FreakOut Holdings Inc
TSE:6094
FreakOut Holdings Inc
TSE:6094
Price:
690 JPY
0.88%
Market Closed
Updated:
Apr 29, 2024
Income Statement
Earnings Waterfall
FreakOut Holdings Inc
FreakOut Holdings Inc
|
Revenue
|
34.4B
JPY
|
|
Cost of Revenue
|
-24.1B
JPY
|
|
Gross Profit
|
10.4B
JPY
|
|
Operating Expenses
|
-9.4B
JPY
|
|
Operating Income
|
971.2m
JPY
|
|
Other Expenses
|
6.5B
JPY
|
|
Net Income
|
7.5B
JPY
|
Income Statement
FreakOut Holdings Inc
FreakOut Holdings Inc
Currency: JPY
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Revenue |
3 772
N/A
|
3 964
+5%
|
4 218
+6%
|
4 463
+6%
|
4 780
+7%
|
4 921
+3%
|
5 793
+18%
|
7 266
+25%
|
9 191
+26%
|
11 074
+20%
|
12 019
+9%
|
12 650
+5%
|
12 751
+1%
|
13 500
+6%
|
14 745
+9%
|
15 759
+7%
|
16 914
+7%
|
19 680
+16%
|
21 710
+10%
|
24 762
+14%
|
26 268
+6%
|
24 872
-5%
|
24 879
+0%
|
25 142
+1%
|
25 790
+3%
|
28 098
+9%
|
29 500
+5%
|
30 099
+2%
|
29 487
-2%
|
29 163
-1%
|
28 965
-1%
|
30 419
+5%
|
30 643
+1%
|
30 626
0%
|
30 604
0%
|
34 445
+13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 342)
|
(2 616)
|
(2 877)
|
(3 014)
|
(3 168)
|
(3 156)
|
(3 789)
|
(5 061)
|
(6 651)
|
(8 099)
|
(8 840)
|
(9 223)
|
(9 181)
|
(9 865)
|
(10 897)
|
(11 732)
|
(12 706)
|
(14 645)
|
(16 304)
|
(18 608)
|
(19 957)
|
(19 176)
|
(19 072)
|
(19 255)
|
(19 851)
|
(21 518)
|
(22 617)
|
(22 646)
|
(21 738)
|
(21 577)
|
(21 123)
|
(22 184)
|
(22 040)
|
(21 745)
|
(21 301)
|
(24 059)
|
|
| Gross Profit |
1 430
N/A
|
1 349
-6%
|
1 341
-1%
|
1 449
+8%
|
1 612
+11%
|
1 765
+9%
|
2 004
+14%
|
2 205
+10%
|
2 541
+15%
|
2 976
+17%
|
3 179
+7%
|
3 427
+8%
|
3 569
+4%
|
3 635
+2%
|
3 848
+6%
|
4 028
+5%
|
4 207
+4%
|
5 035
+20%
|
5 406
+7%
|
6 154
+14%
|
6 310
+3%
|
5 695
-10%
|
5 807
+2%
|
5 887
+1%
|
5 939
+1%
|
6 580
+11%
|
6 883
+5%
|
7 453
+8%
|
7 749
+4%
|
7 586
-2%
|
7 842
+3%
|
8 235
+5%
|
8 603
+4%
|
8 881
+3%
|
9 304
+5%
|
10 386
+12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 235)
|
(1 260)
|
(1 245)
|
(1 310)
|
(1 381)
|
(1 446)
|
(1 645)
|
(1 780)
|
(1 966)
|
(2 264)
|
(2 578)
|
(3 041)
|
(3 515)
|
(3 967)
|
(4 381)
|
(4 732)
|
(5 063)
|
(5 775)
|
(6 676)
|
(6 972)
|
(7 004)
|
(6 358)
|
(5 595)
|
(5 433)
|
(5 343)
|
(5 619)
|
(5 873)
|
(6 090)
|
(6 193)
|
(6 222)
|
(6 512)
|
(6 795)
|
(7 262)
|
(7 562)
|
(7 693)
|
