CRAVIA Inc.
6573・Growth Market・Services
CRAVIA Inc.6573
CRAVIA Inc.6573
Reference Indicators
Market Cap
9¥100M
P/E (Forecast)
—
P/B
2.3x
Dividend Yield (Forecast)
0.00%
ROE
-73.4%
EV/EBITDA
—
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 632 | 447 | 289 | 455 | 546 |
Cost of Sales | 228 | 176 | 165 | 416 | 490 |
Gross Profit | 404 | 270 | 123 | 38 | 56 |
SG&A Expenses | 510 | 493 | 550 | 340 | 338 |
Operating Income | -106 | -223 | -427 | -301 | -282 |
Non-operating Income | 13 | 7 | 2 | 4 | 9 |
Non-operating Expenses | 4 | 9 | 14 | 22 | 29 |
Ordinary Income | -96 | -224 | -439 | -320 | -301 |
Extraordinary Income | 7 | 56 | 24 | 78 | 88 |
Extraordinary Losses | 649 | 59 | 81 | 89 | 47 |
Pre-tax Income | -739 | -228 | -496 | -331 | -261 |
Income Taxes | 1 | 3 | 5 | 1 | 2 |
Net Income | -740 | -231 | -491 | -337 | -258 |
EBITDA | -95 | — | -400 | -297 | -276 |
Gross Margin | 63.9% | 60.4% | 42.7% | 8.6% | 10.3% |
Operating Margin | -16.8% | -49.9% | -147.7% | -66.3% | -51.7% |
ROA | -166.6% | -53.0% | -140.7% | -60.6% | -39.1% |
ROE | 198.3% | -420.1% | -600.0% | -163.0% | -73.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| アンバサダー事業 | 251 | -136 | -54.2% |
| 製造販売業 | 19 | -20 | -105.3% |
| 小売業 | 270 | 6 | 2.2% |
| その他 | 3 | -7 | -233.3% |