C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 2 063 JPY 0.39% Market Closed
Market Cap: 98.2B JPY
Have any thoughts about
Cybozu Inc?
Write Note

Income Statement

Earnings Waterfall
Cybozu Inc

Revenue
28.2B JPY
Cost of Revenue
-2.8B JPY
Gross Profit
25.4B JPY
Operating Expenses
-21.7B JPY
Operating Income
3.7B JPY
Other Expenses
-1B JPY
Net Income
2.7B JPY

Income Statement
Cybozu Inc

Rotate your device to view
Income Statement
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
5 889
N/A
5 965
+1%
6 181
+4%
6 512
+5%
6 707
+3%
7 014
+5%
7 266
+4%
7 463
+3%
7 716
+3%
8 039
+4%
8 303
+3%
8 640
+4%
9 035
+5%
9 502
+5%
9 882
+4%
10 412
+5%
10 883
+5%
11 303
+4%
11 819
+5%
12 327
+4%
12 898
+5%
13 417
+4%
14 010
+4%
14 540
+4%
15 065
+4%
15 674
+4%
16 318
+4%
16 977
+4%
17 749
+5%
18 489
+4%
19 225
+4%
20 079
+4%
21 072
+5%
22 067
+5%
22 942
+4%
23 792
+4%
24 610
+3%
25 432
+3%
26 280
+3%
27 231
+4%
28 164
+3%
Gross Profit
Cost of Revenue
(547)
(557)
(524)
(553)
(558)
(550)
(538)
(511)
(497)
(496)
(522)
(567)
(609)
(641)
(669)
(698)
(727)
(749)
(797)
(843)
(902)
(1 067)
(1 109)
(1 130)
(1 166)
(1 086)
(1 091)
(1 173)
(1 243)
(1 339)
(1 473)
(1 583)
(1 743)
(1 951)
(2 074)
(2 213)
(2 335)
(2 364)
(2 407)
(2 575)
(2 756)
Gross Profit
5 342
N/A
5 408
+1%
5 657
+5%
5 959
+5%
6 149
+3%
6 464
+5%
6 729
+4%
6 952
+3%
7 220
+4%
7 543
+4%
7 781
+3%
8 073
+4%
8 426
+4%
8 861
+5%
9 213
+4%
9 714
+5%
10 156
+5%
10 554
+4%
11 022
+4%
11 484
+4%
11 996
+4%
12 350
+3%
12 901
+4%
13 410
+4%
13 899
+4%
14 588
+5%
15 227
+4%
15 804
+4%
16 506
+4%
17 150
+4%
17 752
+4%
18 496
+4%
19 329
+5%
20 116
+4%
20 868
+4%
21 579
+3%
22 275
+3%
23 068
+4%
23 873
+3%
24 656
+3%
25 408
+3%
Operating Income
Operating Expenses
(5 132)
(5 386)
(5 633)
(5 888)
(6 432)
(6 845)
(6 955)
(7 142)
(7 075)
(7 028)
(7 081)
(7 293)
(7 610)
(8 059)
(8 409)
(8 694)
(8 934)
(9 451)
(9 731)
(10 198)
(10 615)
(10 618)
(11 076)
(11 298)
(11 701)
(12 318)
(12 918)
(13 746)
(14 673)
(15 709)
(16 922)
(18 152)
(18 893)
(19 505)
(19 378)
(19 260)
(19 393)
(19 674)
(20 407)
(21 046)
(21 681)
Selling, General & Administrative
(5 131)
(5 145)
(5 633)
(5 888)
(6 432)
(6 581)
(7 092)
(7 142)
(7 073)
(6 754)
(7 080)
(7 292)
(7 611)
(7 774)
(8 409)
(8 692)
(8 933)
(9 009)
(9 630)
(9 959)
(10 213)
(10 132)
(10 582)
(10 847)
(11 348)
(11 976)
(12 607)
(13 444)
(14 374)
(15 443)
(16 689)
(17 948)
(18 682)
(19 235)
(18 966)
(18 759)
(18 808)
(18 785)
(19 410)
(19 908)
(20 357)
Research & Development
0
(240)
0
0
0
(264)
0
0
0
(274)
0
0
0
(284)
0
0
0
(441)
(99)
(240)
(401)
(481)
(488)
(446)
(349)
(341)
(239)
(228)
(225)
(266)
(233)
(205)
(211)
(270)
(365)
(500)
(586)
(889)
(998)
(1 138)
(1 322)
Depreciation & Amortization
(1)
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
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
138
0
(2)
0
(1)
0
0
(1)
0
(2)
(1)
(1)
(2)
1
(1)
(5)
(6)
(5)
(4)
(1)
(72)
(74)
(74)
0
0
1
0
0
(47)
(1)
1
0
1
0
(2)
Operating Income
210
N/A
22
-90%