(9 415)
|
|
| Selling, General & Administrative |
(1 235)
|
(1 260)
|
(1 245)
|
(1 310)
|
(1 381)
|
(1 446)
|
(1 645)
|
(1 780)
|
(1 966)
|
(2 264)
|
(2 578)
|
(2 926)
|
(3 309)
|
(3 704)
|
(4 031)
|
(4 378)
|
(4 712)
|
(5 395)
|
(6 269)
|
(6 626)
|
(6 704)
|
(6 132)
|
(5 429)
|
(5 276)
|
(5 194)
|
(5 479)
|
(5 747)
|
(5 996)
|
(6 134)
|
(6 197)
|
(6 409)
|
(6 795)
|
(7 262)
|
(7 562)
|
(7 585)
|
(9 415)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
(175)
|
(263)
|
(350)
|
(355)
|
(351)
|
(380)
|
(407)
|
(345)
|
(299)
|
(226)
|
(166)
|
(157)
|
(149)
|
(140)
|
(126)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(107)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(32)
|
(32)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(93)
|
(59)
|
(25)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
195
N/A
|
89
-55%
|
96
+8%
|
138
+44%
|
232
+68%
|
319
+38%
|
358
+12%
|
426
+19%
|
575
+35%
|
711
+24%
|
602
-15%
|
386
-36%
|
54
-86%
|
(332)
N/A
|
(533)
-60%
|
(705)
-32%
|
(856)
-21%
|
(740)
+13%
|
(1 270)
-72%
|
(818)
+36%
|
(693)
+15%
|
(662)
+5%
|
211
N/A
|
454
+115%
|
596
+31%
|
961
+61%
|
1 009
+5%
|
1 363
+35%
|
1 555
+14%
|
1 364
-12%
|
1 331
-2%
|
1 440
+8%
|
1 342
-7%
|
1 319
-2%
|
1 611
+22%
|
971
-40%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
7
|
19
|
26
|
24
|
16
|
98
|
204
|
345
|
487
|
548
|
607
|
668
|
704
|
782
|
851
|
755
|
588
|
242
|
(106)
|
(173)
|
(214)
|
(163)
|
(220)
|
(565)
|
(133)
|
(90)
|
118
|
426
|
411
|
1 049
|
1 517
|
1 222
|
11 931
|
11 738
|
12 484
|
12 529
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
44
|
50
|
50
|
63
|
19
|
13
|
(7)
|
(32)
|
0
|
0
|
(13)
|
(194)
|
(194)
|
(226)
|
(394)
|
(1 503)
|
(1 537)
|
(1 582)
|
(1 411)
|
(214)
|
(171)
|
(249)
|
(388)
|
(718)
|
(631)
|
(684)
|
(600)
|
(345)
|
(375)
|
(737)
|
(683)
|
(2 766)
|
(2 702)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
16
|
15
|
109
|
0
|
125
|
124
|
1 014
|
0
|
0
|
355
|
39
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(31)
|
(20)
|
(14)
|
(15)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(18)
|
(17)
|
(16)
|
(11)
|
10
|
(68)
|
(99)
|
(93)
|
(105)
|
(27)
|
(122)
|
(108)
|
676
|
564
|
681
|
(15)
|
316
|
247
|
(93)
|
(138)
|
(76)
|
(34)
|
(39)
|
(69)
|
(99)
|
|
| Pre-Tax Income |
172
N/A
|
88
-49%
|
107
+22%
|
191
+78%
