CROOZ, Inc. (2138) AI Stock Analysis

• Market Cap: ¥6.55B
• Dividend Yield: N/A
• Average Volume (3M): 25.48K
• Price to Earnings (P/E): ―
• Beta (1Y): 0.55
• Revenue Growth: -12.37%
• EPS Growth: 12.44%
• Country: JP
• Employees: 594
• Sector: Technology
• Sector Strength: 88
• Industry: Software - Application
• EPS (TTM): -15.53
• Shares Outstanding: 12,957,600
• 10 Day Avg. Volume: 41,870
• 30 Day Avg. Volume: 25,476
• PEG Ratio: 0.07
• Price to Book (P/B): 0.62
• Price to Sales (P/S): 0.40
• P/FCF Ratio: -4.71
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): N/A
• Revenue Forecast (FY): N/A

• Rating: 51 Neutral
• Price Target: ¥615.00 ▲(11.41% Upside)
• Action: Reiterated Date: 01/07/26
• Date: Action: Reiterated 01/07/26

The score is held back primarily by weak financial performance (declining revenue, profitability pressure, and negative free cash flow). Technicals are a relative positive with price above major moving averages and positive MACD, but near-overbought readings add caution. Valuation is constrained by losses (negative P/E) and no dividend support.

Positive Factors

Diversified revenue streams

A multi-pronged model spanning e-commerce and digital content reduces single-market dependence and supports revenue resiliency. Durable monetization via commissions, in-app purchases and advertising helps stabilize cash inflows and enables cross-promotion across platforms.

Stable gross profit margin

Stable gross margins imply the company retains core unit economics despite top-line pressures. That stability supports long-term recovery potential, enabling management to focus on operating leverage and strategic investments without immediate margin erosion at the product level.

Moderate balance sheet stability

A reasonable equity ratio and modest equity growth provide a buffer against shocks and support ongoing operations. This foundational stability gives the company time to execute turnarounds or strategic initiatives without immediate solvency pressure.

Negative Factors

Declining revenue trend

Sustained revenue decline reduces scale advantages and hampers reinvestment in product, marketing and platform improvements. Over several quarters this weakens competitive position, limits ability to fund growth initiatives, and pressures long-term market share retention.

Negative free cash flow

Persistent negative free cash flow signals structural cash generation issues, constraining capital for R&D, marketing and deleveraging. Over months this limits strategic flexibility and may force reliance on external financing, increasing cost and execution risk.

Rising leverage

Increasing leverage raises fixed obligations and reduces resilience to revenue shocks. Higher debt levels can crowd out investments, elevate interest expense sensitivity, and restrict strategic moves, particularly if cash flows remain weak over the medium term.

CROOZ, Inc. Business Overview & Revenue Model

Company Description

CROOZ, Inc. engages in the e-commerce, media and advertising, gaming, and investment and financial businesses. The company plans, develops, and operates SHOPLIST.com, a fashion mail order; and offers EC site system construction, operation contract, fulfillment, and other solutions. It also provides advertising agency and media services; plans, develops, and manages games for smartphones; and invests in private equity funds. The company was founded in 2001 and is headquartered in Tokyo, Japan.

How the Company Makes Money

CROOZ generates revenue through multiple streams, primarily from its e-commerce operations and digital content services. The company's e-commerce platforms earn income through product sales, where it takes a percentage of the sales price as commission. Furthermore, CROOZ monetizes its mobile gaming offerings through in-app purchases and advertisements, generating significant revenue from its user base. The company also engages in partnerships with various brands and retailers to enhance its product offerings, which can lead to additional revenue through collaborations and promotions. Additionally, CROOZ may benefit from affiliate marketing and advertising revenue on its platforms, contributing to its overall earnings.

CROOZ, Inc. Financial Statement Overview

Summary

Income statement shows declining revenue and weakening profitability with a recent negative net margin; cash flows are also weak with negative free cash flow in recent years. The balance sheet is comparatively steadier with growing equity, but rising leverage adds risk.

Income Statement

The income statement reveals declining revenue growth and profitability challenges. Revenue has decreased consistently over the years, with a significant drop from 2021 to 2022. Gross profit margin has been stable, but net profit margin has turned negative in the most recent year, indicating profitability issues. EBIT and EBITDA margins have also declined, highlighting operational inefficiencies.

Balance Sheet

The balance sheet shows a moderate level of stability with a reasonable equity ratio. The debt-to-equity ratio has increased over time, indicating higher leverage, which could pose a risk if not managed properly. However, the company's equity has grown slightly, providing some buffer against liabilities. Overall, the company maintains a balanced asset structure, but increasing debt levels require attention.

Cash Flow

Cash flow analysis indicates negative free cash flow growth and operational cash flow challenges. The operating cash flow to net income ratio has turned unfavorable, and free cash flow has been negative for the past few years. This suggests difficulties in generating cash from operations, potentially impacting future liquidity and investment capacity.

Breakdown	TTM	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Income Statement
Total Revenue	13.42B	14.19B	14.27B	14.00B	15.48B	35.71B
Gross Profit	6.17B	6.17B	6.70B	6.28B	6.95B	8.16B
EBITDA	-552.76M	-57.72M	1.89B	999.77M	519.36M	2.11B
Net Income	-404.50M	-530.40M	1.01B	254.88M	310.44M	1.43B
Balance Sheet
Total Assets	28.61B	29.53B	27.08B	25.41B	25.09B	27.07B
Cash, Cash Equivalents and Short-Term Investments	8.93B	10.10B	12.86B	14.31B	13.77B	17.97B
Total Debt	16.49B	17.11B	11.66B	9.47B	10.26B	11.55B
Total Liabilities	19.44B	20.20B	16.28B	15.44B	15.44B	17.33B
Stockholders Equity	9.05B	9.20B	10.66B	9.80B	9.39B	9.21B
Cash Flow
Free Cash Flow	0.00	-1.20B	-424.17M	1.56B	38.14M	2.31B
Operating Cash Flow	0.00	-1.14B	-385.00M	1.59B	683.15M	2.43B
Investing Cash Flow	0.00	-6.59B	-1.64B	-708.65M	-1.28B	72.71M
Financing Cash Flow	0.00	4.63B	572.01M	-345.60M	-692.96M	-1.28B

CROOZ, Inc. Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 552.00
• 50DMA: Negative
• 100DMA: Positive
• 200DMA: Negative
• MACD: Positive
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:2138, the sentiment is Negative. The current price of 552 is below the 20-day moving average (MA) of 600.75, below the 50-day MA of 586.76, and below the 200-day MA of 602.75, indicating a bearish trend. The MACD of 1.16 indicates Positive momentum. The RSI at 44.52 is Neutral, neither overbought nor oversold. The STOCH value of 39.43 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:2138.

CROOZ, Inc. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
4477	73 Outperform	¥34.66B	18.53	―	―	27.97%	-5.25%
299A	70 Outperform	¥42.19B	18.86	―	―	―	―
9553	68 Neutral	¥22.29B	42.84	―	―	14.28%	-30.60%
Sector *	61 Neutral	$37.18B	12.37	-10.20%	1.83%	8.50%	-7.62%
2138	51 Neutral	¥6.55B	-15.11	―	―	-12.37%	12.44%
5027	49 Neutral	¥27.41B	29.06	―	―	20.84%	10.41%
6047	48 Neutral	¥13.03B	57.10	―	3.48%	-11.85%	―