CyberAgent Inc
TSE:4751
CyberAgent Inc
TSE:4751
Price:
1 008.5
JPY
-0.44%
Market Closed
Market Cap:
510.6B
JPY
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
CyberAgent Inc
1008.5
-4.5 (-0.44%)
| 52 Week Range |
802.1
1 121.5
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
CyberAgent Inc
Income Statement
Earnings Waterfall
CyberAgent Inc
CyberAgent Inc
|
Revenue
|
803B
JPY
|
|
Cost of Revenue
|
-582.5B
JPY
|
|
Gross Profit
|
220.5B
JPY
|
|
Operating Expenses
|
-178.7B
JPY
|
|
Operating Income
|
41.8B
JPY
|
|
Other Expenses
|
-25.6B
JPY
|
|
Net Income
|
16.2B
JPY
|
Income Statement
CyberAgent Inc
CyberAgent Inc
Currency: JPY
| Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
205 234
N/A
|
224 970
+10%
|
233 033
+4%
|
242 897
+4%
|
254 381
+5%
|
264 960
+4%
|
279 060
+5%
|
294 314
+5%
|
310 665
+6%
|
323 206
+4%
|
341 917
+6%
|
355 103
+4%
|
371 362
+5%
|
382 705
+3%
|
398 965
+4%
|
413 836
+4%
|
419 512
+1%
|
432 453
+3%
|
440 201
+2%
|
449 404
+2%
|
453 611
+1%
|
458 437
+1%
|
470 280
+3%
|
469 467
0%
|
478 566
+2%
|
493 899
+3%
|
528 210
+7%
|
607 590
+15%
|
666 460
+10%
|
706 536
+6%
|
734 155
+4%
|
714 076
-3%
|
710 575
0%
|
707 062
0%
|
711 618
+1%
|
711 200
0%
|
720 207
+1%
|
745 705
+4%
|
765 177
+3%
|
783 818
+2%
|
802 996
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(133 891)
|
(143 318)
|
(148 156)
|
(154 421)
|
(162 160)
|
(169 347)
|
(177 718)
|
(186 568)
|
(197 736)
|
(209 572)
|
(225 025)
|
(237 092)
|
(248 386)
|
(257 666)
|
(268 345)
|
(279 995)
|
(289 496)
|
(299 598)
|
(309 926)
|
(317 634)
|
(320 311)
|
(325 355)
|
(331 380)
|
(331 481)
|
(337 918)
|
(351 349)
|
(368 552)
|
(404 503)
|
(434 465)
|
(456 089)
|
(477 352)
|
(484 479)
|
(491 417)
|
(503 136)
|
(508 572)
|
(515 118)
|
(527 802)
|
(542 468)
|
(558 386)
|
(569 258)
|
(582 472)
|
|
| Gross Profit |
71 343
N/A
|
81 652
+14%
|
84 877
+4%
|
88 476
+4%
|
92 221
+4%
|
95 613
+4%
|
101 342
+6%
|
107 746
+6%
|
112 929
+5%
|
113 634
+1%
|
116 892
+3%
|
118 011
+1%
|
122 976
+4%
|
125 039
+2%
|
130 620
+4%
|
133 841
+2%
|
130 016
-3%
|
132 855
+2%
|
130 275
-2%
|
131 770
+1%
|
133 300
+1%
|
133 082
0%
|
138 900
+4%
|
137 986
-1%
|
140 648
+2%
|
142 550
+1%
|
159 658
+12%
|
203 087
+27%
|
231 995
+14%
|
250 447
+8%
|
256 803
+3%
|
229 597
-11%
|
219 158
-5%
|
203 926
-7%
|
203 046
0%
|
196 082
-3%
|
192 405
-2%
|
203 237
+6%
|
206 791
+2%
|
214 560
+4%
|
220 524
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(49 123)
|
(51 160)
|
(52 741)
|
(54 147)
|
(59 474)
|
(62 415)
|
(65 085)
|
(69 413)
|
(76 139)
|
(83 476)
|
(90 035)
|
(92 902)
|
(92 276)
|
(92 447)
|
(94 496)
|
(97 472)
|
(99 853)
|
(105 592)
|
(105 893)
|
(104 771)
|
(102 475)
|
(99 870)
|
(101 793)
|
(102 043)
|
(106 768)
|
(109 345)
|
(113 077)
|
(120 205)
|
(127 614)
|
(133 320)
|
(139 827)
|
(146 831)
|
(150 044)
|
(155 912)
|
(162 010)
|
(164 026)
|
(168 018)
|
(174 646)
|
(175 874)
|
(176 510)
|
(178 681)
|
|
| Selling, General & Administrative |