|
296
+55%
|
467
+58%
|
624
+34%
|
788
+26%
|
1 074
+36%
|
1 252
+17%
|
1 177
-6%
|
1 035
-12%
|
741
-28%
|
420
-43%
|
113
-73%
|
(135)
N/A
|
(562)
-317%
|
(990)
-76%
|
(2 973)
-200%
|
(2 635)
+11%
|
(2 501)
+5%
|
(2 342)
+6%
|
(221)
+91%
|
394
N/A
|
902
+129%
|
1 288
+43%
|
1 408
+9%
|
1 473
+5%
|
1 530
+4%
|
2 075
+36%
|
2 403
+16%
|
2 212
-8%
|
12 502
+465%
|
12 335
-1%
|
11 259
-9%
|
10 700
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(93)
|
(98)
|
(136)
|
(163)
|
(206)
|
(185)
|
(234)
|
(253)
|
(300)
|
(383)
|
(290)
|
(276)
|
(238)
|
(221)
|
(40)
|
(19)
|
31
|
44
|
(474)
|
(523)
|
(515)
|
(478)
|
(220)
|
(276)
|
(362)
|
(425)
|
(474)
|
(520)
|
(467)
|
(615)
|
(580)
|
(584)
|
(3 736)
|
(3 622)
|
(3 553)
|
(3 537)
|
|
| Income from Continuing Operations |
79
|
(10)
|
(28)
|
28
|
90
|
282
|
390
|
535
|
775
|
870
|
886
|
759
|
503
|
199
|
73
|
(153)
|
(531)
|
(946)
|
(3 447)
|
(3 157)
|
(3 016)
|
(2 820)
|
(441)
|
118
|
541
|
863
|
935
|
953
|
1 063
|
1 460
|
1 824
|
1 628
|
8 766
|
8 712
|
7 706
|
7 163
|
|
| Income to Minority Interest |
16
|
68
|
94
|
99
|
85
|
32
|
4
|
(9)
|
(28)
|
(35)
|
(44)
|
(58)
|
(46)
|
(34)
|
(48)
|
(73)
|
(102)
|
(125)
|
(66)
|
(109)
|
(119)
|
(106)
|
(229)
|
(275)
|
(303)
|
(342)
|
(354)
|
(401)
|
(373)
|
(417)
|
(459)
|
(481)
|
(427)
|
(354)
|
164
|
297
|
|
| Net Income (Common) |
94
N/A
|
58
-39%
|
66
+14%
|
127
+93%
|
175
+38%
|
314
+80%
|
394
+26%
|
526
+33%
|
747
+42%
|
834
+12%
|
842
+1%
|
702
-17%
|
458
-35%
|
165
-64%
|
26
-85%
|
(226)
N/A
|
(634)
-180%
|
(1 071)
-69%
|
(3 513)
-228%
|
(3 267)
+7%
|
(3 134)
+4%
|
(2 926)
+7%
|
(670)
+77%
|
(157)
+77%
|
238
N/A
|
521
+119%
|
580
+11%
|
552
-5%
|
690
+25%
|
1 043
+51%
|
1 365
+31%
|
1 147
-16%
|
8 340
+627%
|
8 359
+0%
|
7 870
-6%
|
7 460
-5%
|
|
| EPS (Diluted) |
7.19
N/A
|
4.59
-36%
|
5.03
+10%
|
9.74
+94%
|
13.63
+40%
|
24.16
+77%
|
30.03
+24%
|
39.83
+33%
|
56.56
+42%
|
63.21
+12%
|
63.78
+1%
|
49.4
-23%
|
32.21
-35%
|
12.51
-61%
|
1.8
-86%
|
-17.18
N/A
|
-40.96
-138%
|
-67.93
-66%
|
-233.5
-244%
|
-192.46
+18%
|
-198.82
-3%
|
-185.6
+7%
|
-42.04
+77%
|
-8.4
+80%
|
12.6
N/A
|
30.9
+145%
|
31.99
+4%
|
28.67
-10%
|
35.94
+25%
|
54.11
+51%
|
72.57
+34%
|
63.37
-13%
|
459.72
+625%
|
462.26
+1%
|
434.31
-6%
|
417.25
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
