Fantasista Co., Ltd. (TYO:1783)
Japan · Delayed Price · Currency is JPY 67.00
+11.00 (19.64%)
Sep 8, 2026, 3:30 PM JST
Fantasista Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 4,290 | 9,422 | 8,806 | 10,586 | 5,027 | 6,894 | |
Revenue Growth | -60.71% | 7.00% | -16.81% | 110.58% | -27.08% | 178.66% |
Cost of Revenue | 2,292 | 7,832 | 6,557 | 7,532 | 3,235 | 5,162 |
Gross Profit | 1,998 | 1,590 | 2,249 | 3,054 | 1,792 | 1,732 |
Selling, General & Admin | 1,150 | 933 | 1,047 | 1,039 | 1,167 | 1,294 |
Amortization of Goodwill & Intangibles | 327 | 327 | 328 | 327 | 382 | - |
Other Operating Expenses | 81 | 81 | 138 | 171 | 154 | 102 |
Operating Expenses | 1,595 | 1,378 | 1,547 | 1,550 | 1,716 | 1,396 |
Operating Income | 403 | 212 | 702 | 1,504 | 76 | 336 |
Interest Expense | -79 | -235 | -54 | -48 | -36 | -116 |
Interest & Investment Income | 8 | 8 | 9 | 11 | 4 | 14 |
Currency Exchange Gain (Loss) | - | - | - | - | 1 | - |
Other Non Operating Income (Expenses) | -1 | 6 | 7 | 9 | 5 | -18 |
EBT Excluding Unusual Items | 331 | -9 | 664 | 1,476 | 50 | 216 |
Gain (Loss) on Sale of Investments | 4 | - | - | - | -39 | -1,098 |
Gain (Loss) on Sale of Assets | - | 1 | - | - | -13 | -14 |
Asset Writedown | -159 | -159 | - | - | -567 | - |
Legal Settlements | - | - | - | - | -150 | - |
Other Unusual Items | -7 | -8 | 78 | - | 2 | 2 |
Pretax Income | 169 | -175 | 742 | 1,476 | -717 | -894 |
Income Tax Expense | 191 | 64 | 452 | 423 | 51 | 83 |
Earnings From Continuing Operations | -22 | -239 | 290 | 1,053 | -768 | -977 |
Minority Interest in Earnings | -11 | - | - | - | -35 | - |
Net Income | -33 | -239 | 290 | 1,053 | -803 | -977 |
Net Income to Common | -33 | -239 | 290 | 1,053 | -803 | -977 |
Net Income Growth | - | - | -72.46% | - | - | - |
Shares Outstanding (Basic) | 175 | 170 | 170 | 170 | 140 | 59 |
Shares Outstanding (Diluted) | 175 | 170 | 170 | 170 | 140 | 59 |
Shares Change | 3.09% | - | 0.22% | 21.39% | 135.76% | 2.60% |
EPS (Basic) | -0.19 | -1.41 | 1.71 | 6.21 | -5.75 | -16.48 |
EPS (Diluted) | -0.19 | -1.41 | 1.71 | 6.21 | -5.75 | -16.48 |
EPS Growth | - | - | -72.52% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | - | 2,054 | -4,750 | 1,710 | -2,056 | 4,233 |
Free Cash Flow Per Share | - | 12.08 | -27.93 | 10.08 | -14.71 | 71.40 |
Gross Margin | 46.57% | 16.88% | 25.54% | 28.85% | 35.65% | 25.12% |
Operating Margin | 9.39% | 2.25% | 7.97% | 14.21% | 1.51% | 4.87% |
Profit Margin | -0.77% | -2.54% | 3.29% | 9.95% | -15.97% | -14.17% |
Free Cash Flow Margin | - | 21.80% | -53.94% | 16.15% | -40.90% | 61.40% |
EBITDA | 799.25 | 588 | 1,051 | 1,842 | 489 | 434 |
EBITDA Margin | 18.63% | 6.24% | 11.94% | 17.40% | 9.73% | 6.30% |
D&A For EBITDA | 396.25 | 376 | 349 | 338 | 413 | 98 |
EBIT | 403 | 212 | 702 | 1,504 | 76 | 336 |
EBIT Margin | 9.39% | 2.25% | 7.97% | 14.21% | 1.51% | 4.87% |
Effective Tax Rate | 113.02% | - | 60.92% | 28.66% | - | - |
Advertising Expenses | - | 26 | 24 | 66 | 54 | 201 |