Cybernet
4312.TCybernet Systems Co., Ltd. Price (4312.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
30,946,548
(0.773)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Cybernet Systems Co., Ltd.Currency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
20,942,535,000.00
+0% |
18,610,836,000.00
-11% |
14,411,024,000.00
-23% |
13,019,029,000.00
-10% |
13,613,807,000.00
+5% |
13,575,183,000.00
0% |
15,387,000,000.00
+13% |
15,396,515,000.00
+0% |
15,518,269,000.00
+1% |
16,031,603,000.00
+3% |
17,987,124,000.00
+12% |
19,719,043,000.00
+10% |
21,350,645,000.00
+8% |
21,665,009,000.00
+1% |
22,697,542,000.00
+5% |
19,936,405,000.00
-12% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 12,469,412,000.00 | 10,611,961,000.00 | 8,579,372,000.00 | 7,585,976,000.00 | 7,851,086,000.00 | 7,831,278,000.00 | 8,381,000,000.00 | 8,589,520,000.00 | 8,642,073,000.00 | 8,926,331,000.00 | 10,279,139,000.00 | 11,814,416,000.00 | 12,868,768,000.00 | 12,616,940,000.00 | 13,168,580,000.00 | 11,813,870,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
8,473,123,000.00
+0% |
7,998,875,000.00
-6% |
5,831,652,000.00
-27% |
5,433,053,000.00
-7% |
5,762,721,000.00
+6% |
5,743,905,000.00
0% |
7,006,000,000.00
+22% |
6,806,995,000.00
-3% |
6,876,196,000.00
+1% |
7,105,272,000.00
+3% |
7,707,985,000.00
+8% |
7,904,627,000.00
+3% |
8,481,877,000.00
+7% |
9,048,069,000.00
+7% |
9,528,962,000.00
+5% |
8,122,535,000.00
-15% |
|||
| Gross Profit Ratio | (0.40%) | (0.43%) | (0.40%) | (0.42%) | (0.42%) | (0.42%) | (0.46%) | (0.44%) | (0.44%) | (0.44%) | (0.43%) | (0.40%) | (0.40%) | (0.42%) | (0.42%) | (0.41%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 168,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 67,999,000.00 | 56,562,000.00 | 79,477,000.00 | 16,334,000.00 | |||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,091,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,195,329,000.00 | 5,236,324,000.00 | 5,679,040,000.00 | 5,350,275,000.00 | |||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,562,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,453,329,000.00 | 6,114,324,000.00 | 6,619,040,000.00 | 6,348,275,000.00 | |||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 471,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 258,000,000.00 | 878,000,000.00 | 940,000,000.00 | 998,000,000.00 | |||
| Depreciation and Amortiz... | 739,020,000.00 | 518,960,000.00 | 553,351,000.00 | 628,266,000.00 | 653,186,000.00 | 445,995,000.00 | 578,666,522.00 | 536,542,000.00 | 576,468,000.00 | 538,046,000.00 | 559,141,000.00 | 489,301,000.00 | 299,608,000.00 | 663,270,000.00 | 117,003,000.00 | 257,958,000.00 | |||
| Other Expenses | 89,465,000.00 | 64,381,000.00 | 21,808,000.00 | 73,288,000.00 | 46,147,000.00 | 70,929,000.00 | 0.00 | 91,345,000.00 | 112,651,000.00 | 130,796,000.00 | 150,733,000.00 | 6,402,216,000.00 | 6,461,675,000.00 | 6,170,886,000.00 | 6,698,517,000.00 | 6,364,609,000.00 | |||
| Total Operating Expenses | 5,546,179,000.00 | 5,381,380,000.00 | 4,368,043,000.00 | 4,851,395,000.00 | 5,130,812,000.00 | 5,188,380,000.00 | 5,952,000,000.00 | 5,996,070,000.00 | 6,024,235,000.00 | 6,077,384,000.00 | 6,203,036,000.00 | 6,402,216,000.00 | 6,461,675,000.00 | 6,170,886,000.00 | 6,698,517,000.00 | 6,364,609,000.00 | |||
| Cost and Exponses | 18,015,591,000.00 | 15,993,341,000.00 | 12,947,415,000.00 | 12,437,371,000.00 | 12,981,898,000.00 | 13,019,658,000.00 | 2,429,000,000.00 | 14,585,590,000.00 | 14,666,308,000.00 | 15,003,715,000.00 | 16,482,175,000.00 | 18,216,632,000.00 | 19,330,443,000.00 | 18,787,826,000.00 | 19,867,097,000.00 | 18,178,479,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
2,926,943,000.00
+0% |
2,617,494,000.00
-11% |
1,463,608,000.00
-44% |
581,656,000.00
-60% |
631,908,000.00
+9% |
555,524,000.00
-12% |
845,000,000.00
+52% |
810,924,000.00
-4% |
851,960,000.00
+5% |
1,027,887,000.00
+21% |
1,504,948,000.00
+46% |
2,933,399,000.00
+95% |
2,020,201,000.00
-31% |
2,877,182,000.00
