6094.T
FreakOut Holdings,inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 566.00
−0.70%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 51.7B | 50.3B | 51.7B | 30.6B | 29.0B |
| Cost of Revenue | 10.7B | 36.3B | 37.1B | 21.3B | 21.1B |
| Gross Profit | 4.4B | 14.1B | 14.7B | 9.3B | 7.8B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 3.8B | 14.0B | 14.6B | 7.7B | 6.5B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 3.8B | 14.0B | 14.6B | 7.7B | 6.5B |
| Cost and Expenses | 51.1B | 50.2B | 51.7B | 29.0B | 27.6B |
| Operating Income (EBIT) | 552.0M | 96.0M | 1.0M | 1.6B | 1.3B |
| Non-Operating | |||||
| Interest Income | 4.9M | 61.5M | 37.3M | 7.4M | 12.3M |
| Interest Expense | 50.2M | 183.6M | 108.4M | 53.7M | 52.0M |
| Net Interest Income | (45.3M) | (122.1M) | (71.1M) | (46.3M) | (39.7M) |
| Other Non-Op Income/Expense | 472.8M | 468.0M | 365.2M | 727.4M | 1.4B |
| Non-Operating Income (excl Interest) | 521.4M | 827.7M | 755.4M | 864.7M | 1.6B |
| EBT (Pre-Tax Income) | 1.2B | 516.8M | (2.2B) | 11.3B | 2.4B |
| Income Tax Expense | 171.1M | 228.6M | 612.9M | 3.6B | 579.7M |
| Bottom Line | |||||
| Net Income | 778.0M | 275.0M | (3.2B) | 7.9B | 1.4B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 778.0M | 275.0M | (3.2B) | 7.9B | 1.4B |
| Per Share | |||||
| Basic EPS | ¥45 | ¥16 | (¥180) | ¥440 | ¥76 |
| Diluted EPS | ¥45 | ¥16 | — | ¥434 | ¥72 |
| Revenue Per Share | ¥2,973 | ¥2,896 | ¥2,914 | ¥1,712 | ¥1,620 |
| Shares | |||||
| Basic Shares Outstanding | 17.4M | 17.4M | 17.7M | 17.9M | 17.9M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 1.2B | 888.8M | 2.1B | 1.7B |
| D&A | — | 1.1B | 887.8M | 468.3M | 342.8M |
| EBIT | 552.0M | 96.0M | 1.0M | 1.6B | 1.3B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026