(49 122)
|
(51 160)
|
(52 740)
|
(54 145)
|
(59 473)
|
(62 415)
|
(65 084)
|
(69 412)
|
(76 138)
|
(83 474)
|
(90 035)
|
(92 901)
|
(90 034)
|
(92 447)
|
(94 496)
|
(97 472)
|
(96 694)
|
(105 591)
|
(105 893)
|
(104 770)
|
(98 953)
|
(99 869)
|
(101 791)
|
(102 042)
|
(102 070)
|
(109 345)
|
(113 076)
|
(120 204)
|
(121 593)
|
(133 320)
|
(139 828)
|
(146 831)
|
(142 801)
|
(155 872)
|
(161 927)
|
(163 900)
|
(157 994)
|
(171 138)
|
(172 409)
|
(173 036)
|
(178 680)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 242)
|
0
|
0
|
0
|
(3 158)
|
0
|
0
|
0
|
(3 521)
|
0
|
0
|
0
|
(4 698)
|
0
|
0
|
0
|
(6 020)
|
0
|
0
|
0
|
(7 243)
|
0
|
0
|
0
|
(9 853)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
(82)
|
(126)
|
(170)
|
(3 505)
|
0
|
(3 473)
|
0
|
|
| Other Operating Expenses |
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
(1)
|
(3)
|
(3 465)
|
(1)
|
(1)
|
|
| Operating Income |
22 220
N/A
|
30 492
+37%
|
32 136
+5%
|
34 329
+7%
|
32 747
-5%
|
33 198
+1%
|
36 257
+9%
|
38 333
+6%
|
36 790
-4%
|
30 158
-18%
|
26 857
-11%
|
25 109
-7%
|
30 700
+22%
|
32 592
+6%
|
36 124
+11%
|
36 369
+1%
|
30 163
-17%
|
27 263
-10%
|
24 382
-11%
|
26 999
+11%
|
30 825
+14%
|
33 212
+8%
|
37 107
+12%
|
35 943
-3%
|
33 880
-6%
|
33 205
-2%
|
46 581
+40%
|
82 882
+78%
|
104 381
+26%
|
117 127
+12%
|
116 976
0%
|
82 766
-29%
|
69 114
-16%
|
48 014
-31%
|
41 036
-15%
|
32 056
-22%
|
24 387
-24%
|
28 591
+17%
|
30 917
+8%
|
38 050
+23%
|
41 843
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(25)
|
118
|
191
|
178
|
(568)
|
(246)
|
498
|
327
|
224
|
(644)
|
(1 973)
|
(1 974)
|
(1 726)
|
(1 739)
|
(1 875)
|
(1 590)
|
(1 085)
|
(791)
|
(240)
|
(315)
|
(366)
|
(250)
|
(159)
|
(170)
|
(199)
|
(268)
|
30
|
231
|
295
|
579
|
482
|
540
|
647
|
759
|
612
|
477
|
154
|
(35)
|
14
|
474
|
(149)
|
|
| Non-Reccuring Items |
(3 876)
|
(4 576)
|
(4 890)
|
(3 831)
|
(4 579)
|
(1 826)
|
(2 251)
|
(3 492)
|
(5 830)
|
(1 906)
|
(1 193)
|
(35)
|
(4 592)
|
(4 685)
|
(6 939)
|
(6 718)
|
(5 227)
|
(5 131)
|
(5 798)
|
(8 450)
|
(12 614)
|
(12 197)
|
(9 909)
|
(9 787)
|
(5 617)
|
(5 050)
|
(4 906)
|
(2 362)
|
(5 550)
|
(6 148)
|
(5 555)
|
(6 914)
|
(8 378)
|
(7 510)
|
(7 544)
|
(5 900)
|
(3 499)
|
(3 514)
|
(4 456)
|
(4 436)
|
(10 838)
|
|
| Gain/Loss on Disposition of Assets |
134
|
0
|
0
|
0
|
3 069
|
64
|
64
|
64
|
3 438
|
0
|
491
|
491
|
275
|
0
|
0
|
287
|
283
|
1 030
|
1 030
|
749
|
1 633
|
1
|
79
|
80
|
88
|
0
|
0
|
1 587
|
1 578
|
0
|
0
|
1 135
|
1 135
|
2 135
|
2 135
|
1 000
|
1 000
|
116
|
117
|
117
|
117
|
|
| Total Other Income |
24
|
60
|
167
|
168
|
50
|
113
|
(54)
|
(152)
|
(3)
|
203
|
66
|
62
|
21
|
279
|
(20)
|
18
|
(87)
|
(38)
|
(7)
|
11
|
(58)
|
8
|
49
|
10
|
50
|
91
|
(75)
|
(45)
|
18
|
1 567
|
1 734
|
160
|
280
|
395
|
335
|
396
|
490
|
516
|
621
|
634
|
(148)
|
|
| Pre-Tax Income |
18 477
N/A
|
26 094
+41%
|
27 604
+6%
|
30 844
+12%
|
30 719
0%
|
31 303
+2%
|
34 514
+10%
|
35 080
+2%
|
34 619
