Cyberstep Inc
TSE:3810

Watchlist Manager
Cyberstep Inc Logo
Cyberstep Inc
TSE:3810
Watchlist
Price: 242 JPY 3.86% Market Closed
Market Cap: ¥16.7B

Income Statement

Earnings Waterfall
Cyberstep Inc

Income Statement
Cyberstep Inc

Rotate your device to view
Income Statement
Currency: JPY
Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025 Feb-2026
Revenue
Interest Expense
0
0
0
0
0
0
0
1
0
0
1
2
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
4
4
4
4
4
3
3
2
2
1
1
1
2
2
2
2
1
1
1
1
0
0
0
0
0
0
0
0
1
5
11
17
26
28
27
26
21
18
0
0
0
0
0
0
Revenue
746
N/A
730
-2%
708
-3%
690
-3%
666
-3%
623
-6%
676
+8%
770
+14%
863
+12%
1 152
+34%
1 090
-5%
1 123
+3%
898
-20%
1 275
+42%
1 351
+6%
1 346
0%
1 419
+5%
1 359
-4%
1 382
+2%
1 387
+0%
1 323
-5%
1 364
+3%
1 388
+2%
1 387
0%
1 422
+3%
1 394
-2%
1 496
+7%
1 518
+2%
1 452
-4%
1 464
+1%
1 364
-7%
1 398
+2%
1 586
+13%
1 756
+11%
1 978
+13%
2 224
+12%
2 551
+15%
3 093
+21%
3 877
+25%
4 904
+27%
5 915
+21%
7 175
+21%
8 190
+14%
9 406
+15%
10 663
+13%
11 554
+8%
12 271
+6%
12 768
+4%
12 914
+1%
12 998
+1%
13 233
+2%
12 980
-2%
12 725
-2%
12 193
-4%
11 200
-8%
9 957
-11%
8 607
-14%
7 417
-14%
6 215
-16%
5 316
-14%
4 633
-13%
4 057
-12%
3 754
-7%
3 469
-8%
3 243
-7%
2 986
-8%
2 780
-7%
2 778
0%
2 670
-4%
2 504
-6%
2 362
-6%
2 173
-8%
3 082
+42%
Gross Profit
Cost of Revenue
(126)
(138)
(147)
(162)
(150)
(146)
(178)
(240)
(290)
(300)
(289)
(274)
(253)
(328)
(311)
(303)
(323)
(341)
(358)
(411)
(440)
(374)
(369)
(324)
(295)
(425)
(459)
(468)
(450)
(450)
(438)
(444)
(463)
(413)
(445)
(510)
(562)
(635)
(697)
(717)
(769)
(821)
(1 105)
(1 454)
(1 789)
(2 144)
(2 203)
(2 212)
(2 191)
(2 432)
(2 467)
(2 548)
(2 659)
(2 480)
(2 531)
(2 434)
(2 219)
(1 983)
(1 719)
(1 546)
(1 486)
(1 476)
(1 466)
(1 457)
(1 428)
(1 325)
(1 249)
(1 181)
(1 186)
(1 235)
(1 139)
(1 042)
(1 417)
Gross Profit
620
N/A
593
-4%
561
-5%
527
-6%
516
-2%
477
-8%
498
+4%
529
+6%
573
+8%
852
+49%
802
-6%
850
+6%
645
-24%
947
+47%
1 040
+10%
1 043
+0%
1 096
+5%
1 019
-7%
1 024
+0%
976
-5%
883
-10%
989
+12%
1 019
+3%
1 064
+4%
1 127
+6%
969
-14%
1 037
+7%
1 050
+1%
1 002
-5%
1 014
+1%
926
-9%
954
+3%
1 122
+18%
1 343
+20%
1 533
+14%
1 714
+12%
1 988
+16%
2 458
+24%
3 179
+29%
4 187
+32%
5 146
+23%
6 354
+23%
7 084
+11%
7 952
+12%
8 874
+12%
9 410
+6%
10 068
+7%
10 556
+5%
10 723
+2%
10 566
-1%
10 766
+2%
10 432
-3%
10 066
-4%
