Feedforce
7068.TFeedforce Group Inc. Price (7068.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
26,362,457
(0.039)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Feedforce Group Inc.Currency: JPY
| YEAR | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
486,291,000.00
+0% |
562,148,000.00
+16% |
700,133,000.00
+25% |
1,526,284,000.00
+118% |
2,587,614,000.00
+70% |
3,005,000,000.00
+16% |
3,966,000,000.00
+32% |
4,229,000,000.00
+7% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 224,531,000.00 | 244,139,000.00 | 285,930,000.00 | 524,940,000.00 | 804,284,000.00 | 904,000,000.00 | 1,350,000,000.00 | 1,424,000,000.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
261,760,000.00
+0% |
318,009,000.00
+21% |
414,203,000.00
+30% |
1,001,344,000.00
+142% |
1,783,330,000.00
+78% |
2,101,000,000.00
+18% |
2,616,000,000.00
+25% |
2,805,000,000.00
+7% |
|||||||||||
| Gross Profit Ratio | (0.54%) | (0.57%) | (0.59%) | (0.66%) | (0.69%) | (0.70%) | (0.66%) | (0.66%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 55,215,000.00 | 47,856,000.00 | 1,818,000.00 | 4,000,000.00 | 38,000,000.00 | 12,000,000.00 | 0.00 | 0.00 | |||||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 75,000,000.00 | 111,000,000.00 | 140,000,000.00 | 214,000,000.00 | 174,000,000.00 | |||||||||||
| Selling, General & Admin... | 232,494,000.00 | 292,711,000.00 | 364,710,000.00 | 585,000,000.00 | 893,000,000.00 | 1,170,000,000.00 | 1,586,000,000.00 | 1,567,000,000.00 | |||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 510,000,000.00 | 782,000,000.00 | 1,030,000,000.00 | 1,372,000,000.00 | 1,393,000,000.00 | |||||||||||
| Depreciation and Amortiz... | 6,894,000.00 | 6,432,000.00 | 3,811,000.00 | 72,013,000.00 | 168,938,000.00 | 206,000,000.00 | 246,000,000.00 | 207,000,000.00 | |||||||||||
| Other Expenses | -383,000.00 | 343,637,000.00 | -6,000,000.00 | -39,331,000.00 | 5,881,000.00 | -4,000,000.00 | 8,000,000.00 | 1,000,000.00 | |||||||||||
| Total Operating Expenses | 290,584,000.00 | 343,637,000.00 | 368,341,000.00 | 585,605,000.00 | 893,681,000.00 | 1,170,000,000.00 | 1,586,000,000.00 | 1,568,000,000.00 | |||||||||||
| Cost and Exponses | 515,115,000.00 | 587,776,000.00 | 654,271,000.00 | 1,110,545,000.00 | 1,697,965,000.00 | 2,074,000,000.00 | 2,936,000,000.00 | 2,992,000,000.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-28,824,000.00
+0% |
-25,628,000.00
-11% |
45,861,000.00
-279% |
415,737,000.00
+807% |
889,649,000.00
+114% |
930,000,000.00
+5% |
1,029,000,000.00
+11% |
1,237,000,000.00
+20% |
|||||||||||
| Operating Income Ratio | (-0.06%) | (-0.05%) | (0.07%) | (0.27%) | (0.34%) | (0.31%) | (0.26%) | (0.29%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 1,000.00 | 1,000.00 | 14,000.00 | 21,000.00 | 15,000,000.00 | 6,000,000.00 | 0.00 | |||||||||||
| Interest Expenses | 1,961,000.00 | 2,618,000.00 | 2,593,000.00 | 10,046,000.00 | 15,092,000.00 | 16,000,000.00 | 17,000,000.00 | 14,000,000.00 | |||||||||||
| Total Other Income/Exp... | -2,344,000.00 | -2,616,000.00 | -10,972,000.00 | -44,367,000.00 | -15,000,000.00 | -12,000,000.00 | -571,000,000.00 | -219,000,000.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -22,313,000.00 | -19,195,000.00 | 41,293,000.00 | 453,430,000.00 | 1,058,684,000.00 | 1,133,000,000.00 | 724,000,000.00 | 1,240,000,000.00 | |||||||||||
| EBITDA ratio | (-0.05%) | (-0.03%) | (0.06%) | (0.29%) | (0.41%) | (0.38%) | (0.33%) | (0.29%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -31,168,000.00 | -28,244,000.00 | 34,889,000.00 | 371,370,000.00 | 874,653,000.00 | 918,000,000.00 | 458,000,000.00 | 1,018,000,000.00 | |||||||||||
| Income Before Tax Ratio | (-0.06%) | (-0.05%) | (0.05%) | (0.24%) | (0.34%) | (0.31%) | (0.12%) | (0.24%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 858,000.00 | 623,000.00 | -8,479,000.00 | 113,725,000.00 | 372,851,000.00 | 321,000,000.00 | 432,000,000.00 | 546,000,000.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -32,027,000.00
+0% |
-28,868,000.00
-10% |
43,367,000.00
-250% |
163,301,000.00
+277% |
472,000,000.00
+189% |
602,000,000.00
+28% |
112,000,000.00
-81% |
473,000,000.00
+322% |
|||||||||||
| Net Income Ratio | (-0.07%) | (-0.05%) | (0.06%) | (0.11%) | (0.18%) | (0.20%) | (0.03%) | (0.11%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -1.43 | -1.29 | 2.19 | 7.37 | 18.88 | 23.17 | 4.31 | 17.95 | |||||||||||
| Diluted EPS | -1.43 | -1.29 | 2.19 | 6.97 | 18.21 | 22.61 | 4.25 | 17.94 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 22,373,600.00 | 22,373,600.00 | 19,773,600.00 | 22,168,548.00 | 25,045,016.00 | 25,976,848.00 | 25,977,490.00 | 26,350,976.00 | |||||||||||
| Diluted Share Outstanding | 22,373,600.00 | 22,373,600.00 | 19,773,600.00 | 23,419,920.00 | 25,973,597.00 | 26,625,928.00 | 26,372,731.00 | 26,362,457.00 | |||||||||||