JPX : 3907.T

Silicon Studio Corporation — Financials

$1110 JPY

$56 (5.31%)

Volume
3.17M
Average Volume
372.68K
Market Capitalization
$3.05B
P/E Ratio
-15.87
Dividend Yield
0.90%
Price Target
Year High
$2190.00
Year Low
$568.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$2.86
3907.T Financial Statements
date 2025-11-30 2024-11-30 2023-11-30 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30 2017-11-30 2016-11-30
revenue 4.3B 3.74B 4.55B 4.51B 3.99B 4.13B 4.59B 5B 6.12B 7B
costOfRevenue 2.41B 1.98B 2.61B 2.51B 2.54B 2.62B 3.1B 4.16B 5.8B 5.77B
grossProfit 1.89B 1.76B 1.95B 2B 1.45B 1.51B 1.5B 846.2M 316.15M 1.23B
researchAndDevelopmentExpenses 86M 79M 76M 57M 54M 48M 39M 20.41M 24.62M 152.18M
generalAndAdministrativeExpenses - - 1.43B 77M 89M 93M - - - -
sellingAndMarketingExpenses - 169M 200M 177M 175M 138M 117M - - -
sellingGeneralAndAdministrativeExpenses 1.66B 1.55B 1.63B 1.56B 1.49B 1.39B 1.41B 1.6B 1.54B 1.49B
otherExpenses - - - - - - 2M - - -
operatingExpenses 1.74B 1.63B 1.71B 1.61B 1.54B 1.44B 1.45B 1.62B 1.57B 1.64B
costAndExpenses 4.16B 3.61B 4.32B 4.13B 4.08B 4.06B 4.55B 5.77B 7.37B 7.41B
netInterestIncome -1M -1M -6M -6M -6M -14M -6M -15.82M -5.24M -5.3M
interestIncome 2M 2M - - - - - 394K 21000 253K
interestExpense 3M 3M 6M 6M 6M 14M 6M 16.22M 5.26M 5.56M
depreciationAndAmortization 56M 50M 50M 74M 82M 95M 174M 220.42M 456.73M 239.39M
ebitda 204M 184M 289M 456M -14M 169M 218M -551.34M -794.8M -172.55M
ebit 148M 134M 239M 382M -96M 74M 44M -771.76M -1.25B -411.94M
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome 148M 134M 239M 382M -96M 74M 44M -771.76M -1.25B -411.94M
totalOtherIncomeExpensesNet 51M -26M -12M -73M 15M -30M 28M 55.46M 202.28M -108.18M
incomeBeforeTax 199M 108M 227M 309M -81M 44M 72M -716.3M -1.05B -520.12M
incomeTaxExpense -6M 36M 27M 54M 20M 27M -85M -1.13M 88.56M -20.77M
netIncomeFromContinuingOperations 205M 72M 200M 255M -101M 17M 157M -715.17M -1.14B -499.35M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome 1M - - -1M - -1M 1M 1000 -1000 1000
netIncome 206M 72M 200M 254M -101M 16M 158M -715.17M -1.14B -499.35M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 206M 72M 200M 254M -101M 16M 158M -715.17M -1.14B -499.35M
eps 75.05 25.62 69.28 87.58 -35.38 5.57 54.94 -264.47 -456.73 -201.91
date 2025-11-30 2024-11-30 2023-11-30 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30 2017-11-30 2016-11-30
cashAndCashEquivalents 1.58B 1.2B 1.51B 1.7B 1.08B 932M 903M 693.52M 554.97M 1.52B
shortTermInvestments 6M - - - - - - 6M - -
cashAndShortTermInvestments 1.59B 1.2B 1.51B 1.7B 1.08B 932M 903M 699.52M 554.97M 1.52B
netReceivables 619M 725M 672M 706M 633M 664M 683M 724.82M 934.97M 1.05B
accountsReceivables 616M 618M 653M 705M 600M 640M 670M 705M 876.44M 1.01B
otherReceivables 3M 107M 19M 1M 33M 24M 13M 22M 61.9M 36.09M
inventory 111M 6M 435M 467M 453M 374M 112M 387.08M 167.83M 111.71M
prepaids 68M 61M 66M 67M 72M 75M 92M 81.22M 108.61M 91.92M
