FreakOut Holdings, inc. (TYO:6094)
Japan
· Delayed Price · Currency is JPY 520.00
+9.00 (1.76%)
Apr 24, 2025, 3:30 PM JST
FreakOut Holdings Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2015 - 2019 |
| Revenue | 51,877 | 51,711 | 30,604 | 28,965 | 29,499 | 24,878 | Upgrade
|
| Revenue Growth (YoY) | 50.61% | 68.97% | 5.66% | -1.81% | 18.57% | 14.60% | Upgrade
|
| Cost of Revenue | 37,515 | 37,061 | 21,301 | 21,123 | 22,617 | 19,072 | Upgrade
|
| Gross Profit | 14,362 | 14,650 | 9,303 | 7,842 | 6,882 | 5,806 | Upgrade
|
| Selling, General & Admin | 14,314 | 14,394 | 7,438 | 6,409 | 5,603 | 5,446 | Upgrade
|
| Other Operating Expenses | - | - | 147 | - | - | - | Upgrade
|
| Operating Expenses | 14,471 | 14,551 | 7,692 | 6,511 | 5,873 | 5,595 | Upgrade
|
| Operating Income | -109 | 99 | 1,611 | 1,331 | 1,009 | 211 | Upgrade
|
| Interest Expense | -129 | -109 | -54 | -93 | -70 | -63 | Upgrade
|
| Interest & Investment Income | 54 | 37 | 7 | 12 | 33 | 17 | Upgrade
|
| Earnings From Equity Investments | 589 | 538 | 702 | 485 | -85 | -139 | Upgrade
|
| Currency Exchange Gain (Loss) | 423 | -186 | 140 | 1,071 | 250 | -130 | Upgrade
|
| Other Non Operating Income (Expenses) | -94 | -13 | -68 | -98 | -26 | -118 | Upgrade
|
| EBT Excluding Unusual Items | 734 | 366 | 2,338 | 2,708 | 1,111 | -222 | Upgrade
|
| Gain (Loss) on Sale of Investments | 593 | 646 | 11,134 | -191 | 920 | 420 | Upgrade
|
| Asset Writedown | -3,238 | -3,260 | -2,100 | - | -400 | -48 | Upgrade
|
| Other Unusual Items | 59 | 20 | -113 | -116 | -224 | -372 | Upgrade
|
| Pretax Income | -1,852 | -2,228 | 11,259 | 2,401 | 1,407 | -222 | Upgrade
|
| Income Tax Expense | 570 | 612 | 3,553 | 579 | 473 | 219 | Upgrade
|
| Earnings From Continuing Operations | -2,422 | -2,840 | 7,706 | 1,822 | 934 | -441 | Upgrade
|
| Minority Interest in Earnings | -294 | -350 | 164 | -458 | -354 | -228 | Upgrade
|
| Net Income | -2,716 | -3,190 | 7,870 | 1,364 | 580 | -669 | Upgrade
|
| Net Income to Common | -2,716 | -3,190 | 7,870 | 1,364 | 580 | -669 | Upgrade
|
| Net Income Growth | - | - | 476.98% | 135.17% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 17 | 16 | Upgrade
|
| Shares Outstanding (Diluted) | 18 | 18 | 18 | 19 | 18 | 16 | Upgrade
|
| Shares Change (YoY) | -2.46% | -2.06% | -3.63% | 3.66% | 13.83% | 5.93% | Upgrade
|
| EPS (Basic) | -154.12 | -179.74 | 440.21 | 76.30 | 34.48 | -41.98 | Upgrade
|
| EPS (Diluted) | -154.12 | -179.74 | 434.25 | 72.46 | 31.95 | -41.98 | Upgrade
|
| EPS Growth | - | - | 499.26% | 126.79% | - | - | Upgrade
|
| Free Cash Flow | - | -2,824 | 2,402 | 809 | 1,778 | 812 | Upgrade
|
| Free Cash Flow Per Share | - | -159.12 | 132.55 | 43.02 | 98.02 | 50.95 | Upgrade
|
| Gross Margin | 27.68% | 28.33% | 30.40% | 27.07% | 23.33% | 23.34% | Upgrade
|
| Operating Margin | -0.21% | 0.19% | 5.26% | 4.59% | 3.42% | 0.85% | Upgrade
|
| Profit Margin | -5.24% | -6.17% | 25.72% | 4.71% | 1.97% | -2.69% | Upgrade
|
| Free Cash Flow Margin | - | -5.46% | 7.85% | 2.79% | 6.03% | 3.26% | Upgrade
|
| EBITDA | 5,189 | 4,452 | 2,186 | 1,775 | 1,408 | 649 | Upgrade
|
| EBITDA Margin | 10.00% | 8.61% | 7.14% | 6.13% | 4.77% | 2.61% | Upgrade
|
| D&A For EBITDA | 5,298 | 4,353 | 575 | 444 | 399 | 438 | Upgrade
|
| EBIT | -109 | 99 | 1,611 | 1,331 | 1,009 | 211 | Upgrade
|
| EBIT Margin | -0.21% | 0.19% | 5.26% | 4.59% | 3.42% | 0.85% | Upgrade
|
| Effective Tax Rate | - | - | 31.56% | 24.12% | 33.62% | - | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.