Future Innovation Group, Inc. Price (4392.T)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

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
news-img
Future Innovation Group, Inc.
news-img

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
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation