Reported Earnings • May 16
Second quarter 2026 earnings released: EPS: JP¥40.18 (vs JP¥1.99 loss in 2Q 2025) Second quarter 2026 results: EPS: JP¥40.18 (up from JP¥1.99 loss in 2Q 2025). Revenue: JP¥2.15b (up 43% from 2Q 2025). Net income: JP¥163.0m (up JP¥171.0m from 2Q 2025). Profit margin: 7.6% (up from net loss in 2Q 2025). The move to profitability was driven by higher revenue. Revenue is forecast to grow 9.8% p.a. on average during the next 3 years, compared to a 7.9% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, earnings per share has increased by 21% per year but the company’s share price has fallen by 11% per year, which means it is significantly lagging earnings. New Risk • May 15
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Japanese stocks, typically moving 8.4% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Share price has been volatile over the past 3 months (8.4% average weekly change). Market cap is less than US$100m (JP¥4.04b market cap, or US$25.5m). Valuation Update With 7 Day Price Move • May 15
Investor sentiment improves as stock rises 24% After last week's 24% share price gain to JP¥991, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 14x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 30% over the past three years. Buy Or Sell Opportunity • May 15
Now 20% overvalued after recent price rise Over the last 90 days, the stock has risen 14% to JP¥991. The fair value is estimated to be JP¥824, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 14% over the last 3 years. Meanwhile, the company has become profitable. For the next 3 years, revenue is forecast to grow by 10% per annum. Earnings are also forecast to grow by 14% per annum over the same time period. Annonce • May 10
CyberBuzz, Inc. to Report Q2, 2026 Results on May 14, 2026 CyberBuzz, Inc. announced that they will report Q2, 2026 results on May 14, 2026 Reported Earnings • Feb 14
First quarter 2026 earnings released: EPS: JP¥24.85 (vs JP¥18.14 in 1Q 2025) First quarter 2026 results: EPS: JP¥24.85 (up from JP¥18.14 in 1Q 2025). Revenue: JP¥2.01b (flat on 1Q 2025). Net income: JP¥100.0m (up 37% from 1Q 2025). Profit margin: 5.0% (up from 3.7% in 1Q 2025). Revenue is forecast to grow 10% p.a. on average during the next 3 years, compared to a 7.6% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, earnings per share has fallen by 8% per year but the company’s share price has fallen by 15% per year, which means it is performing significantly worse than earnings. Annonce • Dec 27
CyberBuzz, Inc. to Report Q1, 2026 Results on Feb 12, 2026 CyberBuzz, Inc. announced that they will report Q1, 2026 results on Feb 12, 2026 Reported Earnings • Dec 25
Full year 2025 earnings: EPS and revenues exceed analyst expectations Full year 2025 results: EPS: JP¥95.69 (up from JP¥488 loss in FY 2024). Revenue: JP¥7.13b (down 4.4% from FY 2024). Net income: JP¥385.0m (up JP¥2.34b from FY 2024). Profit margin: 5.4% (up from net loss in FY 2024). The move to profitability was driven by lower expenses. Revenue exceeded analyst estimates by 1.9%. Earnings per share (EPS) also surpassed analyst estimates by 61%. Revenue is forecast to grow 10% p.a. on average during the next 3 years, compared to a 7.5% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, earnings per share has fallen by 36% per year but the company’s share price has only fallen by 18% per year, which means it has not declined as severely as earnings. Reported Earnings • Nov 15
Full year 2025 earnings: EPS and revenues exceed analyst expectations Full year 2025 results: EPS: JP¥95.69 (up from JP¥488 loss in FY 2024). Revenue: JP¥7.13b (down 4.4% from FY 2024). Net income: JP¥385.0m (up JP¥2.34b from FY 2024). Profit margin: 5.4% (up from net loss in FY 2024). The move to profitability was driven by lower expenses. Revenue exceeded analyst estimates by 1.9%. Earnings per share (EPS) also surpassed analyst estimates by 61%. Revenue is forecast to grow 5.9% p.a. on average during the next 3 years, compared to a 7.5% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, earnings per share has fallen by 36% per year but the company’s share price has only fallen by 23% per year, which means it has not declined as severely as earnings. Annonce • Nov 12
