Saylor Advertising.Inc.
2156.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥477,521 | ¥417,000 | ¥782,952 | ¥466,000 |
| % Growth | 14.5% | -46.7% | 68% | – |
| Cost of Goods Sold | ¥104,650 | ¥94,000 | ¥131,702 | ¥102,000 |
| Gross Profit | ¥372,871 | ¥323,000 | ¥651,250 | ¥364,000 |
| % Margin | 78.1% | 77.5% | 83.2% | 78.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥403,385 | ¥426,000 | ¥425,071 | ¥412,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | -¥1,000 | ¥0 | ¥0 |
| Operating Expenses | ¥403,385 | ¥425,000 | ¥425,071 | ¥412,000 |
| Operating Income | -¥30,514 | -¥102,896 | ¥226,179 | -¥48,436 |
| % Margin | -6.4% | -24.7% | 28.9% | -10.4% |
| Other Income/Exp. Net | ¥8,731 | ¥5,386 | ¥7,383 | ¥51,104 |
| Pre-Tax Income | -¥21,783 | -¥97,510 | ¥233,562 | ¥2,668 |
| Tax Expense | ¥117 | -¥20,453 | ¥63,922 | ¥12,296 |
| Net Income | -¥21,900 | -¥77,000 | ¥169,639 | -¥9,000 |
| % Margin | -4.6% | -18.5% | 21.7% | -1.9% |
| EPS | -4.44 | -17.48 | 39.76 | -2.16 |
| % Growth | 74.6% | -144% | 1,940.7% | – |
| EPS Diluted | -4.44 | -17.48 | 39.76 | -2.16 |
| Weighted Avg Shares Out | 4,934 | 4,406 | 4,251 | 4,166 |
| Weighted Avg Shares Out Dil | 4,934 | 4,406 | 4,251 | 4,166 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥337 | ¥45 | ¥261 | ¥35 |
| Interest Expense | ¥1,133 | ¥828 | ¥1,088 | ¥1,818 |
| Depreciation & Amortization | ¥6,793 | ¥8,250 | ¥1,012 | ¥18,706 |
| EBITDA | -¥13,857 | -¥94,750 | ¥235,664 | ¥24,032 |
| % Margin | -2.9% | -22.7% | 30.1% | 5.2% |