9 714
-4%
8 669
-11%
7 523
-13%
6 388
-15%
5 434
-15%
4 496
-17%
3 770
-16%
3 148
-17%
2 581
-18%
2 289
-11%
2 012
-12%
1 815
-10%
1 661
-8%
1 531
-8%
1 597
+4%
1 484
-7%
1 269
-14%
1 223
-4%
1 131
-8%
1 665
+47%
Operating Income
Operating Expenses
(326)
(370)
(419)
(459)
(669)
(896)
(945)
(832)
(634)
(610)
(588)
(572)
(585)
(774)
(782)
(834)
(936)
(963)
(918)
(922)
(834)
(891)
(907)
(910)
(943)
(937)
(1 106)
(1 160)
(1 132)
(1 306)
(1 236)
(1 372)
(1 653)
(1 632)
(1 790)
(1 789)
(1 779)
(2 085)
(2 786)
(3 547)
(4 518)
(5 731)
(6 539)
(7 686)
(8 737)
(9 229)
(9 697)
(9 947)
(9 937)
(9 927)
(10 132)
(10 146)
(10 388)
(10 526)
(9 929)
(9 197)
(8 118)
(6 787)
(5 781)
(4 836)
(4 075)
(3 739)
(3 531)
(3 514)
(3 341)
(3 116)
(3 200)
(3 268)
(3 189)
(3 056)
(2 781)
(2 566)
(3 923)
Selling, General & Administrative
(326)
(369)
(419)
(459)
(564)
(674)
(701)
(693)
(612)
(610)
(588)
(539)
(491)
(598)
(605)
(692)
(854)
(732)
(963)
(922)
(834)
(760)
(907)
(910)
(943)
(870)
(1 106)
(1 159)
(1 132)
(1 235)
(1 227)
(1 371)
(1 653)
(1 424)
(1 790)
(1 789)
(1 779)
(1 977)
(2 786)
(3 547)
(4 518)
(5 551)
(6 539)
(7 686)
(8 736)
(9 116)
(9 697)
(9 947)
(9 937)
(9 791)
(10 132)
(10 146)
(10 388)
(10 320)
(9 929)
(9 197)
(8 118)
(6 654)
(5 781)
(4 836)
(4 076)
(3 575)
(3 531)
(3 514)
(3 340)
(3 011)
(3 167)
(3 268)
(3 189)
(2 944)
(2 782)
(2 568)
(3 926)
Research & Development
0
0
0
0
(105)
(222)
(244)
0
0
0
0
(35)
(95)
(176)
0
0
0
(231)
0
0
0
(131)
0
0
0
(67)
0
0
0
(70)
0
0
0
0
0
0
0
(108)
0
0
0
(180)
0
0
0
(112)
0
0
0
(136)
0
0
0
(205)
0
0
0
(133)
0
0
0
(164)
0
0
0
(106)
0
0
0
(113)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
(139)
(22)
0
0
0
0
0
(176)
(142)
(82)
0
45
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
(208)
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
1
0
0
0
0
1
(33)
1
0
1
0
2
3
Operating Income
294
N/A
223
-24%
142
-36%
68
-52%
(152)
N/A
(419)
-176%
(447)
-7%
(303)
+32%
(61)
+80%
242
N/A
214
-12%
278
+30%
60
-79%
173
+191%
258
+49%
209
-19%
161
-23%
55
-66%
105
+92%
54
-49%
49
-9%
99
+103%
112
+13%
154
+38%
184
+20%
32
-83%
(69)
N/A
(110)
-60%
(130)
-18%
(292)
-125%
(310)
-6%
(417)
-34%
(531)
-27%
(289)
+45%
(257)
+11%
(75)
+71%
209
N/A
372
+78%
393
+6%
640
+63%
628
-2%
623
-1%
545
-12%
266
-51%
138
-48%
181
+32%
370
+104%
609
+65%
786
+29%
639
-19%
634
-1%
286
-55%
(322)
N/A
(812)
-152%
(1 260)
-55%