CyberBuzz, Inc., Annual General Meeting, Dec 18, 2025 CyberBuzz, Inc., Annual General Meeting, Dec 18, 2025. Valuation Update With 7 Day Price Move • Nov 06
Investor sentiment improves as stock rises 24% After last week's 24% share price gain to JP¥914, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 15x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 51% over the past three years. Annonce • Sep 02
CyberBuzz, Inc. to Report Fiscal Year 2025 Results on Nov 12, 2025 CyberBuzz, Inc. announced that they will report fiscal year 2025 results on Nov 12, 2025 New Risk • Aug 27
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Japanese stocks, typically moving 6.6% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Share price has been volatile over the past 3 months (6.6% average weekly change). Market cap is less than US$100m (JP¥3.73b market cap, or US$25.2m). Valuation Update With 7 Day Price Move • Aug 27
Investor sentiment improves as stock rises 23% After last week's 23% share price gain to JP¥927, the stock trades at a forward P/E ratio of 13x. Average forward P/E is 18x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 23% over the past three years. Reported Earnings • Aug 15
Third quarter 2025 earnings released: EPS: JP¥9.94 (vs JP¥3.73 loss in 3Q 2024) Third quarter 2025 results: EPS: JP¥9.94 (up from JP¥3.73 loss in 3Q 2024). Revenue: JP¥1.68b (down 10% from 3Q 2024). Net income: JP¥40.0m (up JP¥55.0m from 3Q 2024). Profit margin: 2.4% (up from net loss in 3Q 2024). The move to profitability was driven by lower expenses. Revenue is forecast to grow 6.3% p.a. on average during the next 3 years, compared to a 8.0% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 49 percentage points per year, which is a significant difference in performance. Annonce • Jun 30
Ceres Inc. (TSE:3696) acquired 19.14% stake in CyberBuzz, Inc. (TSE:7069) from Digital Garage, Inc. (TSE:4819). Ceres Inc. (TSE:3696) acquired 19.14% stake in CyberBuzz, Inc. (TSE:7069) from Digital Garage, Inc. (TSE:4819) on June 30, 2025. As a result of this transfer, Digital Garage will no longer be one of our other affiliates or major shareholders. Masashi Tanaka, who was appointed from Digital Garage as an outside director of the Company, will resign as of June 30, 2025 in connection with this transfer.
Ceres Inc. (TSE:3696) completed the acquisition of 19.14% stake in CyberBuzz, Inc. (TSE:7069) from Digital Garage, Inc. (TSE:4819) on June 30, 2025. Annonce • Jun 06
CyberBuzz, Inc. to Report Q3, 2025 Results on Aug 13, 2025 CyberBuzz, Inc. announced that they will report Q3, 2025 results on Aug 13, 2025 Reported Earnings • May 19
Second quarter 2025 earnings released: JP¥1.99 loss per share (vs JP¥536 loss in 2Q 2024) Second quarter 2025 results: JP¥1.99 loss per share (improved from JP¥536 loss in 2Q 2024). Revenue: JP¥1.50b (down 17% from 2Q 2024). Net loss: JP¥8.00m (loss narrowed 100% from 2Q 2024). Revenue is forecast to grow 6.8% p.a. on average during the next 3 years, compared to a 7.1% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 73 percentage points per year, which is a significant difference in performance. New Risk • Apr 07
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Japanese stocks, typically moving 6.2% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Share price has been volatile over the past 3 months (6.2% average weekly change). Market cap is less than US$100m (JP¥2.45b market cap, or US$16.8m). Annonce • Mar 27
CyberBuzz, Inc. to Report Q2, 2025 Results on May 14, 2025 CyberBuzz, Inc. announced that they will report Q2, 2025 results on May 14, 2025 Reported Earnings • Feb 14
First quarter 2025 earnings released: EPS: JP¥18.14 (vs JP¥44.04 in 1Q 2024) First quarter 2025 results: EPS: JP¥18.14 (down from JP¥44.04 in 1Q 2024). Revenue: JP¥1.99b (down 3.0% from 1Q 2024). Net income: JP¥73.0m (down 58% from 1Q 2024). Profit margin: 3.7% (down from 8.5% in 1Q 2024). The decrease in margin was primarily driven by lower revenue. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 103 percentage points per year, which is a significant difference in performance. Annonce • Jan 03
