9211.T
f-code Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 1,386.00
−1.00%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 13.4B | 11.9B | 5.1B | 2.5B | 1.1B |
| Cost of Revenue | 1.6B | 4.8B | 2.3B | 1.0B | 452.8M |
| Gross Profit | 2.4B | 7.1B | 2.8B | 1.5B | 619.2M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.8B | 5.2B | 1.7B | 824.8M | 388.4M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 193.0M | 2.5B | 676.4M | 9.7M | — |
| Total Operating Expenses | 2.0B | 7.8B | 2.4B | 834.5M | 388.4M |
| Cost and Expenses | 10.9B | 9.6B | 3.7B | 1.8B | 841.0M |
| Operating Income (EBIT) | 2.6B | 2.3B | 1.4B | 651.0M | 230.0M |
| Non-Operating | |||||
| Interest Income | 29.0M | 24.3M | 5.5M | 1.7M | 5.0K |
| Interest Expense | 72.4M | 253.1M | 115.3M | 41.5M | 9.2M |
| Net Interest Income | (43.5M) | (228.9M) | (109.8M) | (39.8M) | (9.2M) |
| Other Non-Op Income/Expense | 390.6M | 3.0B | 959.9M | 15.9M | (4.8M) |
| Non-Operating Income (excl Interest) | — | — | — | — | 6.4M |
| EBT (Pre-Tax Income) | 742.3M | 2.1B | 1.3B | 612.2M | 218.5M |
| Income Tax Expense | 260.4M | 609.7M | 388.6M | 127.8M | 24.4M |
| Bottom Line | |||||
| Net Income | 1.6B | 1.5B | 905.0M | 484.0M | 194.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.6B | 1.5B | 934.0M | 484.4M | 194.0M |
| Per Share | |||||
| Basic EPS | ¥130 | ¥119 | ¥78 | ¥94 | ¥47 |
| Diluted EPS | ¥130 | ¥110 | ¥72 | ¥90 | ¥43 |
| Revenue Per Share | ¥1,100 | ¥975 | ¥441 | ¥481 | ¥258 |
| Shares | |||||
| Basic Shares Outstanding | 12.2M | 12.2M | 11.6M | 5.2M | 4.1M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 2.6B | 1.5B | 716.5M | 242.5M |
| D&A | — | 211.2M | 89.3M | 65.5M | 12.5M |
| EBIT | 2.6B | 2.3B | 1.4B | 651.0M | 230.0M |
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