Future
4392.TFuture Innovation Group, Inc. Price (4392.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
30,225,968
(1.0355)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Future Innovation Group, Inc.Currency: JPY
| YEAR | 2011 | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,813,000,000.00
+0% |
2,828,000,000.00
+56% |
4,233,000,000.00
+50% |
5,234,260,000.00
+24% |
8,583,831,958.00
+64% |
8,108,124,000.00
-6% |
8,602,361,000.00
+6% |
9,504,615,000.00
+10% |
10,333,000,000.00
+9% |
12,264,000,000.00
+19% |
12,914,000,000.00
+5% |
13,534,000,000.00
+5% |
12,016,000,000.00
-11% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,161,000,000.00 | 1,832,000,000.00 | 2,739,000,000.00 | 3,783,361,000.00 | 6,154,990,340.00 | 5,774,652,000.00 | 6,026,572,000.00 | 7,271,663,000.00 | 8,031,000,000.00 | 8,995,000,000.00 | 9,030,000,000.00 | 9,502,000,000.00 | 8,282,000,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
652,000,000.00
+0% |
996,000,000.00
+53% |
1,494,000,000.00
+50% |
1,450,899,000.00
-3% |
2,428,841,618.00
+67% |
2,333,472,000.00
-4% |
2,575,789,000.00
+10% |
2,232,952,000.00
-13% |
2,302,000,000.00
+3% |
3,269,000,000.00
+42% |
3,884,000,000.00
+19% |
4,032,000,000.00
+4% |
3,734,000,000.00
-7% |
||||||
| Gross Profit Ratio | (0.36%) | (0.35%) | (0.35%) | (0.28%) | (0.28%) | (0.29%) | (0.30%) | (0.23%) | (0.22%) | (0.27%) | (0.30%) | (0.30%) | (0.31%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 11,000,000.00 | 16,000,000.00 | 25,438,000.00 | 47,420,413.00 | 50,233,000.00 | 91,452,000.00 | 54,971,000.00 | 133,000,000.00 | 83,000,000.00 | 130,000,000.00 | 139,000,000.00 | 0.00 | ||||||
| General and Administrative | 0.00 | 79,000,000.00 | 99,000,000.00 | 109,000,000.00 | 228,000,000.00 | 0.00 | 209,000,000.00 | 235,000,000.00 | 200,000,000.00 | 238,000,000.00 | 213,000,000.00 | 199,000,000.00 | 0.00 | ||||||
| Selling, General & Admin... | 304,000,000.00 | 454,000,000.00 | 690,000,000.00 | 853,174,000.00 | 1,981,848,250.00 | 1,924,159,000.00 | 1,976,496,000.00 | 2,123,962,000.00 | 2,454,000,000.00 | 2,620,000,000.00 | 2,821,000,000.00 | 3,308,000,000.00 | 3,369,000,000.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 375,000,000.00 | 591,000,000.00 | 744,174,000.00 | 1,753,848,250.00 | 0.00 | 1,767,496,000.00 | 1,888,962,000.00 | 2,254,000,000.00 | 2,382,000,000.00 | 2,608,000,000.00 | 3,109,000,000.00 | 0.00 | ||||||
| Depreciation and Amortiz... | -348,000,000.00 | 129,000,000.00 | 168,000,000.00 | 207,107,000.00 | 435,775,118.00 | 479,885,000.00 | 476,066,000.00 | 432,952,000.00 | 488,000,000.00 | 449,000,000.00 | 449,000,000.00 | 475,000,000.00 | 524,000,000.00 | ||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 43,478,000.00 | 2,185,231,000.00 | 2,587,000,000.00 | 2,703,000,000.00 | 2,951,000,000.00 | 0.00 | 2,000,000.00 | ||||||
| Total Operating Expenses | 310,000,000.00 | 469,000,000.00 | 701,000,000.00 | 878,612,000.00 | 2,029,268,664.00 | 1,974,392,000.00 | 2,068,099,000.00 | 2,185,231,000.00 | 2,587,000,000.00 | 2,703,000,000.00 | 2,951,000,000.00 | 3,309,000,000.00 | 3,371,000,000.00 | ||||||
| Cost and Exponses | 1,471,000,000.00 | 2,301,000,000.00 | 3,440,000,000.00 | 4,661,973,000.00 | 8,184,259,004.00 | 7,749,044,000.00 | 8,094,671,000.00 | 9,456,894,000.00 | 10,618,000,000.00 | 11,698,000,000.00 | 11,981,000,000.00 | 12,811,000,000.00 | 11,653,000,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
348,000,000.00
+0% |
542,000,000.00
+56% |
