CyberBuzz, Inc.
7069.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥7,131,164 | ¥7,462,203 | ¥5,757,306 | ¥4,268,412 |
| % Growth | -4.4% | 29.6% | 34.9% | – |
| Cost of Goods Sold | ¥4,436,986 | ¥4,561,000 | ¥3,235,000 | ¥2,158,182 |
| Gross Profit | ¥2,694,178 | ¥2,901,203 | ¥2,521,443 | ¥2,110,230 |
| % Margin | 37.8% | 38.9% | 43.8% | 49.4% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥2,344,614 | ¥4,434,828 | ¥1,920,125 | ¥1,866,426 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥186,000 | ¥210,875 | ¥99,999 |
| Operating Expenses | ¥2,344,614 | ¥4,620,828 | ¥2,131,000 | ¥1,966,425 |
| Operating Income | ¥349,564 | -¥1,719,481 | ¥391,369 | ¥143,804 |
| % Margin | 4.9% | -23% | 6.8% | 3.4% |
| Other Income/Exp. Net | ¥50,989 | -¥66,516 | -¥43,814 | ¥33,545 |
| Pre-Tax Income | ¥400,553 | -¥1,785,997 | ¥347,553 | ¥177,349 |
| Tax Expense | ¥14,584 | ¥168,417 | ¥142,105 | ¥91,633 |
| Net Income | ¥385,969 | -¥1,954,414 | ¥205,448 | ¥85,716 |
| % Margin | 5.4% | -26.2% | 3.6% | 2% |
| EPS | 95.93 | -488.16 | 52.06 | 22.16 |
| % Growth | 119.7% | -1,037.7% | 134.9% | – |
| EPS Diluted | 95.87 | -488.16 | 51.09 | 21.44 |
| Weighted Avg Shares Out | 4,024 | 4,003 | 3,946 | 3,868 |
| Weighted Avg Shares Out Dil | 4,026 | 4,003 | 4,021 | 3,999 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥19,883 | ¥8,263 | ¥2,340 | ¥0 |
| Depreciation & Amortization | ¥147,178 | ¥163,179 | ¥170,943 | ¥41,247 |
| EBITDA | ¥567,616 | -¥1,614,554 | ¥520,837 | ¥218,597 |
| % Margin | 8% | -21.6% | 9% | 5.1% |