FreakOut
6094.TFreakOut Holdings, inc. Price (6094.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
17,748,137
(2.0723)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
FreakOut Holdings, inc.Currency: JPY
| YEAR | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
21,709,735,000.00
+0% |
24,878,580,000.00
+15% |
29,499,898,000.00
+19% |
28,965,063,000.00
-2% |
30,604,370,000.00
+6% |
51,711,413,000.00
+69% |
|||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 16,710,771,000.00 | 19,071,824,000.00 | 22,617,304,000.00 | 21,122,838,000.00 | 21,301,000,000.00 | 37,061,188,000.00 | |||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
4,998,964,000.00
+0% |
5,806,756,000.00
+16% |
6,882,594,000.00
+19% |
7,842,225,000.00
+14% |
9,303,370,000.00
+19% |
14,650,225,000.00
+57% |
|||||||||||||
| Gross Profit Ratio | (0.23%) | (0.23%) | (0.23%) | (0.27%) | (0.30%) | (0.28%) | |||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| Selling, General & Admin... | 6,269,382,000.00 | 5,430,000,000.00 | 5,747,000,000.00 | 6,409,000,000.00 | 7,585,374,000.00 | 0.00 | |||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| Depreciation and Amortiz... | 640,921,000.00 | 439,322,000.00 | 400,293,000.00 | 445,388,000.00 | 575,769,000.00 | 4,354,523,000.00 | |||||||||||||
| Other Expenses | 0.00 | 10,813,000.00 | 10,286,000.00 | -22,167,000.00 | 255,000,000.00 | 14,648,567,000.00 | |||||||||||||
| Total Operating Expenses | 6,269,382,000.00 | 5,595,261,000.00 | 5,873,277,000.00 | 6,511,616,000.00 | 7,692,821,000.00 | 14,648,567,000.00 | |||||||||||||
| Cost and Exponses | 22,980,153,000.00 | 24,667,085,000.00 | 28,490,581,000.00 | 27,634,454,000.00 | 28,993,573,000.00 | 51,709,755,000.00 | |||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,270,418,000.00
+0% |
211,492,000.00
-117% |
1,009,316,000.00
+377% |
1,330,608,000.00
+32% |
1,610,796,000.00
+21% |
1,658,000.00
-100% |
|||||||||||||
| Operating Income Ratio | (-0.06%) | (0.01%) | (0.03%) | (0.05%) | (0.05%) | (0.00%) | |||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 27,000,000.00 | 17,155,000.00 | 33,519,000.00 | 12,264,000.00 | 7,361,000.00 | -17,301,000.00 | |||||||||||||
| Interest Expenses | 134,169,999.00 | 63,399,000.00 | 69,827,000.00 | 51,956,000.00 | 129,368,000.00 | 108,402,000.00 | |||||||||||||
| Total Other Income/Exp... | -1,702,637,000.00 | -432,744,000.00 | 399,138,000.00 | 1,072,856,000.00 | 9,648,500,000.00 | -2,228,606,000.00 | |||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -2,197,961,000.00 | 399,794,000.00 | 1,914,165,999.00 | 3,016,335,000.00 | 11,964,436,000.00 | 2,235,977,000.00 | |||||||||||||
| EBITDA ratio | (-0.03%) | (0.02%) | (0.06%) | (0.11%) | (0.39%) | (0.04%) | |||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -2,973,055,000.00 | -221,252,000.00 | 1,408,454,000.00 | 2,403,464,000.00 | 11,259,296,000.00 | -2,226,948,000.00 | |||||||||||||
| Income Before Tax Ratio | (-0.14%) | (-0.01%) | (0.05%) | (0.08%) | (0.37%) | (-0.04%) | |||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 474,053,000.00 | 219,976,000.00 | 473,940,000.00 | 579,748,000.00 | 3,553,242,000.00 | 612,867,000.00 | |||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -3,512,867,000.00
+0% |
-669,902,000.00
-81% |
580,465,000.00
-187% |
1,364,745,000.00
+135% |
7,870,219,000.00
+477% |
-3,190,273,000.00
-141% |
|||||||||||||
| Net Income Ratio | (-0.16%) | (-0.03%) | (0.02%) | (0.05%) | (0.26%) | (-0.06%) | |||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -233.50 | -42.04 | 34.51 | 76.34 | 440.22 | -179.74 | |||||||||||||
| Diluted EPS | -233.50 | -42.04 | 31.95 | 72.46 | 434.25 | -179.74 | |||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 15,044,085.00 | 15,936,491.00 | 16,821,875.00 | 17,876,404.00 | 17,877,740.00 | 17,748,137.00 | |||||||||||||
| Diluted Share Outstanding | 15,044,085.00 | 15,936,491.00 | 18,167,919.00 | 18,834,460.00 | 18,123,708.00 | 17,748,137.00 | |||||||||||||