804,000,000.00
+48% |
572,287,000.00
-29% |
399,572,950.00
-30% |
359,080,000.00
-10% |
507,689,000.00
+41% |
92,563,000.00
-82% |
-214,000,000.00
-331% |
566,000,000.00
-364% |
932,000,000.00
+65% |
724,000,000.00
-22% |
363,000,000.00
-50% |
||||||
| Operating Income Ratio | (0.19%) | (0.19%) | (0.19%) | (0.11%) | (0.05%) | (0.04%) | (0.06%) | (0.01%) | (-0.02%) | (0.05%) | (0.07%) | (0.05%) | (0.03%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 17,000,000.00 | 13,000,000.00 | 9,000,000.00 | 7,000,000.00 | 10,666,666.00 | 3,000,000.00 | 6,339,000.00 | 5,004,000.00 | 1,000,000.00 | 3,000,000.00 | 25,000,000.00 | 0.00 | 0.00 | ||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,294,000.00 | 20,667,000.00 | 27,000,000.00 | 35,000,000.00 | 45,000,000.00 | 44,000,000.00 | 0.00 | ||||||
| Total Other Income/Exp... | -23,000,000.00 | -28,000,000.00 | -20,000,000.00 | 756,018,000.00 | 128,657,000.00 | 53,802,000.00 | 73,874,000.00 | -4,650,000.00 | 693,000,000.00 | 7,000,000.00 | 32,000,000.00 | -342,000,000.00 | -1,474,000,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -23,000,000.00 | 671,000,000.00 | 972,000,000.00 | 779,394,000.00 | 835,348,070.00 | 906,588,000.00 | 1,071,922,000.00 | 541,532,000.00 | 203,000,000.00 | 1,015,000,000.00 | 1,458,000,000.00 | 905,000,000.00 | 889,000,000.00 | ||||||
| EBITDA ratio | (-0.01%) | (0.24%) | (0.23%) | (0.15%) | (0.10%) | (0.10%) | (0.12%) | (0.06%) | (0.03%) | (0.09%) | (0.11%) | (0.07%) | (0.07%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 325,000,000.00 | 514,000,000.00 | 784,000,000.00 | 1,328,305,000.00 | 575,657,078.00 | 412,882,000.00 | 581,563,000.00 | 87,913,000.00 | 409,000,000.00 | 573,000,000.00 | 964,000,000.00 | 382,000,000.00 | -1,111,000,000.00 | ||||||
| Income Before Tax Ratio | (0.18%) | (0.18%) | (0.19%) | (0.25%) | (0.07%) | (0.05%) | (0.07%) | (0.01%) | (0.04%) | (0.05%) | (0.07%) | (0.03%) | (-0.09%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 142,000,000.00 | 200,000,000.00 | 291,000,000.00 | 215,989,000.00 | 143,833,234.00 | 85,125,000.00 | 197,091,000.00 | 35,386,000.00 | 243,000,000.00 | 133,000,000.00 | 286,000,000.00 | 168,000,000.00 | 315,000,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 183,000,000.00
+0% |
314,000,000.00
+72% |
493,000,000.00
+57% |
1,112,316,000.00
+126% |
87,889,561.00
-92% |
186,451,000.00
+112% |
273,263,000.00
+47% |
52,526,000.00
-81% |
169,000,000.00
+222% |
441,000,000.00
+161% |
685,000,000.00
+55% |
210,000,000.00
-69% |
-1,412,000,000.00
-772% |
||||||
| Net Income Ratio | (0.10%) | (0.11%) | (0.12%) | (0.21%) | (0.01%) | (0.02%) | (0.03%) | (0.01%) | (0.02%) | (0.04%) | (0.05%) | (0.02%) | (-0.12%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 11.61 | 16.82 | 22.39 | 48.03 | 3.80 | 8.05 | 10.69 | 1.87 | 5.84 | 15.09 | 23.33 | 6.97 | -46.71 | ||||||
| Diluted EPS | 11.61 | 16.82 | 22.37 | 47.97 | 3.78 | 8.00 | 10.59 | 1.85 | 5.76 | 14.87 | 23.01 | 6.88 | -46.71 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 15,764,001.00 | 18,662,705.00 | 22,018,758.00 | 23,157,219.00 | 23,157,600.00 | 23,157,600.00 | 25,563,080.00 | 28,119,125.00 | 28,959,766.00 | 29,224,402.00 | 29,366,554.00 | 30,141,328.00 | 30,225,968.00 | ||||||
| Diluted Share Outstanding | 15,764,000.00 | 18,670,392.00 | 22,038,600.00 | 23,188,434.00 | 23,234,193.00 | 23,316,172.00 | 25,803,872.00 | 28,426,268.00 | 29,361,005.00 | 29,660,472.00 | 29,767,564.00 | 30,542,235.00 | 30,225,968.00 | ||||||