-1%
|
27 811
-20%
|
24 248
-13%
|
23 653
-2%
|
24 678
+4%
|
26 447
+7%
|
27 290
+3%
|
28 366
+4%
|
24 047
-15%
|
22 333
-7%
|
19 367
-13%
|
18 994
-2%
|
19 420
+2%
|
20 774
+7%
|
27 167
+31%
|
26 076
-4%
|
28 202
+8%
|
27 978
-1%
|
41 630
+49%
|
82 293
+98%
|
100 722
+22%
|
113 125
+12%
|
113 637
+0%
|
77 687
-32%
|
62 798
-19%
|
43 793
-30%
|
36 574
-16%
|
28 029
-23%
|
22 532
-20%
|
25 674
+14%
|
27 213
+6%
|
34 839
+28%
|
30 825
-12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 074)
|
(10 935)
|
(11 558)
|
(12 620)
|
(13 059)
|
(13 162)
|
(14 124)
|
(15 466)
|
(16 048)
|
(14 266)
|
(13 998)
|
(13 444)
|
(12 380)
|
(13 308)
|
(13 844)
|
(14 480)
|
(13 931)
|
(13 994)
|
(12 982)
|
(12 999)
|
(13 357)
|
(13 151)
|
(14 831)
|
(13 582)
|
(13 945)
|
(13 413)
|
(16 390)
|
(28 674)
|
(34 051)
|
(38 354)
|
(38 779)
|
(28 315)
|
(23 385)
|
(19 615)
|
(17 753)
|
(13 803)
|
(11 588)
|
(11 196)
|
(10 370)
|
(11 997)
|
(10 179)
|
|
| Income from Continuing Operations |
10 403
|
15 159
|
16 046
|
18 224
|
17 660
|
18 141
|
20 390
|
19 614
|
18 571
|
13 545
|
10 250
|
10 209
|
12 298
|
13 139
|
13 446
|
13 886
|
10 116
|
8 339
|
6 385
|
5 995
|
6 063
|
7 623
|
12 336
|
12 494
|
14 257
|
14 565
|
25 240
|
53 619
|
66 671
|
74 771
|
74 858
|
49 372
|
39 413
|
24 178
|
18 821
|
14 226
|
10 944
|
14 478
|
16 843
|
22 842
|
20 646
|
|
| Income to Minority Interest |
(846)
|
(1 308)
|
(1 581)
|
(2 201)
|
(2 868)
|
(3 796)
|
(4 210)
|
(4 815)
|
(4 957)
|
(4 518)
|
(5 267)
|
(5 881)
|
(8 274)
|
(8 080)
|
(7 802)
|
(7 873)
|
(5 266)
|
(4 934)
|
(4 696)
|
(4 366)
|
(4 368)
|
(5 389)
|
(6 968)
|
(6 697)
|
(7 648)
|
(6 481)
|
(9 696)
|
(19 844)
|
(25 117)
|
(30 055)
|
(29 843)
|
(20 162)
|
(15 194)
|
(11 052)
|
(8 860)
|
(7 106)
|
(5 611)
|
(4 617)
|
(4 542)
|
(5 286)
|
(4 398)
|
|
| Net Income (Common) |
9 556
N/A
|
13 851
+45%
|
14 463
+4%
|
16 022
+11%
|
14 792
-8%
|
14 344
-3%
|
16 180
+13%
|
14 798
-9%
|
13 612
-8%
|
9 025
-34%
|
4 982
-45%
|
4 327
-13%
|
4 024
-7%
|
5 059
+26%
|
5 644
+12%
|
6 013
+7%
|
4 849
-19%
|
3 404
-30%
|
1 688
-50%
|
1 627
-4%
|
1 694
+4%
|
2 234
+32%
|
5 367
+140%
|
5 797
+8%
|
6 608
+14%
|
8 082
+22%
|
15 542
+92%
|
33 773
+117%
|
41 553
+23%
|
44 714
+8%
|
45 014
+1%
|
29 210
-35%
|
24 219
-17%
|
13 126
-46%
|
9 962
-24%
|
7 120
-29%
|
5 332
-25%
|
9 862
+85%
|
12 300
+25%
|
17 555
+43%
|
16 246
-7%
|
|
| EPS (Diluted) |
76.44
N/A
|
109.92
+44%
|
114.78
+4%
|
127.15
+11%
|
117.56
-8%
|
113.84
-3%
|
128.42
+13%
|
117.43
-9%
|
26.98
-77%
|
71.62
+165%
|
39.53
-45%
|
34.34
-13%
|
7.96
-77%
|
40.15
+404%
|
43.75
+9%
|
45.21
+3%
|
9.29
-79%
|
25.62
+176%
|
12.71
-50%
|
12.24
-4%
|
3.18
-74%
|
4.2
+32%
|
10.09
+140%
|
10.89
+8%
|
12.42
+14%
|
15.19
+22%
|
29.2
+92%
|
40.41
+38%
|
78.03
+93%
|
83.93
+8%
|
84.53
+1%
|
54.84
-35%
|
45.46
-17%
|
25.94
-43%
|
17.31
-33%
|
12.29
-29%
|
9.8
-20%
|
19.48
+99%
|
20.9
+7%
|
31.9
+53%
|
29.65
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