otherCurrentAssets 2M 3M 2M 2M 3M 11M 3M 1.38M 16.59M 156.24M
totalCurrentAssets 2.39B 2B 2.68B 2.94B 2.24B 2.06B 1.79B 1.89B 1.78B 2.93B
propertyPlantEquipmentNet 104M 85M 110M 115M 112M 118M 148M 136.14M 204.13M 226.22M
goodwill - - - - - - - - - -
intangibleAssets 52M 67M 20M 36M 159M 121M 117M 204.1M 390.34M 391.02M
goodwillAndIntangibleAssets 52M 67M 20M 36M 159M 121M 117M 204.1M 390.34M 391.02M
longTermInvestments 73M 73M 166M 164M 152M 127M 109M 90.33M 320.82M 306.14M
taxAssets 79M 67M 89M 91M 68M 64M 86M - - -
otherNonCurrentAssets 103M 89M 90M 93M 93M 152M 149M 177.27M 6.43M 7.48M
totalNonCurrentAssets 411M 381M 475M 499M 584M 582M 609M 607.85M 921.72M 930.86M
otherAssets - - - - - - - - - -
totalAssets 2.8B 2.38B 3.16B 3.44B 2.82B 2.64B 2.4B 2.5B 2.7B 3.86B
totalPayables 82M 91M 64M 161M 62M 118M 80M 241M 235.74M 307.96M
accountPayables 65M 77M 52M 78M 28M 103M 64M 65M 226.65M 302.8M
otherPayables 17M 14M 12M 83M 34M 15M 16M 176M 9.09M 5.17M
accruedExpenses - - - - - - - - - -
shortTermDebt 131M 81M 92M 416M 427M 349M 217M 230M 253.55M 170.21M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - 59M 12M 83M 34M 15M 16M 15.74M 9.09M 5.17M
deferredRevenue 33M 205M 204M 216M - - - - - 103.88M
otherCurrentLiabilities 459M 134M 665M 753M 806M 577M 514M 587.23M 467.72M 388.93M
totalCurrentLiabilities 705M 511M 1.02B 1.55B 1.3B 1.04B 811M 1.06B 957.01M 970.98M
longTermDebt 207M 184M 344M 162M 138M 116M 44M 78.2M 242.4M 133.3M
capitalLeaseObligationsNonCurrent 2M - - 1M 2M - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - 3.03M 6.76M 7.92M
otherNonCurrentLiabilities 31M 32M 30M 26M 26M 26M 32M 32.24M 49.68M 49.12M
totalNonCurrentLiabilities 240M 216M 374M 189M 166M 142M 76M 113.47M 298.83M 190.34M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 2M - - 1M 2M - - - - -
totalLiabilities 945M 727M 1.4B 1.74B 1.46B 1.19B 887M 1.17B 1.26B 1.16B
treasuryStock -373M -373M -269M -122M -322M -322M -236M -236.8M -236.8M -122.5M
preferredStock - - - - - - - - - -
commonStock 466M 466M 466M 466M 466M 455M 453M 439.43M 146.21M 133.49M
retainedEarnings -334M -540M -537M -738M -995M -894M -910M -1.07B -353.78M 809.24M
additionalPaidInCapital 2.1B 2.1B 2.1B 2.1B 2.21B 2.2B 2.2B 2.19B 1.89B 1.88B
date 2025-11-30 2024-11-30 2023-11-30 2022-11-30 2021-11-30 2020-11-30 2019-11-30 2018-11-30 2017-11-30 2016-11-30
netIncome 206M 72M 200M 254M -101M 16M 158M -715.17M -1.14B -499.35M
depreciationAndAmortization 56M 50M 50M 74M 82M 95M 174M 220.42M 456.73M 239.39M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 101M -96M -49M 140M 136M -122M 109M 119.3M 614K 136.81M
accountsReceivables 126M -88M 47M -72M 30M 19M 44M 210.06M 111.03M 247.25M
inventory 314M 8M 33M -14M -79M -248M 267M -256.7M -51M -12.95M
accountsPayables -12M 25M -26M 50M -75M 38M - -161.63M -76.14M -101.87M
otherWorkingCapital -327M -41M -103M 176M 260M 69M -202M 327.56M 16.73M 4.37M
otherNonCashItems -41M 66M -80M 98M -10M 39M -116M -80.81M -111.62M 4.96M
