26.40% | -45.29% | -39.18% | -6.19% | Upgrade
|
| Cost of Revenue | 1,042 | 1,235 | 1,325 | 1,476 | 1,983 | 2,480 | Upgrade
|
| Gross Profit | 1,131 | 1,269 | 1,661 | 2,581 | 5,433 | 9,713 | Upgrade
|
| Selling, General & Admin | 2,298 | 2,787 | 3,011 | 3,575 | 6,654 | 10,320 | Upgrade
|
| Research & Development | 113 | 113 | 106 | 164 | 133 | 205 | Upgrade
|
| Operating Expenses | 2,598 | 3,075 | 3,127 | 3,744 | 6,787 | 10,556 | Upgrade
|
| Operating Income | -1,467 | -1,806 | -1,466 | -1,163 | -1,354 | -843 | Upgrade
|
| Interest Expense | -11 | -3 | -21 | -26 | - | - | Upgrade
|
| Interest & Investment Income | 15 | - | 36 | - | 1 | 11 | Upgrade
|
| Currency Exchange Gain (Loss) | 18 | -28 | -20 | 26 | -92 | -57 | Upgrade
|
| Other Non Operating Income (Expenses) | -117 | -80 | -49 | -92 | -43 | -35 | Upgrade
|
| EBT Excluding Unusual Items | -1,562 | -1,917 | -1,520 | -1,255 | -1,488 | -924 | Upgrade
|
| Gain (Loss) on Sale of Investments | -54 | -89 | -1 | -84 | -17 | -89 | Upgrade
|
| Gain (Loss) on Sale of Assets | -22 | -21 | - | 3 | 1 | - | Upgrade
|
| Asset Writedown | -21 | -4 | -8 | -26 | -317 | -188 | Upgrade
|
| Other Unusual Items | -115 | -147 | -27 | 23 | -225 | 56 | Upgrade
|
| Pretax Income | -1,774 | -2,178 | -1,556 | -1,339 | -2,046 | -1,145 | Upgrade
|
| Income Tax Expense | 18 | 16 | 35 | 50 | 51 | 11 | Upgrade
|
| Earnings From Continuing Operations | -1,792 | -2,194 | -1,591 | -1,389 | -2,097 | -1,156 | Upgrade
|
| Minority Interest in Earnings | 104 | 499 | 133 | 9 | - | - | Upgrade
|
| Net Income | -1,688 | -1,695 | -1,458 | -1,380 | -2,097 | -1,156 | Upgrade
|
| Net Income to Common | -1,688 | -1,695 | -1,458 | -1,380 | -2,097 | -1,156 | Upgrade
|
| Shares Outstanding (Basic) | 20 | 15 | 12 | 11 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 20 | 15 | 12 | 11 | 8 | 8 | Upgrade
|
| Shares Change (YoY) | 56.60% | 28.42% | 9.69% | 34.18% | 3.00% | 0.39% | Upgrade
|
| EPS (Basic) | -83.50 | -110.71 | -122.29 | -126.96 | -258.86 | -146.98 | Upgrade
|
| EPS (Diluted) | -83.50 | -110.71 | -122.29 | -126.96 | -258.86 | -146.98 | Upgrade
|
| Free Cash Flow | -5,141 | -2,052 | -1,453 | -1,218 | -1,240 | -363 | Upgrade
|
| Free Cash Flow Per Share | -254.31 | -134.02 | -121.87 | -112.06 | -153.07 | -46.15 | Upgrade
|
| Gross Margin | 52.05% | 50.68% | 55.63% | 63.62% | 73.26% | 79.66% | Upgrade
|
| Operating Margin | -67.51% | -72.13% | -49.10% | -28.67% | -18.26% | -6.91% | Upgrade
|
| Profit Margin | -77.68% | -67.69% | -48.83% | -34.02% | -28.28% | -9.48% | Upgrade
|
| Free Cash Flow Margin | -236.59% | -81.95% | -48.66% | -30.02% | -16.72% | -2.98% | Upgrade
|
| EBITDA | -1,428 | -1,739 | -1,453 | -1,155 | -1,262 | -645 | Upgrade
|
| EBITDA Margin | -65.72% | -69.45% | -48.66% | -28.47% | -17.02% | -5.29% | Upgrade
|
| D&A For EBITDA | 39 | 67 | 13 | 8 | 92 | 198 | Upgrade
|
| EBIT | -1,467 | -1,806 | -1,466 | -1,163 | -1,354 | -843 | Upgrade
|
| EBIT Margin | -67.51% | -72.13% | -49.10% | -28.67% | -18.26% | -6.91% | Upgrade
|
| Advertising Expenses | - | 928 | 1,211 | 1,725 | 4,054 | 6,302 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.