Cyberdyne Inc
TSE:7779

Watchlist Manager
Cyberdyne Inc Logo
Cyberdyne Inc
TSE:7779
Watchlist
Price: 164 JPY 1.23% Market Closed
Market Cap: 22.5B JPY
Have any thoughts about
Cyberdyne Inc?
Write Note

Income Statement

Earnings Waterfall
Cyberdyne Inc

Revenue
4.4B JPY
Cost of Revenue
-2.1B JPY
Gross Profit
2.3B JPY
Operating Expenses
-3.5B JPY
Operating Income
-1.2B JPY
Other Expenses
20m JPY
Net Income
-1.2B JPY

Income Statement
Cyberdyne Inc

Rotate your device to view
Income Statement
Currency: JPY
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
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%
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)
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%
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)
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)
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)
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
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
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%
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)
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
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
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)
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%
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)
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)
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
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%
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%

See Also

Discover More