CyberBuzz, Inc. to Report Q1, 2025 Results on Feb 12, 2025 CyberBuzz, Inc. announced that they will report Q1, 2025 results on Feb 12, 2025 New Risk • Dec 17
New major risk - Revenue and earnings growth Earnings have declined by 77% per year over the past 5 years. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are declining over an extended period, then in most cases the share price will decline over time unless the company can turn around its fortunes. A trend of falling earnings can be very difficult to turn around. If the company is well already established it may also be a sign the company has matured and is in decline. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (13% average weekly change). Earnings have declined by 77% per year over the past 5 years. Minor Risk Market cap is less than US$100m (JP¥2.78b market cap, or US$18.1m). Annonce • Nov 13
CyberBuzz, Inc., Annual General Meeting, Dec 23, 2024 CyberBuzz, Inc., Annual General Meeting, Dec 23, 2024. Annonce • Oct 18
CyberBuzz, Inc. to Report Fiscal Year 2024 Results on Nov 13, 2024 CyberBuzz, Inc. announced that they will report fiscal year 2024 results on Nov 13, 2024 Reported Earnings • Aug 19
Third quarter 2024 earnings released: JP¥3.73 loss per share (vs JP¥17.61 profit in 3Q 2023) Third quarter 2024 results: JP¥3.73 loss per share (down from JP¥17.61 profit in 3Q 2023). Revenue: JP¥1.88b (up 20% from 3Q 2023). Net loss: JP¥15.0m (down 121% from profit in 3Q 2023). Revenue is forecast to grow 15% p.a. on average during the next 3 years, compared to a 8.1% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 89 percentage points per year, which is a significant difference in performance. Annonce • Jun 28
CyberBuzz, Inc. to Report Q3, 2024 Results on Aug 14, 2024 CyberBuzz, Inc. announced that they will report Q3, 2024 results on Aug 14, 2024 Reported Earnings • May 09
Second quarter 2024 earnings released: JP¥536 loss per share (vs JP¥7.63 profit in 2Q 2023) Second quarter 2024 results: JP¥536 loss per share (down from JP¥7.63 profit in 2Q 2023). Revenue: JP¥1.79b (up 45% from 2Q 2023). Net loss: JP¥2.14b (down JP¥2.17b from profit in 2Q 2023). Revenue is forecast to grow 15% p.a. on average during the next 3 years, compared to a 8.1% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 62 percentage points per year, which is a significant difference in performance. Valuation Update With 7 Day Price Move • May 09
Investor sentiment deteriorates as stock falls 25% After last week's 25% share price decline to JP¥2,058, the stock trades at a forward P/E ratio of 16x. Average forward P/E is 20x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 12% over the past three years. Valuation Update With 7 Day Price Move • Apr 22
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to JP¥3,255, the stock trades at a forward P/E ratio of 25x. Average forward P/E is 19x in the Interactive Media and Services industry in Japan. Total returns to shareholders of 48% over the past three years. New Risk • Mar 30
New minor risk - Shareholder dilution The company's shareholders have been diluted in the past year. Increase in shares outstanding: 2.7% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (14% average weekly change). Minor Risks Shareholders have been diluted in the past year (2.7% increase in shares outstanding). Market cap is less than US$100m (JP¥11.2b market cap, or US$73.8m). Valuation Update With 7 Day Price Move • Mar 18
Investor sentiment improves as stock rises 17% After last week's 17% share price gain to JP¥2,878, the stock trades at a forward P/E ratio of 22x. Average forward P/E is 20x in the Interactive Media and Services industry in Japan. Total returns to shareholders of 18% over the past three years. Annonce • Feb 16
CyberBuzz, Inc. to Report Q2, 2024 Results on May 15, 2024 CyberBuzz, Inc. announced that they will report Q2, 2024 results on May 15, 2024 Reported Earnings • Feb 16
