Mobile Factory, Inc. (FRA:2MF)
Germany · Delayed Price · Currency is EUR 5.35
-0.05 (-0.93%)
Last updated: Aug 1, 2025
Mobile Factory Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
| 3,358 | 3,317 | 3,370 | 3,144 | 2,897 | 2,855 | Upgrade | |
Revenue Growth (YoY) | -0.50% | -1.57% | 7.19% | 8.53% | 1.47% | -10.50% | Upgrade |
Cost of Revenue | 1,653 | 1,685 | 1,741 | 1,598 | 1,446 | 1,390 | Upgrade |
Gross Profit | 1,705 | 1,632 | 1,629 | 1,546 | 1,451 | 1,465 | Upgrade |
Selling, General & Admin | 587 | 574 | 584 | 681 | 600 | 602 | Upgrade |
Operating Expenses | 587 | 574 | 683 | 681 | 600 | 602 | Upgrade |
Operating Income | 1,118 | 1,058 | 946 | 865 | 851 | 863 | Upgrade |
Other Non Operating Income (Expenses) | -3 | -2 | -6 | -1 | - | 2 | Upgrade |
EBT Excluding Unusual Items | 1,119 | 1,056 | 940 | 864 | 851 | 865 | Upgrade |
Gain (Loss) on Sale of Investments | -30 | -30 | - | - | - | -30 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 1 | - | - | Upgrade |
Asset Writedown | - | - | -900 | -48 | -67 | -6 | Upgrade |
Legal Settlements | -1 | -11 | - | - | - | - | Upgrade |
Other Unusual Items | -1 | 8 | -12 | -8 | -8 | -1 | Upgrade |
Pretax Income | 1,087 | 1,023 | 28 | 809 | 776 | 828 | Upgrade |
Income Tax Expense | 331 | 324 | 28 | 251 | 238 | 246 | Upgrade |
Net Income | 756 | 699 | - | 558 | 538 | 582 | Upgrade |
Net Income to Common | 756 | 699 | - | 558 | 538 | 582 | Upgrade |
Net Income Growth | - | - | - | 3.72% | -7.56% | -24.71% | Upgrade |
Shares Outstanding (Basic) | 7 | 8 | 8 | 8 | 8 | 9 | Upgrade |
Shares Outstanding (Diluted) | 7 | 8 | 8 | 8 | 8 | 9 | Upgrade |
Shares Change (YoY) | -4.26% | -3.20% | -2.22% | -4.13% | -2.93% | -4.40% | Upgrade |
EPS (Basic) | 101.85 | 92.18 | -0.12 | 69.66 | 64.62 | 68.01 | Upgrade |
EPS (Diluted) | 101.85 | 92.18 | - | 69.66 | 64.46 | 67.67 | Upgrade |
EPS Growth | - | - | - | 8.06% | -4.74% | -21.22% | Upgrade |
Free Cash Flow | 813 | 658 | 759 | 560 | 649 | 464 | Upgrade |
Free Cash Flow Per Share | 109.53 | 86.78 | 96.89 | 69.91 | 77.67 | 53.90 | Upgrade |
Dividend Per Share | 37.000 | 37.000 | 8.000 | - | - | - | Upgrade |
Dividend Growth | 362.50% | 362.50% | - | - | - | - | Upgrade |
Gross Margin | 50.77% | 49.20% | 48.34% | 49.17% | 50.09% | 51.31% | Upgrade |
Operating Margin | 33.29% | 31.90% | 28.07% | 27.51% | 29.38% | 30.23% | Upgrade |
Profit Margin | 22.51% | 21.07% | - | 17.75% | 18.57% | 20.39% | Upgrade |
Free Cash Flow Margin | 24.21% | 19.84% | 22.52% | 17.81% | 22.40% | 16.25% | Upgrade |
EBITDA | 1,070 | 1,059 | 1,046 | 884 | 886 | 882 | Upgrade |
EBITDA Margin | 31.85% | 31.93% | 31.04% | 28.12% | 30.58% | 30.89% | Upgrade |
D&A For EBITDA | -48.5 | 1 | 100 | 19 | 35 | 19 | Upgrade |
EBIT | 1,118 | 1,058 | 946 | 865 | 851 | 863 | Upgrade |
EBIT Margin | 33.29% | 31.90% | 28.07% | 27.51% | 29.38% | 30.23% | Upgrade |
Effective Tax Rate | 30.45% | 31.67% | 100.00% | 31.03% | 30.67% | 29.71% | Upgrade |
Advertising Expenses | - | 187 | 202 | 323 | 216 | 211 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.