Future
9241.TFuture Link Network Co.,Ltd. Price (9241.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
864,848
(4.4119)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Future Link Network Co.,Ltd.Currency: JPY
| YEAR | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,074,683,000.00
+0% |
1,134,818,000.00
+6% |
1,349,476,000.00
+19% |
1,254,514,000.00
-7% |
1,382,668,000.00
+10% |
1,515,249,000.00
+10% |
|||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 474,815,000.00 | 447,205,000.00 | 498,964,000.00 | 487,189,000.00 | 500,440,000.00 | 562,215,000.00 | |||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
599,868,000.00
+0% |
687,613,000.00
+15% |
850,512,000.00
+24% |
767,325,000.00
-10% |
882,228,000.00
+15% |
953,034,000.00
+8% |
|||||||||||||
| Gross Profit Ratio | (0.56%) | (0.61%) | (0.63%) | (0.61%) | (0.64%) | (0.63%) | |||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
| General and Administrative | 189,039,000.00 | 191,235,000.00 | 214,913,000.00 | 218,253,000.00 | 0.00 | 0.00 | |||||||||||||
| Selling, General & Admin... | 219,349,000.00 | 225,103,000.00 | 256,236,000.00 | 265,848,000.00 | 950,000,000.00 | 991,575,000.00 | |||||||||||||
| Selling & Marketing Exp... | 30,310,000.00 | 33,868,000.00 | 41,323,000.00 | 47,595,000.00 | 0.00 | 0.00 | |||||||||||||
| Depreciation and Amortiz... | 12,543,000.00 | 13,869,000.00 | 16,180,000.00 | 14,913,000.00 | 17,894,000.00 | 23,852,000.00 | |||||||||||||
| Other Expenses | 0.00 | 467,000.00 | -278,000.00 | 192,000.00 | -14,000.00 | 0.00 | |||||||||||||
| Total Operating Expenses | 598,222,000.00 | 643,497,000.00 | 749,723,000.00 | 822,130,000.00 | 950,360,000.00 | 991,575,000.00 | |||||||||||||
| Cost and Exponses | 1,073,037,000.00 | 1,090,702,000.00 | 1,248,687,000.00 | 1,309,319,000.00 | 1,450,800,000.00 | 1,553,790,000.00 | |||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,646,000.00
+0% |
44,111,000.00
+2,580% |
100,782,000.00
+128% |
-54,808,000.00
-154% |
-68,131,000.00
+24% |
-38,541,000.00
-43% |
|||||||||||||
| Operating Income Ratio | (0.00%) | (0.04%) | (0.07%) | (-0.04%) | (-0.05%) | (-0.03%) | |||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 1,000.00 | 413,000.00 | 308,000.00 | 254,000.00 | 77,000.00 | |||||||||||||
| Interest Expenses | 1,466,000.00 | 2,274,000.00 | 2,683,000.00 | 2,296,000.00 | 1,987,000.00 | 2,357,000.00 | |||||||||||||
| Total Other Income/Exp... | 7,486,000.00 | -1,806,000.00 | -6,465,000.00 | 2,116,000.00 | -1,746,000.00 | 50,205,000.00 | |||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 23,142,000.00 | 58,448,000.00 | 113,182,000.00 | -35,484,000.00 | -49,998,000.00 | 37,873,000.00 | |||||||||||||
| EBITDA ratio | (0.01%) | (0.05%) | (0.08%) | (-0.03%) | (-0.04%) | (0.02%) | |||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 9,132,000.00 | 42,305,000.00 | 94,317,000.00 | -52,692,000.00 | -69,877,000.00 | 11,664,000.00 | |||||||||||||
| Income Before Tax Ratio | (0.01%) | (0.04%) | (0.07%) | (-0.04%) | (-0.05%) | (0.01%) | |||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -8,004,000.00 | 2,817,000.00 | 14,664,000.00 | 18,915,000.00 | -4,035,000.00 | 8,518,000.00 | |||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 17,137,000.00
+0% |
39,487,000.00
+130% |
79,652,000.00
+102% |
-71,608,000.00
-190% |
-66,536,000.00
-7% |
2,366,000.00
-104% |
|||||||||||||
| Net Income Ratio | (0.02%) | (0.03%) | (0.06%) | (-0.06%) | (-0.05%) | (0.00%) | |||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 24.38 | 56.17 | 112.82 | -87.33 | -80.33 | 2.83 | |||||||||||||
| Diluted EPS | 21.89 | 50.43 | 105.57 | -87.33 | -80.33 | 2.74 | |||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 703,000.00 | 703,000.00 | 706,048.00 | 819,980.00 | 828,304.00 | 835,747.00 | |||||||||||||
| Diluted Share Outstanding | 783,000.00 | 783,000.00 | 754,495.00 | 819,980.00 | 828,304.00 | 864,848.00 | |||||||||||||