First quarter 2024 earnings released: EPS: JP¥44.04 (vs JP¥12.04 in 1Q 2023) First quarter 2024 results: EPS: JP¥44.04 (up from JP¥12.04 in 1Q 2023). Revenue: JP¥2.06b (up 53% from 1Q 2023). Net income: JP¥175.0m (up 272% from 1Q 2023). Profit margin: 8.5% (up from 3.5% in 1Q 2023). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 87% per year but the company’s share price has only increased by 1% per year, which means it is significantly lagging earnings growth. New Risk • Feb 15
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Japanese stocks, typically moving 9.8% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (9.8% average weekly change). Earnings have declined by 13% per year over the past 5 years. High level of non-cash earnings (32% accrual ratio). Minor Risk Market cap is less than US$100m (JP¥8.03b market cap, or US$53.5m). Valuation Update With 7 Day Price Move • Feb 14
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to JP¥1,620, the stock trades at a trailing P/E ratio of 31.4x. Average trailing P/E is 26x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 36% over the past three years. Valuation Update With 7 Day Price Move • Jan 31
Investor sentiment improves as stock rises 15% After last week's 15% share price gain to JP¥1,439, the stock trades at a trailing P/E ratio of 27.9x. Average trailing P/E is 26x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 38% over the past three years. Annonce • Dec 20
CyberBuzz, Inc. to Report Q1, 2024 Results on Feb 14, 2024 CyberBuzz, Inc. announced that they will report Q1, 2024 results on Feb 14, 2024 Annonce • Nov 11
CyberBuzz, Inc., Annual General Meeting, Dec 13, 2023 CyberBuzz, Inc., Annual General Meeting, Dec 13, 2023. Reported Earnings • Nov 10
Full year 2023 earnings released: EPS: JP¥51.95 (vs JP¥21.98 in FY 2022) Full year 2023 results: EPS: JP¥51.95 (up from JP¥21.98 in FY 2022). Revenue: JP¥5.76b (up 35% from FY 2022). Net income: JP¥205.0m (up 141% from FY 2022). Profit margin: 3.6% (up from 2.0% in FY 2022). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 42% per year but the company’s share price has fallen by 21% per year, which means it is significantly lagging earnings. Valuation Update With 7 Day Price Move • Sep 29
Investor sentiment improves as stock rises 15% After last week's 15% share price gain to JP¥1,853, the stock trades at a trailing P/E ratio of 46.9x. Average trailing P/E is 24x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 46% over the past three years. Annonce • Sep 16
CyberBuzz, Inc. to Report Fiscal Year 2023 Results on Nov 08, 2023 CyberBuzz, Inc. announced that they will report fiscal year 2023 results on Nov 08, 2023 Reported Earnings • Aug 11
Third quarter 2023 earnings released: EPS: JP¥17.61 (vs JP¥15.63 in 3Q 2022) Third quarter 2023 results: EPS: JP¥17.61 (up from JP¥15.63 in 3Q 2022). Revenue: JP¥1.56b (up 59% from 3Q 2022). Net income: JP¥70.0m (up 15% from 3Q 2022). Profit margin: 4.5% (down from 6.2% in 3Q 2022). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has fallen by 3% per year but the company’s share price has fallen by 24% per year, which means it is performing significantly worse than earnings. New Risk • Jun 09
New major risk - Revenue and earnings growth Earnings have declined by 37% per year over the past 5 years. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are declining over an extended period, then in most cases the share price will decline over time unless the company can turn around its fortunes. A trend of falling earnings can be very difficult to turn around. If the company is well already established it may also be a sign the company has matured and is in decline. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (8.4% average weekly change). Earnings have declined by 37% per year over the past 5 years. Minor Risk Market cap is less than US$100m (JP¥5.33b market cap, or US$38.2m). Annonce • Jun 07
CyberBuzz, Inc. to Report Q3, 2023 Results on Aug 09, 2023 CyberBuzz, Inc. announced that they will report Q3, 2023 results on Aug 09, 2023 Valuation Update With 7 Day Price Move • May 22
Investor sentiment improves as stock rises 17% After last week's 17% share price gain to JP¥1,425, the stock trades at a forward P/E ratio of 24x. Average forward P/E is 21x in the Interactive Media and Services industry in Japan. Total loss to shareholders of 64% over the past three years. Reported Earnings • May 12
Second quarter 2023 earnings released: EPS: JP¥7.63 (vs JP¥2.34 in 2Q 2022) Second quarter 2023 results: EPS: JP¥7.63 (up from JP¥2.34 in 2Q 2022). Revenue: JP¥1.24b (up 19% from 2Q 2022). Net income: JP¥30.0m (up 233% from 2Q 2022). Profit margin: 2.4% (up from 0.9% in 2Q 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 13% p.a. on average during the next 2 years, compared to a 9.3% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, earnings per share has fallen by 23% per year but the company’s share price has fallen by 30% per year, which means it is performing significantly worse than earnings. Reported Earnings • Feb 10
First quarter 2023 earnings released: EPS: JP¥12.04 (vs JP¥1.31 in 1Q 2022) First quarter 2023 results: EPS: JP¥12.04 (up from JP¥1.31 in 1Q 2022). Revenue: JP¥1.34b (up 18% from 1Q 2022). Net income: JP¥47.0m (up JP¥42.0m from 1Q 2022). Profit margin: 3.5% (up from 0.4% in 1Q 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 13% p.a. on average during the next 3 years, compared to a 9.0% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, earnings per share has fallen by 55% per year but the company’s share price has only fallen by 38% per year, which means it has not declined as severely as earnings. Annonce • Feb 09
CyberBuzz, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending Sep. 30, 2023 CyberBuzz, Inc. provided consolidated earnings guidance for the fiscal year ending Sep. 30, 2023. The company expects net sales to be JPY 5,500 million, Operating profit to be JPY 400 million, profit attributable to owners of parent to be JPY 200 million or JPY 51.23 per basic share. Annonce • Dec 15
CyberBuzz, Inc. to Report Q1, 2023 Results on Feb 08, 2023 CyberBuzz, Inc. announced that they will report Q1, 2023 results on Feb 08, 2023 Board Change • Nov 16
Less than half of directors are independent Following the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Outside Director Masashi Tanaka was the last independent director to join the board, commencing their role in 2021. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model. Annonce • Nov 12
CyberBuzz, Inc., Annual General Meeting, Dec 14, 2022 CyberBuzz, Inc., Annual General Meeting, Dec 14, 2022. Reported Earnings • Nov 11
Full year 2022 earnings: EPS exceeds analyst expectations Full year 2022 results: EPS: JP¥21.98 (up from JP¥19.31 loss in FY 2021). Revenue: JP¥4.27b (up 35% from FY 2021). Net income: JP¥85.0m (up JP¥158.0m from FY 2021). Profit margin: 2.0% (up from net loss in FY 2021). The move to profitability was driven by higher revenue. Revenue was in line with analyst estimates. Earnings per share (EPS) surpassed analyst estimates by 8.1%. Revenue is forecast to grow 19% p.a. on average during the next 3 years, compared to a 8.7% growth forecast for the Interactive Media and Services industry in Japan. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 84 percentage points per year, which is a significant difference in performance. Annonce • Sep 16
CyberBuzz, Inc. (TSE:7069) agreed to acquire WITHLIVE INC from Tsubasa Oshima for ¥600 million. CyberBuzz, Inc. (TSE:7069) agreed to acquire WITHLIVE INC from Tsubasa Oshima for ¥600 million on September 15, 2022. As a part of transaction CyberBuzz, Inc. will acquire 12,592 common stock shares and 1,452 Class A preferred stock. In related transaction, Tsubasa Oshima entered into an agreement with other shareholders of the WITHLIVE to acquire all common shares and preferred stock. For the year ended December 31, 2021 WITHLIVE INC reported Total assets of ¥258.16 million, Net worth of ¥111.38 million, Sales of ¥646.9 million, Operating income of ¥84.09 million and Net income of ¥54.17 million. September 20, 2022 is the scheduled date of agreement. The transaction is expected to complete on October 3, 2022. Annonce • Sep 01
CyberBuzz, Inc. to Report Fiscal Year 2022 Results on Nov 09, 2022 CyberBuzz, Inc. announced that they will report fiscal year 2022 results on Nov 09, 2022 Reported Earnings • Aug 12