(1 674)
-33%
(1 730)
-3%
(1 354)
+22%
(1 285)
+5%
(1 066)
+17%
(928)
+13%
(1 158)
-25%
(1 243)
-7%
(1 502)
-21%
(1 526)
-2%
(1 455)
+5%
(1 669)
-15%
(1 671)
0%
(1 705)
-2%
(1 787)
-5%
(1 558)
+13%
(1 435)
+8%
(2 258)
-57%
Pre-Tax Income
Interest Income Expense
3
(7)
(14)
(24)
(14)
(18)
(9)
(15)
(8)
(7)
(9)
(5)
(10)
(10)
(12)
(14)
(9)
(9)
(6)
2
2
5
3
7
10
20
27
36
28
15
7
(25)
(51)
(59)
(82)
(61)
(27)
(8)
16
11
26
(22)
(15)
(22)
(67)
(28)
(65)
(34)
(3)
0
24
(15)
(33)
(56)
(48)
(33)
(31)
(92)
(66)
(54)
(54)
(27)
(24)
(29)
(27)
(5)
(68)
(79)
(74)
(51)
18
9
125
Non-Reccuring Items
(7)
(0)
(0)
(0)
(0)
(1)
(1)
1
2
2
2
0
2
3
1
56
46
45
0
(11)
(0)
0
(3)
(3)
(3)
(4)
(1)
0
(1)
(9)
0
11
11
(421)
(436)
(457)
(458)
(35)
(19)
(17)
(17)
(52)
(53)
(54)
(326)
(273)
(266)
(265)
26
26
21
39
56
(222)
(233)
(449)
(700)
(559)
(548)
(328)
(181)
(87)
(90)
(146)
(77)
(36)
0
0
(26)
(263)
(216)
(228)
(183)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(2)
(1)
(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
5
5
0
0
0
0
0
0
2
2
5
5
3
3
0
0
0
0
0
1
(82)
2
0
16
114
Total Other Income
(15)
(1)
1
(1)
(2)
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
1
1
(122)
(148)
(149)
(148)
(53)
(55)
(54)
(19)
1
20
7
(34)
(36)
(41)
(58)
(62)
(69)
(83)
(68)
(64)
(50)
(35)
(26)
(29)
(55)
(55)
(56)
(70)
(43)
(46)
(46)
(48)
(69)
(58)
(74)
(83)
(60)
(58)
(64)
(86)
(78)
(137)
(135)
(243)
Pre-Tax Income
274
N/A
215
-22%
129
-40%
43
-67%
(168)
N/A
(439)
-162%
(457)
-4%
(319)
+30%
(70)
+78%
235
N/A
206
-12%
272
+32%
51
-81%
164
+220%
245
+50%
249
+2%
196
-22%
90
-54%
99
+9%
44
-55%
49
+11%
102
+108%
110
+7%
155
+42%
189
+22%
47
-75%
(44)
N/A
(73)
-67%
(102)
-39%
(407)
-300%
(452)
-11%
(580)
-28%
(719)
-24%
(823)
-14%
(829)
-1%
(647)
+22%
(294)
+55%
330
N/A
410
+24%
642
+56%
603
-6%
512
-15%
436
-15%
133
-69%
(317)
N/A
(188)
+41%
(44)
+77%
242
N/A
749
+209%
620
-17%
643
+4%
284
-56%
(328)
N/A
(1 145)
-249%
(1 597)
-39%
(2 211)
-39%
(2 530)
-14%
(2 046)
+19%
(1 939)
+5%
(1 490)
+23%
(1 206)
+19%
(1 338)
-11%
(1 415)
-6%
(1 751)
-24%
(1 713)
+2%
(1 556)
+9%
(1 795)
-15%
(1 813)
-1%
(1 973)
-9%
(2 177)
-10%
(1 891)
+13%
(1 773)
+6%
(2 445)
-38%
Net Income
Tax Provision
(103)
(80)
(36)
(15)
(38)
(73)
(78)
(59)
(52)
(54)
(49)
(50)
(45)
(71)
(71)
(63)
(72)
(53)
(54)
(56)
(48)
(61)
(59)
(60)
(57)
(53)
(53)
(45)
(37)
(32)
(27)
(29)
(28)
(5)
(3)
1
(10)
(45)
(39)
(95)
