CyberBuzz, Inc.
7069・Growth Market・Services
CyberBuzz, Inc.7069
CyberBuzz, Inc.7069
Reference Indicators
Market Cap
28¥100M
P/E (Forecast)
7.6x
P/B
4.7x
Dividend Yield (Forecast)
0.00%
ROE
98.1%
EV/EBITDA
5.6x
Financial Summary
Unit: ¥M
| Item | 2021Sep 2021 | 2022Sep 2022 | 2023Sep 2023 | 2024Sep 2024 | 2025Sep 2025 |
|---|---|---|---|---|---|
Net Sales | 3,172 | 4,268 | 5,757 | 7,462 | 7,131 |
Cost of Sales | 1,532 | 2,158 | 3,235 | 4,560 | 4,436 |
Gross Profit | 1,639 | 2,110 | 2,521 | 2,901 | 2,694 |
SG&A Expenses | 1,636 | 1,966 | 2,130 | 4,620 | 2,344 |
Operating Income | 2 | 143 | 391 | -1,719 | 349 |
Non-operating Income | 5 | 29 | 23 | 17 | 20 |
Non-operating Expenses | 3 | 1 | 3 | 10 | 25 |
Ordinary Income | 4 | 171 | 412 | -1,712 | 344 |
Extraordinary Income | — | 5 | — | — | 59 |
Extraordinary Losses | 74 | — | 64 | 73 | 3 |
Pre-tax Income | -69 | 177 | 347 | -1,785 | 400 |
Income Taxes | 4 | 91 | 142 | 168 | 14 |
Net Income | -73 | 85 | 205 | -1,954 | 385 |
EBITDA | 32 | 185 | 562 | -1,556 | 496 |
Gross Margin | 51.7% | 49.4% | 43.8% | 38.9% | 37.8% |
Operating Margin | 0.1% | 3.4% | 6.8% | -23.0% | 4.9% |
ROA | -3.3% | 3.3% | 4.0% | -70.2% | 12.4% |
ROE | -4.1% | 4.6% | 10.1% | -990.0% | 98.1% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| SMM事業 | 6,610 | 1,187 | 18.0% |
| ライブ配信プラットフォーム事業 | 423 | 29 | 6.9% |
| その他 | 97 | 22 | 22.7% |