24
+11%
71
+189%
(282)
N/A
(381)
-35%
(226)
+41%
(191)
+16%
145
N/A
515
+256%
700
+36%
780
+11%
816
+5%
802
-2%
804
+0%
1 020
+27%
1 222
+20%
1 103
-10%
1 291
+17%
1 286
0%
1 381
+7%
1 732
+25%
1 825
+5%
2 112
+16%
2 198
+4%
2 270
+3%
2 309
+2%
2 058
-11%
1 833
-11%
1 441
-21%
830
-42%
344
-59%
436
+27%
611
+40%
1 490
+144%
2 319
+56%
2 882
+24%
3 394
+18%
3 466
+2%
3 610
+4%
3 727
+3%
Pre-Tax Income
Interest Income Expense
43
(59)
(60)
(66)
(35)
7
11
28
12
35
37
17
22
(23)
(56)
(5)
38
34
50
19
(4)
(5)
16
0
330
311
318
311
(30)
(26)
57
238
364
273
185
98
24
92
197
184
63
Non-Reccuring Items
(26)
(12)
(13)
(17)
131
130
0
150
2
(2)
(3)
(28)
(29)
(22)
(22)
0
(2)
0
0
(19)
(16)
(20)
(20)
(8)
9
13
14
15
0
0
(1)
(2)
(7)
(47)
0
(60)
(31)
(40)
(41)
(26)
(53)
Gain/Loss on Disposition of Assets
12
12
0
(20)
(0)
(1)
0
(1)
(1)
0
0
(8)
(9)
(9)
0
(5)
(4)
(4)
(4)
0
0
0
0
0
(1)
(1)
0
19
20
19
19
(3)
(21)
(30)
(39)
(51)
(49)
(53)
(55)
(52)
(48)
Total Other Income
34
43
23
39
27
36
38
34
40
43
34
37
31
42
36
45
48
58
58
57
67
77
83
82
79
59
62
63
63
53
68
67
91
131
125
157
136
135
133
124
148
Pre-Tax Income
273
N/A
7
-97%
(25)
N/A
8
N/A
(159)
N/A
(210)
-32%
(177)
+15%
21
N/A
198
+838%
591
+198%
769
+30%
798
+4%
831
+4%
790
-5%
762
-4%
1 055
+38%
1 302
+23%
1 191
-9%
1 395
+17%
1 343
-4%
1 428
+6%
1 784
+25%
1 904
+7%
2 186
+15%
2 615
+20%
2 652
+1%
2 702
+2%
2 466
-9%
1 886
-24%
1 487
-21%
973
-35%
644
-34%
863
+34%
938
+9%
1 761
+88%
2 463
+40%
2 962
+20%
3 528
+19%
3 700
+5%
3 840
+4%
3 837
0%
Net Income
Tax Provision
(43)
5
(52)
(80)
(38)
(8)
(1)
(65)
(140)
(285)
(345)
(409)
(424)
(376)
(345)
(419)
(515)
(537)
(623)
(639)
(645)
(771)
(842)
(981)
(1 163)
(1 216)
(1 257)
(1 147)
(965)
(935)
(781)
(771)
(863)
(871)
(984)
(982)
(1 013)
(1 039)
(1 100)
(1 212)
(1 121)
Income from Continuing Operations
230
11
(77)
(72)
(198)
(218)
(178)
(44)
58
306
424
389
407
414
417
636
787
654
772
704
783
1 013
1 062
1 205
1 452
1 436
1 445
1 319
921
552
192
(127)
0
67
777
1 481
1 949
2 489
2 600
2 628
2 716
Income to Minority Interest
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
0
0
0
0
0
0
0
0
Net Income (Common)
230
N/A
11
-95%
(77)
N/A
(72)
+6%
(198)
-173%
(218)
-10%
(178)
+18%
(44)
+75%
58
N/A
305
+424%
423
+39%
388
-8%
406
+5%
414
+2%
417
+1%
635
+52%
786
+24%
653
-17%
770
+18%
703
-9%
783
+11%
1 012
+29%
1 062
+5%
1 205
+13%
1 450
+20%
1 435
-1%
1 443
+1%
1 317
-9%
920
-30%
551
-40%
191
-65%
(128)
N/A
0
N/A
66
N/A
777
+1 077%
1 480
+90%
1 948
+32%
2 488
+28%
2 599
+4%
2 628
+1%
2 714
+3%
EPS (Diluted)
5.01
N/A
0.25
-95%
-1.68
N/A
-1.58
+6%
-4.31
-173%
-4.74
-10%
-3.88
+18%
-0.95
+76%
1.28
N/A
6.65
+420%
9.22
+39%
8.46
-8%
8.85
+5%
9.02
+2%
9.08
+1%
13.84
+52%
17.13
+24%
14.23
-17%
16.79
+18%
15.32
-9%
17.07
+11%
22.06
+29%
23.15
+5%
26.27
+13%
31.61
+20%
31.28
-1%
31.45
+1%
28.71
-9%
20.05
-30%
12.01
-40%
4.16
-65%
-2.79
N/A
0
N/A
1.44
N/A
16.34
+1 035%
31.08
+90%
40.9
+32%
52.27
+28%
54.58
+4%
55.19
+1%
56.99
+3%

See Also

Discover More