6573.T
CRAVIA Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 28.00
−3.45%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 600.0M | 546.0M | 455.0M | 289.0M | 447.0M |
| Cost of Revenue | 156.4M | 490.1M | 416.6M | 165.8M | 177.0M |
| Gross Profit | 14.5M | 56.1M | 39.0M | 123.6M | 270.2M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 76.3M | 338.3M | 340.9M | 550.9M | 493.2M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 76.3M | 338.3M | 340.9M | 550.9M | 493.2M |
| Cost and Expenses | 875.0M | 828.0M | 756.0M | 716.0M | 670.0M |
| Operating Income (EBIT) | (275.0M) | (282.0M) | (301.0M) | (427.0M) | (223.0M) |
| Non-Operating | |||||
| Interest Income | 133.0K | 290.0K | 106.0K | 1.0K | 6.0K |
| Interest Expense | 1.4M | 2.5M | 2.7M | 2.2M | 7.3M |
| Net Interest Income | (1.3M) | (2.2M) | (2.6M) | (2.2M) | (7.3M) |
| Other Non-Op Income/Expense | (15.5M) | (19.6M) | (18.6M) | (11.8M) | (1.6M) |
| Non-Operating Income (excl Interest) | 570.0K | 9.6M | 4.1M | 2.8M | 7.7M |
| EBT (Pre-Tax Income) | (77.3M) | (261.4M) | (331.7M) | (496.1M) | (228.1M) |
| Income Tax Expense | 565.0K | 2.5M | 1.2M | 5.7M | 3.7M |
| Bottom Line | |||||
| Net Income | (291.0M) | (258.0M) | (337.0M) | (491.0M) | (231.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (291.0M) | (258.0M) | (337.0M) | (491.0M) | (231.0M) |
| Per Share | |||||
| Basic EPS | (¥9) | (¥8) | (¥14) | (¥27) | (¥77) |
| Diluted EPS | (¥9) | — | — | — | — |
| Revenue Per Share | ¥18 | ¥17 | ¥19 | ¥16 | ¥148 |
| Shares | |||||
| Basic Shares Outstanding | 33.7M | 31.7M | 24.2M | 18.2M | 3.0M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | (281.5M) | (297.2M) | (420.3M) | — |
| D&A | — | 534.0K | 3.8M | 6.7M | — |
| EBIT | (275.0M) | (282.0M) | (301.0M) | (427.0M) | (223.0M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026