CyberAgent, Inc.
4751.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥874 | ¥803 | ¥720 | ¥711 |
| % Growth | 8.8% | 11.5% | 1.4% | – |
| Cost of Goods Sold | ¥610 | ¥582 | ¥528 | ¥491 |
| Gross Profit | ¥264 | ¥219 | ¥192 | ¥219 |
| % Margin | 30.2% | 27.2% | 26.7% | 30.8% |
| R&D Expenses | ¥0 | ¥6 | ¥10 | ¥7 |
| G&A Expenses | ¥0 | ¥114 | ¥98 | ¥86 |
| SG&A Expenses | ¥193 | ¥179 | ¥158 | ¥143 |
| Sales & Mktg Exp. | ¥0 | ¥65 | ¥60 | ¥56 |
| Other Operating Expenses | ¥0 | -¥6 | ¥0 | ¥0 |
| Operating Expenses | ¥193 | ¥179 | ¥168 | ¥150 |
| Operating Income | ¥72 | ¥40 | ¥22 | ¥68 |
| % Margin | 8.2% | 5% | 3.1% | 9.5% |
| Other Income/Exp. Net | -¥5 | -¥9 | -¥2 | -¥6 |
| Pre-Tax Income | ¥66 | ¥31 | ¥20 | ¥61 |
| Tax Expense | ¥24 | ¥11 | ¥11 | ¥23 |
| Net Income | ¥32 | ¥16 | ¥4 | ¥23 |
| % Margin | 3.6% | 2% | 0.5% | 3.2% |
| EPS | 62.52 | 31.56 | 7 | 45.29 |
| % Growth | 98.1% | 350.9% | -84.5% | – |
| EPS Diluted | 58.96 | 29.48 | 6.31 | 45.33 |
| Weighted Avg Shares Out | 1 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 1 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥9 | ¥10 | ¥8 | ¥9 |
| EBITDA | ¥76 | ¥50 | ¥31 | ¥72 |
| % Margin | 8.7% | 6.2% | 4.3% | 10.1% |