(118)
(63)
(71)
(38)
(17)
(115)
(108)
(121)
(153)
(94)
(109)
(77)
(11)
(11)
5
(16)
(46)
(52)
(80)
(63)
(35)
(50)
(25)
(24)
(45)
(35)
(30)
(25)
(19)
(16)
(18)
(18)
(22)
Income from Continuing Operations
171
136
93
28
(205)
(513)
(535)
(378)
(122)
180
157
222
6
93
174
186
124
37
44
(13)
1
41
51
96
132
(6)
(96)
(118)
(139)
(439)
(479)
(608)
(746)
(828)
(833)
(646)
(305)
285
371
547
485
449
365
96
(334)
(304)
(152)
122
597
527
534
207
(338)
(1 156)
(1 592)
(2 227)
(2 576)
(2 098)
(2 019)
(1 553)
(1 241)
(1 388)
(1 440)
(1 775)
(1 758)
(1 591)
(1 825)
(1 838)
(1 992)
(2 193)
(1 909)
(1 791)
(2 467)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
14
111
134
133
311
426
488
499
0
0
0
Net Income (Common)
171
N/A
136
-21%
93
-31%
28
-70%
(205)
N/A
(513)
-150%
(535)
-4%
(378)
+29%
(122)
+68%
180
N/A
157
-13%
222
+41%
6
-97%
93
+1 353%
174
+87%
186
+7%
124
-34%
37
-70%
44
+20%
(13)
N/A
1
N/A
41
+3 627%
51
+24%
96
+88%
132
+38%
(6)
N/A
(96)
-1 500%
(118)
-23%
(139)
-18%
(439)
-216%
(479)
-9%
(608)
-27%
(746)
-23%
(828)
-11%
(833)
-1%
(646)
+22%
(305)
+53%
285
N/A
371
+30%
547
+47%
485
-11%
449
-7%
365
-19%
96
-74%
(334)
N/A
(304)
+9%
(152)
+50%
122
N/A
597
+390%
527
-12%
534
+1%
207
-61%
(338)
N/A
(1 156)
-242%
(1 592)
-38%
(2 227)
-40%
(2 576)
-16%
(2 098)
+19%
(2 019)
+4%
(1 554)
+23%
(1 242)
+20%
(1 380)
-11%
(1 427)
-3%
(1 665)
-17%
(1 623)
+3%
(1 458)
+10%
(1 514)
-4%
(1 411)
+7%
(1 505)
-7%
(1 695)
-13%
(1 594)
+6%
(1 688)
-6%
(2 450)
-45%
EPS (Diluted)
63.37
N/A
50.18
-21%
34.55
-31%
10.76
-69%
-85.58
N/A
-213.7
-150%
-232.65
-9%
-164.3
+29%
-50.7
+69%
72.16
N/A
68.17
-6%
92.37
+35%
2.66
-97%
46.5
+1 648%
72.54
+56%
77.45
+7%
51.5
-34%
18.5
-64%
18.45
0%
-5.2
N/A
0.44
N/A
13.66
+3 005%
16.93
+24%
30.87
+82%
38.7
+25%
-2
N/A
-35.55
-1 677%
-43.55
-23%
-92.8
-113%
-163.79
-76%
-106.35
+35%
-126.75
-19%
-155.41
-23%
-175.79
-13%
-173.43
+1%
-134.62
+22%
-44.77
+67%
53.3
N/A
68.74
+29%
73.85
+7%
72.4
-2%
62.45
-14%
57.01
-9%
14.31
-75%
-49.5
N/A
-45.54
+8%
-20.41
+55%
15.43
N/A
75.37
+388%
67.25
-11%
67.75
+1%
26.36
-61%
-43.01
N/A
-147
-242%
-202.37
-38%
-282.35
-40%
-319.06
-13%
-258.98
+19%
-189.72
+27%
-143.82
+24%
-114.98
+20%
-126.96
-10%
-122.13
+4%
-142.51
-17%
-138.65
+3%
-122.29
+12%
-113.31
+7%
-101.14
+11%
-92.11
+9%
-110.71
-20%
-77.26
+30%
-64.18
+17%
-65.92
-3%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett