1. Japan Stocks

  2. •

    Technology

  3. •

    Electronic Gaming & Multimedia
CyberStep Holdings.Inc.

CyberStep Holdings.Inc.

3810.T
CyberStep Holdings.Inc.JP flagTokyo Stock Exchange
197.00
JPY
- -
- -
3.37BMarket Cap
CyberStep Holdings.Inc.
3810.T
(Tokyo Stock Exchange)

Recent

price

197.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
642.52
544.31
565.15
561.32
648.88
545.89
372.91
648.9
1,229.9
1,732.01
1,697.69
1,550.32
915.46
373.25
250.55
163.54
255.59
Revenue per Share
83.68
39.64
15.25
16.91
-2.8
-163.79
-175.79
59.8
76.95
-45.54
68.81
-147
-258.86
-126.96
-122.34
-110.71
-124.8
Basic EPS, GAAP
50.72
14.35
13.65
-12.14
-59.69
-138.42
-110.94
39.77
-36.49
-52.55
-13.04
-46.47
-153.07
-112.06
-121.92
-134.02
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
9.89
- -
- -
- -
- -
- -
Dividend per Share
202.88
229.35
215.11
229.9
240.95
237.33
-27.09
17.12
329.67
354.47
423.74
255.79
19.38
-46
-149.11
-204.95
-152.1
Book Value per Share
271.24
314.67
300.6
312.01
330.18
472.48
190.55
239.12
377.04
547.16
617.62
460.13
249.85
213.53
96.66
35.6
98.61
Tangible Book Value per Share
2
2
2
2
2
3
5
5
6
7
8
8
8
11
12
15
12
Basic Weighted Avg Shares
1,494
1,275
1,359
1,364
1,394
1,464
1,756
3,093
7,175
11,554
12,998
12,193
7,416
4,057
2,986
2,504
2,986
Sales/Revenue/Turnover
18.15
13.57
4.06
42.67
2.31
-19.95
-16.49
12.04
8.68
1.57
4.92
-6.66
-18.26
-28.57
-48.76
-71.41
-48.76
Operating Margin (%)
31
25
64
31
36
84
136
47
175
381
292
199
92
8
13
32
- -
Depreciation Expense
195
93
37
41
-6
-439
-828
285
449
-304
527
-1,156
-2,097
-1,380
-1,458
-1,695
-1,458
Net Income, GAAP
26.75
43.33
59.04
59.78
112.9
- -
- -
13.75
12.35
- -
15.08
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
13.02
7.28
2.7
3.01
-0.43
-30
-47.14
9.22
6.26
-2.63
4.05
-9.48
-28.28
-34.02
-48.83
-67.69
-48.83
Profit Margin (%)
583
680
709
705
751
1,236
815
967
1,594
2,895
4,094
2,941
1,794
2,233
722
225
722
Working Capital
103
98
89
67
152
100
59
27
37
14
- -
- -
26
138
10
- -
10
LT Debt
638
742
730
820
901
1,603
898
1,282
2,533
3,763
4,905
3,621
2,024
2,321
1,152
545
1,152
Total Equity
28.48
11.14
2.43
24.62
-0.38
- -
- -
25.86
26.78
- -
12.23
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
36.62
13.92
5.44
6.1
-0.86
- -
- -
282.51
42.4
- -
18.63
- -
- -
- -
- -
- -
- -
Return on Capital (%)
51.38
18.41
6.96
7.64
-1.12
-76.13
- -
- -
44.78
-14.17
18.79
-43.99
-193.38
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Nov'24
Feb'24
May'24
ST Debt
192
193
198
LT Borrowings
33
10
10
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
12
12
13
Market Capitalization
3,914
3,680
3,084

Working Capital

FRC

•

in mil. unless spec.
Nov'24
Feb'24
May'24
Total Current Assets
1,786
1,640
1,600
Cash, Cash Equivalents & STI
1,283
1,113
903
Accounts Receivable, Net
233
227
193
Inventories
99
93
139
Total Current Liabilities
624
701
878
Payables & Accruals
- -
- -
- -
ST Debt
192
193
198
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
1.66%
-31.73%
-52.69%
Free Cash Flow
24.94%
112.84%
41.23%
Net Income, GAAP
-68%
-50.07%
16.26%
Sales/Revenue/Turnover
16.84%
-26.64%
-16.14%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
830
664
758
734
2,986
2025
- -
- -
- -
- -
2,504
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-30.39
- -
- -
- -
-122.34
2025
- -
- -
- -
- -
-110.71
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Cayenne Entertainment Technology Co., Ltd. (4946.TWO)
Fantasy Aces Daily Fantasy Sports Corp. (FASDF)
Motorsport Games Inc. (MSGM)
Skillz Inc. (SKLZ)
Asphere Innovations Public Company Limited (AS.BK)
NetEase, Inc. (NTES)
Business
CyberStep Holdings, Inc. (3810.T), formerly CyberStep, Inc., develops, publishes, and operates online games and interactive entertainment content primarily in Japan and internationally, including in Korea, China, Thailand, the United States, Taiwan, Indonesia, and the Philippines. The company, founded in 2000 and headquartered in Tokyo's Suginami-ku at 1-22-19 Izumi, offers core titles such as the action MMORPG Onigiri; versus fighters GetAmped2 and GetAmped; robot battle games CosmicBreak, CosmicBreak2, and C21; the online crane game Toreba; and additional services including the visual novel brand Rabbitfoot focused on virtual YouTubers, alongside network software, distributed network libraries, 3D graphics engines, and Web3-related token economies. It serves individual gamers and content consumers through direct in-house services, licensing, and customer support across online platforms. In December 2025, the company changed its name to CyberStep Holdings, Inc. following shareholder approval; it launched CRYPTECH Capital in 2025 with an initial 200 million yen commitment to Bitcoin and Ethereum investments, scaling toward 1 billion yen to build Web3 reserves; completed a 121.5 million yen funding round via stock acquisition rights in October 2025 from investors including QL partnerships and Tiger Japan Investment; and signed letters of intent in October 2025 to acquire Aria Co., Ltd. and 3rd, Inc., alongside 2024 collaborations with GENDA Inc., Maruka Corporation, PEANUTS CLUB, SMILE BASE, and Smile Tank for crane games, metaverse expansions via TERAVIT, and pop-up store developments.