netCashProvidedByOperatingActivities 322M 92M 121M 566M 107M 28M 325M -456.27M -792.09M -118.19M
investmentsInPropertyPlantAndEquipment -46M -88M -28M -39M -136M -115M -120M -37.22M -439.66M -184.62M
acquisitionsNet - - - - - - 6M 225.72M - -2.4M
purchasesOfInvestments - - - - -44M - - - -5.84M -99.42M
salesMaturitiesOfInvestments - - 13M 30M - - 2M 297K 149K 3.35M
otherInvestingActivities - 6M 7M 1M 55M -7M 13M 9.83M 193.7M -4.25M
netCashProvidedByInvestingActivities -46M -82M -8M -8M -125M -122M -99M 198.63M -251.65M -287.35M
netDebtIssuance 74M -171M -141M 13M 101M 203M -44M -186.46M 192.42M -256.95M
longTermNetDebtIssuance 74M -171M 209M 13M - 62M -75M -195.63M 242.92M -248.61M
shortTermNetDebtIssuance - - -350M - 101M 141M 31M 9.17M -50.5M -8.34M
netStockIssuance - -104M -147M 82M 19M -81M 27M 596.93M -88.86M 23.9M
netCommonStockIssuance - -104M -147M 82M 19M -81M 27M 596.93M -88.86M 23.9M
commonStockIssuance - - - 82M 19M 4M 27M 596.93M 25.44M 23.9M
commonStockRepurchased - -104M -147M - - -85M - - -114.3M -
netPreferredStockIssuance - - - - - -4M - - - -
netDividendsPaid - - - - - - - - -25.21M -24.84M
commonDividendsPaid - - - - - - - - -25.21M -24.84M
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -1M -1M -1M -2M - - -3M -9.71M - -
netCashProvidedByFinancingActivities 73M -276M -289M 93M 120M 122M -20M 400.76M 78.36M -257.89M
date 2026-05-31 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29
revenue 1B 904M 1.07B 1.02B 1.22B 988M 532M 1.02B 1.13B 1.06B
costOfRevenue 530M 607M 624M 562M 657M 576M 123M 603M 655M 598M
grossProfit 475M 297M 449M 455M 568M 412M 409M 415M 476M 462M
researchAndDevelopmentExpenses - 21M - - 22M 22M 79M - 20M 20M
generalAndAdministrativeExpenses - - - - - - 99M - - -
sellingAndMarketingExpenses - - - - - - 169M - - -
sellingGeneralAndAdministrativeExpenses 495M 441M 427M 451M 403M 411M 276M 461M 423M 428M
otherExpenses - - - - - - - - - -
operatingExpenses 495M 462M 427M 451M 425M 433M 276M 461M 443M 448M
costAndExpenses 1.02B 1.07B 1.05B 1.01B 1.08B 1.01B 399M 1.06B 1.1B 1.05B
netInterestIncome 6M 1M - 1M - - -1M -1M -1M -1M
interestIncome 6M 1M 1M 1M - - - - - -
interestExpense - - 1M - - - 1M 1M 1M 1M
depreciationAndAmortization 14M 14M 15M 13M 14M 14M 12M 14M 13M 11M
ebitda -6M -151M 37M 17M 157M -7M 145M -32M 46M 25M
ebit -20M -165M 22M 4M 143M -21M 133M -46M 33M 14M
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome -20M -165M 22M 4M 143M -21M 133M -46M 33M 14M
totalOtherIncomeExpensesNet -1M 1M -1M 8M 21M 23M -5M 11M -18M -14M
incomeBeforeTax -21M -164M 21M 12M 164M 2M 128M -35M 15M 13M
incomeTaxExpense 64M -29M -37M 43M -15M 3M -25M 39M 4M 18M
netIncomeFromContinuingOperations -85M -135M 58M -31M 179M -1M 153M -74M 11M -18M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome -1M 1M 1M - -1M 1M - - - -
netIncome -86M -134M 59M -31M 178M - 153M -74M 11M -18M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -86M -134M 59M -31M 178M - 153M -74M 11M -18M
