SYNCLAYER INC. (1724) Income statement

Market cap

¥3.5B

P/E ratio

9.1x

Synclayer builds and integrates broadcast and telecommunications systems for cable TV operators, telecom carriers, and ISPs across Japan.

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/03	2013/03	2014/03	2015/03	2016/03	2017/03	2018/03	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12	2025/12
Revenue	6,301	7,135	8,434	8,041	7,132	6,504	8,543	7,784	10,294	10,892	13,061	9,965	10,443	11,711	10,488
Revenue growth (%)	-
Cost of revenue	-	-	-	6,626	5,663	4,863	6,589	6,125	7,883	8,471	10,083	7,891	8,208	9,220	8,336
Gross profit	-	-	-	1,414	1,468	1,640	1,954	1,659	2,411	2,421	2,978	2,073	2,234	2,491	2,151
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	1,577	1,405	1,352	1,502	1,289	1,650	1,656	1,769	1,659	1,688	1,838	1,800
Operating income	-	-	-	-162	62	287	452	369	760	765	1,208	414	546	653	351
Income before tax	-204	-209	133	-168	70	294	410	386	810	703	1,319	438	588	741	377
Pretax margin (%)	-3.2	-2.9	1.6	-2.1	1	4.5	4.8	5	7.9	6.5	10.1	4.4	5.6	6.3	3.6
Provision for income taxes	-	-	-	633	18	52	54	40	-22	271	448	143	217	187	135
Effective tax rate (%)	-	-	-
Net income	-203	-115	54	-682	-53	238	356	327	834	529	871	294	433	547	242
Earnings per share	-61.8	-40.65	13.16	-187.57	-14.7	66.08	98.84	90.48	228.84	144.37	225.03	63.67	93.41	117.66	52.08
Diluted EPS	-	-	-	-	-	-	-	-	-	-	224.36	-	-	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-	-		-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	10	10	17	17	25	28	28