+42% |
2,830,444,000.00
-2% |
1,757,924,000.00
-38% |
|||
| Operating Income Ratio | (0.14%) | (0.14%) | (0.10%) | (0.04%) | (0.05%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.06%) | (0.08%) | (0.15%) | (0.09%) | (0.13%) | (0.12%) | (0.09%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 38,064,000.00 | 47,901,000.00 | 12,980,000.00 | 10,485,000.00 | 31,927,000.00 | 32,721,000.00 | 49,000,000.00 | 48,608,000.00 | 34,961,000.00 | 19,575,000.00 | 17,337,000.00 | 14,961,000.00 | 21,533,000.00 | 21,099,000.00 | 23,579,000.00 | 17,992,000.00 | |||
| Interest Expenses | 142,034,000.00 | 63,492,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 34,135,000.00 | 0.00 | 121,021,000.00 | 0.00 | 2,739,421,000.00 | 0.00 | 0.00 | 0.00 | 17,992,000.00 | |||
| Total Other Income/Exp... | 8,512,000.00 | -53,432,000.00 | 801,076,000.00 | 44,584,000.00 | 104,673,000.00 | 194,781,000.00 | 258,000,000.00 | 70,289,000.00 | 141,762,000.00 | -69,025,000.00 | 90,297,000.00 | -2,679,732,000.00 | 51,436,000.00 | -463,112,000.00 | 117,433,000.00 | -65,384,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 3,816,382,000.00 | 3,146,513,000.00 | 1,324,306,000.00 | 1,219,489,000.00 | 1,247,380,000.00 | 982,549,000.00 | 1,423,666,522.00 | 1,440,809,000.00 | 1,437,900,000.00 | 1,609,025,000.00 | 2,108,323,000.00 | 3,422,700,000.00 | 2,319,809,000.00 | 3,540,452,000.00 | 2,947,447,000.00 | 2,015,882,000.00 | |||
| EBITDA ratio | (0.18%) | (0.17%) | (0.09%) | (0.09%) | (0.09%) | (0.07%) | (0.09%) | (0.09%) | (0.09%) | (0.10%) | (0.12%) | (0.17%) | (0.11%) | (0.16%) | (0.13%) | (0.10%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 2,935,455,000.00 | 2,564,062,000.00 | 2,264,684,000.00 | 626,240,000.00 | 736,581,000.00 | 750,305,000.00 | 1,103,000,000.00 | 881,213,000.00 | 993,722,000.00 | 958,862,000.00 | 1,595,245,000.00 | 253,667,000.00 | 2,071,637,000.00 | 2,414,070,000.00 | 2,947,877,000.00 | 1,692,540,000.00 | |||
| Income Before Tax Ratio | (0.14%) | (0.14%) | (0.16%) | (0.05%) | (0.05%) | (0.06%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.09%) | (0.01%) | (0.10%) | (0.11%) | (0.13%) | (0.08%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,124,369,000.00 | 1,181,665,000.00 | 1,011,429,000.00 | 57,110,000.00 | 436,231,000.00 | 369,869,000.00 | 479,000,000.00 | 273,782,000.00 | 529,906,000.00 | 487,843,000.00 | 639,873,000.00 | 850,516,000.00 | 759,029,000.00 | 790,624,000.00 | 1,059,026,000.00 | 662,581,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 1,810,959,000.00
+0% |
1,382,396,000.00
-24% |
1,253,254,000.00
-9% |
569,130,000.00
-55% |
300,349,000.00
-47% |
380,435,000.00
+27% |
624,000,000.00
+64% |
596,350,000.00
-4% |
463,388,000.00
-22% |
462,115,000.00
0% |
937,463,000.00
+103% |
-596,849,000.00
-164% |
1,258,246,000.00
-311% |
1,561,363,000.00
+24% |
1,786,776,000.00
+14% |
999,738,000.00
-44% |
|||
| Net Income Ratio | (0.09%) | (0.07%) | (0.09%) | (0.04%) | (0.02%) | (0.03%) | (0.04%) | (0.04%) | (0.03%) | (0.03%) | (0.05%) | (-0.03%) | (0.06%) | (0.07%) | (0.08%) | (0.05%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 57.23 | 44.12 | 39.97 | 18.22 | 9.64 | 12.21 | 20.03 | 19.14 | 14.87 | 14.83 | 30.09 | -19.16 | 40.38 | 50.09 | 57.29 | 32.31 | |||
| Diluted EPS | 57.06 | 44.11 | 39.97 | 18.22 | 9.64 | 12.21 | 20.03 | 19.14 | 14.87 | 14.83 | 30.09 | -19.16 | 40.38 | 50.09 | 57.29 | 32.31 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 31,641,000.00 | 31,331,200.00 | 31,358,300.00 | 31,235,200.00 | 31,158,300.00 | 31,158,300.00 | 31,158,300.00 | 31,158,290.00 | 31,158,269.00 | 31,158,269.00 | 31,158,269.00 | 31,158,269.00 | 31,158,257.00 | 31,172,017.00 | 31,187,615.00 | 30,946,548.00 | |||
| Diluted Share Outstanding | 31,735,133.00 | 31,340,239.00 | 31,358,300.00 | 31,235,200.00 | 31,158,300.00 | 31,158,300.00 | 31,158,300.00 | 31,158,290.00 | 31,158,269.00 | 31,158,269.00 | 31,158,269.00 | 31,158,269.00 | 31,158,257.00 | 31,172,017.00 | 31,187,615.00 | 30,946,548.00 | |||