Cyberdyne Inc
TSE:7779

Watchlist Manager
Cyberdyne Inc Logo
Cyberdyne Inc
TSE:7779
Watchlist
Price: 188 JPY 2.17%
Market Cap: 25.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+4%
3 Years
+118%
5 Years
+147%
7 Years
+143%
10 Years
+703%
0
Operating Income
+0%
Growth Rates:
1 Year
+44%
3 Years
-32%
5 Years
-13%
7 Years
-
10 Years
+35%
0
Net Income
+0%
Growth Rates:
1 Year
+31%
3 Years
-25%
5 Years
-108%
7 Years
-125%
10 Years
+5%

Earnings Waterfall
Cyberdyne Inc

Revenue
4.3B JPY
Cost of Revenue
-2B JPY
Gross Profit
2.3B JPY
Operating Expenses
-3.4B JPY
Operating Income
-1.1B JPY
Other Expenses
214m JPY
Net Income
-909m JPY

Income Statement
Cyberdyne Inc

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Dec-2024
Revenue
Revenue
536
N/A
631
+18%
703
+11%
974
+39%
1 172
+20%
1 265
+8%
1 367
+8%
1 311
-4%
1 431
+9%
1 660
+16%
1 742
+5%
1 821
+5%
1 769
-3%
1 728
-2%
1 709
-1%
1 718
+1%
1 798
+5%
1 709
-5%
1 767
+3%
1 780
+1%
1 740
-2%
1 792
+3%
1 758
-2%
1 763
+0%
1 774
+1%
1 875
+6%
1 896
+1%
1 906
+1%
1 974
+4%
2 150
+9%
2 520
+17%
2 866
+14%
3 176
+11%
3 289
+4%
3 582
+9%
3 849
+7%
4 133
+7%
4 354
+5%
4 463
+3%
4 393
-2%
4 304
-2%
Gross Profit
Cost of Revenue
(412)
(360)
(353)
(367)
(374)
(401)
(425)
(421)
(482)
(587)
(608)
(608)
(568)
(523)
(513)
(508)
(522)
(481)
(486)
(489)
(478)
(492)
(492)
(504)
(536)
(591)
(586)
(555)
(564)
(688)
(846)
(1 035)
(1 218)
(1 498)
(1 717)
(1 905)
(2 083)
(1 961)
(2 034)
(2 082)
(2 014)
Gross Profit
123
N/A
271
+120%
350
+29%
607
+74%
798
+31%
864
+8%
942
+9%
890
-6%
948
+7%
1 073
+13%
1 134
+6%
1 213
+7%
1 201
-1%
1 205
+0%
1 196
-1%
1 210
+1%
1 276
+5%
1 228
-4%
1 281
+4%
1 291
+1%
1 262
-2%
1 300
+3%
1 266
-3%
1 259
-1%
1 238
-2%
1 284
+4%
1 310
+2%
1 351
+3%
1 410
+4%
1 462
+4%
1 674
+15%
1 831
+9%
1 958
+7%
1 791
-9%
1 865
+4%
1 944
+4%
2 050
+5%
2 393
+17%
2 429
+2%
2 311
-5%
2 290
-1%
Operating Income
Operating Expenses
(1 860)
(2 038)
(2 194)
(2 147)
(2 238)
(2 156)
(2 345)
(2 346)
(2 340)
(1 905)
(1 671)
(791)
(584)
(1 889)
(1 864)
(1 823)
(1 924)
(2 061)
(2 078)
(2 234)
(2 254)
(2 342)
(2 362)
(2 279)
(2 235)
(2 026)
(2 063)
(2 169)
(2 262)
(2 421)
(2 433)
(2 657)
(2 921)
(3 027)
(3 140)
(3 963)
(4 049)
(3 827)
(4 293)
(3 510)
(3 413)
Selling, General & Administrative
(957)
(981)
(1 131)
(1 169)
(1 171)
(1 052)
(1 164)
(1 232)
(1 271)
(1 238)
(1 346)
(1 273)
(1 196)
(1 250)
(1 393)
(1 372)
(1 410)
(1 313)
(1 465)
(1 537)
(1 562)
(1 462)
(1 688)
(1 669)
(1 646)
(1 294)
(1 515)
(1 600)
(1 690)
(1 587)
(1 960)
(2 164)
(2 419)
(2 105)
(2 603)
(2 766)
(2 885)
(2 887)
(3 168)
(3 096)
(2 939)
Research & Development
(903)
(983)
(986)
(978)
(1 067)
0
(1 108)
(1 114)
(1 070)
(901)
(868)
(865)
(867)
(834)
(852)
(943)
(906)
(998)
(943)
(869)
(868)
(812)
(830)
(785)
0
(689)
(532)
(529)
(702)
(713)
(676)
(696)
(684)
(735)
(758)
(756)
(758)
(877)
(908)
(931)
(1 062)
Depreciation & Amortization
0
(73)
0
0
0
(102)
0
0
0
(123)
0
0
0
(139)
0
0
0
(142)
0
0
0
(185)
0
0
0
(177)
0
0
0
(209)
0
0
0
(300)
0
0
0
(365)
0
0
0
Other Operating Expenses
0
0
(78)
0
0
(1 002)
(72)
0
0
357
543
1 347
1 480
334
381
492
392
392
330
172
176
117
156
175
(589)
134
(16)
(40)
130
88
203
203
182
113
221
(441)
(406)
302
(217)
517
588
Operating Income
(1 736)
N/A
(1 766)
-2%
(1 845)
-4%
(1 541)
+16%
(1 440)
+7%
(1 292)
+10%
(1 402)
-9%
(1 456)
-4%
(1 392)
+4%
(832)
+40%
(537)
+35%
422
N/A
617
+46%
(684)
N/A
(668)
+2%
(613)
+8%
(648)
-6%
(833)
-29%
(797)
+4%
(943)
-18%
(992)
-5%
(1 042)
-5%
(1 096)
-5%
(1 020)
+7%
(997)
+2%
(742)
+26%
(753)
-1%
(818)
-9%
(852)
-4%
(959)
-13%
(759)
+21%
(826)
-9%
(963)
-17%
(1 236)
-28%
(1 275)
-3%
(2 019)
-58%
(1 999)
+1%
(1 434)
+28%
(1 864)
-30%
(1 199)
+36%
(1 123)
+6%
Pre-Tax Income
Interest Income Expense
(8)
(16)
(19)
(23)
(22)
(13)
(13)
(7)
(2)
47
56
54
47
(3)
(8)
(5)
163
(30)
629
544
733
182
661
1 252
901
29
700
206
204
72
917
1 027
1 030
(273)
751
613
508
(206)
(157)
(113)
175
Non-Reccuring Items
(23)
(78)
0
(127)
(127)
(73)
0
(756)
(742)
138
0
0
0
14
0
0
0
294
0
0
0
951
144
274
357
1 122
261
190
120
499
106
187
219
1 562
972
906
865
500
106
137
77
Gain/Loss on Disposition of Assets
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
Total Other Income
830
957
878
769
809
668
652
1 386
1 350
0
(39)
(924)
(1 047)
1
1
16
38
0
77
78
77
0
37
21
2
(1)
2
0
(1)
(1)
0
0
0
0
0
0
1
(1)
0
(1)
(1)
Pre-Tax Income
(937)
N/A
(903)
+4%
(986)
-9%
(922)
+6%
(781)
+15%
(710)
+9%
(764)
-8%
(833)
-9%
(786)
+6%
(647)
+18%
(520)
+20%
(448)
+14%
(383)
+15%
(672)
-75%
(675)
0%
(602)
+11%
(447)
+26%
(569)
-27%
(91)
+84%
(321)
-253%
(182)
+43%
91
N/A
(254)
N/A
527
N/A
263
-50%
408
+55%
210
-49%
(421)
N/A
(529)
-26%
(389)
+26%
262
N/A
386
+47%
285
-26%
53
-81%
448
+745%
(500)
N/A
(625)
-25%
(1 141)
-83%
(1 915)
-68%
(1 176)
+39%
(872)
+26%
Net Income
Tax Provision
(20)
(12)
(12)
(9)
(1)
(11)
(12)
(13)
(12)
(49)
(46)
(44)
(43)
(6)
(5)
(5)
(56)
(74)
(202)
(200)
(263)
(240)
(189)
(405)
(331)
(479)
(422)
(241)
(205)
(133)
(259)
(221)
(189)
(446)
(789)
(826)
(847)
(507)
(28)
(165)
(169)
Income from Continuing Operations
(956)
(915)
(997)
(931)
(782)
(721)
(776)
(846)
(798)
(696)
(566)
(492)
(426)
(678)
(680)
(607)
(503)
(643)
(293)
(521)
(445)
(149)
(443)
122
(68)
(71)
(212)
(662)
(734)
(522)
3
165
96
(393)
(341)
(1 326)
(1 472)
(1 648)
(1 943)
(1 341)
(1 041)
Income to Minority Interest
0
(1)
2
2
2
3
0
0
0
21
0
1
2
5
6
7
12
11
11
12
7
(3)
6
6
11
12
8
11
10
24
27
41
70
95
131
157
153
172
147
161
132
Net Income (Common)
(956)
N/A
(916)
+4%
(996)
-9%
(929)
+7%
(780)
+16%
(718)
+8%
(775)
-8%
(845)
-9%
(798)
+6%
(676)
+15%
(545)
+19%
(471)
+14%
(404)
+14%
(673)
-66%
(676)
0%
(601)
+11%
(492)
+18%
(632)
-28%
(281)
+56%
(508)
-81%
(437)
+14%
(152)
+65%
(437)
-188%
127
N/A
(58)
N/A
(59)
-2%
(206)
-249%
(653)
-217%
(726)
-11%
(498)
+31%
29
N/A
207
+614%
166
-20%
(298)
N/A
(209)
+30%
(1 169)
-459%
(1 318)
-13%
(1 476)
-12%
(1 796)
-22%
(1 179)
+34%
(909)
+23%
EPS (Diluted)
-4.97
N/A
-4.74
+5%
-4.89
-3%
-4.57
+7%
-3.84
+16%
-3.53
+8%
-3.68
-4%
-3.93
-7%
-3.7
+6%
-3.16
+15%
-2.52
+20%
-2.18
+13%
-1.87
+14%
-3.13
-67%
-3.15
-1%
-2.8
+11%
-2.29
+18%
-2.94
-28%
-1.31
+55%
-2.36
-80%
-2.03
+14%
-0.71
+65%
-2.03
-186%
0.59
N/A
-0.27
N/A
-0.27
N/A
-0.96
-256%
-3.04
-217%
-3.37
-11%
-2.31
+31%
0.13
N/A
0.96
+638%
0.77
-20%
-1.39
N/A
-0.98
+29%
-5.53
-464%
-6.22
-12%
-6.99
-12%
-8.51
-22%
-5.58
+34%
-4.31
+23%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 241,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.