CRI Middleware Co., Ltd.【JP:3698】Income statement

Market cap

¥5.3B

P/E ratio

10.8x

CRI Middleware develops audio and video software tools for game studios and entertainment companies through its CRIWARE and OPTPiX brands.

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/09	2012/09	2013/09	2014/09	2015/09	2016/09	2017/09	2018/09	2019/09	2020/09	2021/09	2022/09	2023/09	2024/09	2025/09
Revenue	1,004	1,002	988	1,145	1,196	1,335	1,259	1,641	1,784	2,350	2,893	2,841	2,991	3,167	3,449
Revenue growth (%)	-
Cost of revenue	-	-	-	433	438	376	377	537	637	948	1,430	1,493	1,258	1,450	1,375
Gross profit	-	-	-	712	757	958	882	1,104	1,147	1,402	1,462	1,348	1,733	1,717	2,074
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	497	490	632	764	703	779	945	1,178	1,250	1,388	1,349	1,519
Operating income	-	-	-	216	267	326	119	402	369	457	284	97	345	368	554
Income before tax	180	10	83	222	262	314	120	414	372	458	336	139	379	383	567
Pretax margin (%)	17.9	1	8.4	19.4	21.9	23.5	9.5	25.2	20.8	19.5	11.6	4.9	12.7	12.1	16.4
Provision for income taxes	-	-	-	80	101	111	40	129	113	123	82	21	68	85	137
Effective tax rate (%)	-	-	-
Net income	100	1	53	142	161	203	80	284	259	374	209	-336	233	304	429
Net income margin (%)
Earnings per share	15,497.2	0.27	13.72	36.61	37.95	45.55	16.94	59.79	53.26	70.6	36.71	-62.23	43.77	58.27	80.51
Diluted EPS	-	-	-	-	33.86	39.15	14.9	50.75	44.76	64.86	36.56	-	-	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-	-		-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	-	-	20	-	15	20	25
EBITDA	-	-	-
EBITDA margin (%)	-	-	-