Third quarter 2022 earnings released: EPS: JP¥15.63 (vs JP¥0.79 loss in 3Q 2021) Third quarter 2022 results: EPS: JP¥15.63 (up from JP¥0.79 loss in 3Q 2021). Revenue: JP¥980.0m (up 12% from 3Q 2021). Net income: JP¥61.0m (up JP¥64.0m from 3Q 2021). Profit margin: 6.2% (up from net loss in 3Q 2021). Over the next year, revenue is forecast to grow 25%, compared to a 12% growth forecast for the industry in Japan. Annonce • Aug 12
Cyberbuzz, Inc. Provides Consolidated Earnings Guidance for the Full Year Ended September 30, 2022 CyberBuzz, Inc. provided consolidated earnings guidance for the full year ended September 30, 2022. For the period, the company expected net sales of JPY 4,350 million, operating profit of JPY 130 million, profit attributable to owners of parent of JPY 75 million and basic earnings per share of JPY 19.23. Annonce • Jun 25
CyberBuzz, Inc. to Report Q3, 2022 Results on Aug 10, 2022 CyberBuzz, Inc. announced that they will report Q3, 2022 results on Aug 10, 2022 Reported Earnings • May 13
Second quarter 2022 earnings: EPS and revenues miss analyst expectations Second quarter 2022 results: EPS: JP¥2.34 (up from JP¥0.27 in 2Q 2021). Revenue: JP¥1.05b (up 30% from 2Q 2021). Net income: JP¥9.00m (up JP¥8.00m from 2Q 2021). Profit margin: 0.9% (up from 0.1% in 2Q 2021). Revenue missed analyst estimates by 1.8%. Earnings per share (EPS) also missed analyst estimates by 396%. Over the next year, revenue is forecast to grow 21%, compared to a 12% growth forecast for the industry in Japan. Annonce • May 12
CyberBuzz, Inc. Provides Consolidated Earnings Guidance for the Full Year Ended September 30, 2022 CyberBuzz, Inc. provided consolidated earnings guidance for the full year ended September 30, 2022. For the period, the company expected net sales of JPY 4,350 million, operating profit of JPY 130 million, profit attributable to owners of parent of JPY 75 million and basic earnings per share of JPY 19.23. Board Change • Apr 27
Less than half of directors are independent Following the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Outside Director Masashi Tanaka was the last independent director to join the board, commencing their role in 2021. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model. Board Change • Apr 13
Less than half of directors are independent Following the recent departure of a director, there are only 3 independent directors on the board. The company's board is composed of: 3 independent directors. 4 non-independent directors. Independent Outside Director Masashi Tanaka was the last independent director to join the board, commencing their role in 2021. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model. Annonce • Apr 08
CyberBuzz, Inc. to Report Q2, 2022 Results on May 11, 2022 CyberBuzz, Inc. announced that they will report Q2, 2022 results on May 11, 2022 Reported Earnings • Feb 10
First quarter 2022 earnings: Revenues exceed analysts expectations while EPS lags behind First quarter 2022 results: EPS: JP¥1.31 (up from JP¥0.26 loss in 1Q 2021). Revenue: JP¥1.13b (up 72% from 1Q 2021). Net income: JP¥5.00m (up JP¥6.00m from 1Q 2021). Profit margin: 0.4% (up from net loss in 1Q 2021). Revenue exceeded analyst estimates by 33%. Earnings per share (EPS) missed analyst estimates by 396%. Over the next year, revenue is forecast to grow 18%, compared to a 14% growth forecast for the industry in Japan. Annonce • Feb 09
CyberBuzz, Inc. Provides Consolidated Earnings Guidance for the Full Year Ending September 30, 2022 CyberBuzz, Inc. provided consolidated earnings guidance for the full year ending September 30, 2022. For the year, the company expects net sales of JPY 4,350 million, operating profit of JPY 130 million and profit attributable to owners of parent of JPY 75 million or JPY 19.53 per basic share. Board Change • Dec 23
Less than half of directors are independent Following the recent departure of a director, there are only 2 independent directors on the board. The company's board is composed of: 2 independent directors. 3 non-independent directors. Director Yuta Miki was the last director to join the board, commencing their role in 2019. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model. Reported Earnings • Nov 11
Full year 2021 earnings released: JP¥19.31 loss per share (vs JP¥45.64 profit in FY 2020) The company reported a soft full year result with weaker earnings and weaker control over costs, although revenues improved. Full year 2021 results: Revenue: JP¥3.17b (up 5.9% from FY 2020). Net loss: JP¥73.0m (down 144% from profit in FY 2020). Reported Earnings • Aug 15
Third quarter 2021 earnings released: JP¥0.79 loss per share (vs JP¥3.75 profit in 3Q 2020) The company reported a soft third quarter result with weaker earnings and weaker control over costs, although revenues improved. Third quarter 2021 results: Revenue: JP¥876.0m (up 24% from 3Q 2020). Net loss: JP¥3.00m (down 121% from profit in 3Q 2020). Reported Earnings • May 14
Second quarter 2021 earnings released: EPS JP¥0.27 (vs JP¥3.75 in 2Q 2020) The company reported a soft second quarter result with weaker earnings and profit margins, although revenues improved. Second quarter 2021 results: Revenue: JP¥805.0m (up 14% from 2Q 2020). Net income: JP¥1.00m (down 93% from 2Q 2020). Profit margin: 0.1% (down from 2.0% in 2Q 2020). The decrease in margin was driven by higher expenses. Annonce • Feb 28
CyberBuzz, Inc. to Report Q2, 2021 Results on May 12, 2021 CyberBuzz, Inc. announced that they will report Q2, 2021 results on May 12, 2021 Reported Earnings • Feb 12
First quarter 2021 earnings released: JP¥0.26 loss per share (vs JP¥15.81 profit in 1Q 2020) The company reported a poor first quarter result with weaker earnings, revenues and control over costs. First quarter 2021 results: Revenue: JP¥661.0m (down 12% from 1Q 2020). Net loss: JP¥1.00m (down 102% from profit in 1Q 2020). Analyst Estimate Surprise Post Earnings • Feb 12
Earnings beat expectations, revenue disappoints Revenue missed analyst estimates by 21%. Earnings per share (EPS) exceeded analyst estimates by 47%. Over the next year, revenue is forecast to grow 24%, compared to a 12% growth forecast for the Interactive Media and Services industry in Japan. Valuation Update With 7 Day Price Move • Feb 05
Investor sentiment improved over the past week After last week's 16% share price gain to JP¥2,525, the stock is trading at a trailing P/E ratio of 55.3x, up from the previous P/E ratio of 47.8x. This compares to an average P/E of 48x in the Interactive Media and Services industry in Japan. Total return to shareholders over the past year is a loss of 61%. Is New 90 Day High Low • Jan 14
New 90-day low: JP¥2,134 The company is down 37% from its price of JP¥3,395 on 16 October 2020. The Japanese market is up 13% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is down 9.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is JP¥666 per share. Is New 90 Day High Low • Dec 28
New 90-day low: JP¥2,170 The company is down 42% from its price of JP¥3,740 on 29 September 2020. The Japanese market is up 7.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is JP¥666 per share. Valuation Update With 7 Day Price Move • Dec 22
Investor sentiment deteriorated over the past week After last week's 19% share price decline to JP¥2,200, the stock is trading at a trailing P/E ratio of 48.2x, down from the previous P/E ratio of 59.7x. This compares to an average P/E of 45x in the Interactive Media and Services industry in Japan. Total return to shareholders over the past year is a loss of 62%. Is New 90 Day High Low • Dec 08
New 90-day low: JP¥2,573 The company is down 30% from its price of JP¥3,655 on 09 September 2020. The Japanese market is up 8.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Interactive Media and Services industry, which is down 3.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is JP¥571 per share. Annonce • Dec 05
CyberBuzz, Inc. to Report Q1, 2021 Results on Feb 10, 2021 CyberBuzz, Inc. announced that they will report Q1, 2021 results on Feb 10, 2021 Annonce • Nov 11
CyberBuzz, Inc., Annual General Meeting, Dec 16, 2020 CyberBuzz, Inc., Annual General Meeting, Dec 16, 2020. Annonce • Sep 03
CyberBuzz, Inc. to Report Fiscal Year 2020 Results on Nov 11, 2020 CyberBuzz, Inc. announced that they will report fiscal year 2020 results on Nov 11, 2020 Annonce • Jun 28
CyberBuzz, Inc. to Report Q3, 2020 Results on Aug 12, 2020 CyberBuzz, Inc. announced that they will report Q3, 2020 results on Aug 12, 2020 