eps -31.33 -48.82 21.49 -11.29 64.85 - 55.74 -26.15 3.83 -6.32
date 2026-05-31 2026-02-28 2025-11-30 2025-08-31 2025-05-31 2025-02-28 2024-11-30 2024-08-31 2024-05-31 2024-02-29
cashAndCashEquivalents 1.18B 1.33B 1.58B 1.49B 1.55B 1.36B 1.2B 1.25B 1.42B 1.36B
shortTermInvestments - - 6M - - - - - - -
cashAndShortTermInvestments 1.18B 1.33B 1.59B 1.49B 1.55B 1.36B 1.2B 1.25B 1.42B 1.36B
netReceivables 553M 540M 619M 633M 697M 594M 725M 557M 588M 656M
accountsReceivables 553M 540M 616M 633M 697M 594M 618M 557M 588M 656M
otherReceivables - - 3M - - - 107M - - -
inventory 313M 259M 111M 43M 11M 472M 6M 460M 460M 512M
prepaids 103M 98M 68M 93M 90M 69M 61M 96M 96M 72M
otherCurrentAssets 3M 3M 2M 4M 1M 3M 3M 9M 3M 3M
totalCurrentAssets 2.16B 2.23B 2.39B 2.26B 2.34B 2.49B 2B 2.37B 2.57B 2.6B
propertyPlantEquipmentNet 104M 110M 104M 99M 93M 94M 85M 99M 106M 111M
goodwill - - - - - - - - - -
intangibleAssets 45M 47M 52M 58M 63M 67M 67M 38M 24M 21M
goodwillAndIntangibleAssets 45M 47M 52M 58M 63M 67M 67M 38M 24M 21M
longTermInvestments 116M 73M 73M 73M 72M 72M 73M - - -
taxAssets 46M 110M 79M 39M 81M 65M 67M - - -
otherNonCurrentAssets 101M 102M 103M 93M 89M 90M 89M 256M 298M 313M
totalNonCurrentAssets 412M 442M 411M 362M 398M 388M 381M 393M 428M 445M
otherAssets - - - - - - - - - -
totalAssets 2.57B 2.67B 2.8B 2.62B 2.74B 2.88B 2.38B 2.77B 3B 3.04B
totalPayables 45M 67M 82M 36M 58M 39M 91M 33M 55M 90M
accountPayables 31M 61M 65M 33M 44M 32M 77M 33M 40M 83M
otherPayables 14M 6M 17M 3M 14M 7M 14M - 15M 7M
accruedExpenses - 74M - 67M - 69M - 69M - 67M
shortTermDebt 130M 131M 131M 131M 131M 130M 81M 94M 92M 92M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - 15M 7M
deferredRevenue 78M 82M 33M 24M 21M 203M 205M 203M 205M 235M
otherCurrentLiabilities 501M 412M 459M 290M 396M 454M 134M 491M 567M 470M
totalCurrentLiabilities 754M 766M 705M 548M 606M 895M 511M 890M 919M 954M
longTermDebt 144M 175M 207M 240M 273M 305M 184M 274M 298M 321M
capitalLeaseObligationsNonCurrent 2M 2M 2M 2M 3M - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 64M 31M 31M 32M 31M 31M 32M 30M 30M 30M
totalNonCurrentLiabilities 210M 208M 240M 274M 307M 336M 216M 304M 328M 351M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 2M 2M 2M 2M 3M - - - - -
totalLiabilities 964M 974M 945M 822M 913M 1.23B 727M 1.19B 1.25B 1.3B
treasuryStock -373M -373M -373M -373M -373M -373M -373M -373M -269M -269M
preferredStock - - - - - - - - - -
commonStock 466M 466M 466M 466M 466M 466M 466M 466M 466M 466M
retainedEarnings -220M -134M -334M -392M -361M -541M -540M -619M -544M -556M
additionalPaidInCapital 1.73B 1.73B 2.1B 2.1B 2.1B 2.1B 2.1B 2.1B 2.1B 2.1B
date 2024-11-30 2024-08-31 2024-05-31 2024-02-29 2023-11-30 2023-08-31 2023-05-31 2023-02-28 2022-11-30 2022-08-31
netIncome 168M -74M 11M -18M 42M -26M 120M 64M 106M 116M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems -168M 74M -11M 18M -42M 26M -120M -64M -106M -116M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -