Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Sep'25
Sep'24
Sep'23
Sep'22
Sep'21
Sep'20
No of Months
12
12
12
12
12
12
Operating Income
50,323.00
51,711.00
30,604.00
28,965.00
29,499.00
24,878.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
50,323.00
51,711.00
30,604.00
28,965.00
29,499.00
24,878.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
Operating Expenses
183.00
163.00
129.00
167.00
105.00
181.00
General and Administration Expenses
13,814.00
14,296.00
7,585.00
6,409.00
5,746.00
5,666.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
50,203.00
51,612.00
28,993.00
27,634.00
28,490.00
24,903.00
Operating Profit (PBDIT) excl Other Income
119.00
99.00
1,610.00
1,330.00
1,009.00
-25.00
Other Income
628.00
1,110.00
12,543.00
1,585.00
1,506.00
-39.00
Operating Profit (PBDIT)
1,931.00
2,352.00
14,730.00
3,361.00
2,915.00
374.00
Interest
183.00
163.00
129.00
167.00
105.00
181.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1,183.00
1,141.00
575.00
445.00
400.00
439.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
516.00
-2,226.00
11,259.00
2,403.00
1,408.00
-221.00
Provision for Tax
228.00
612.00
3,553.00
579.00
473.00
219.00
Profit After Tax
275.00
-3,190.00
7,870.00
1,364.00
580.00
-669.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
15.81
-179.75
434.25
72.46
31.95
-42.04
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Sep 2025 is -2.68% vs 68.97% in Sep 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Sep 2025 is 20.43% vs -93.83% in Sep 2024
Interest
YoY Growth in year ended Sep 2025 is 12.65% vs 26.02% in Sep 2024
Profit After Tax
YoY Growth in year ended Sep 2025 is 108.63% vs -140.54% in Sep 2024
Compare Profit and Loss Results of FreakOut Holdings, Inc.
Figures in Million
consolidated - Profit And Loss Results
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
50,323.00
17,160.00
33,163.00
193.26%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
50,323.00
17,160.00
33,163.00
193.26%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
0.00
0.00
0%
Operating Expenses
183.00
27.00
156.00
577.78%
General and Administration Expenses
13,814.00
1,818.00
11,996.00
659.85%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
50,203.00
16,724.00
33,479.00
200.19%
Operating Profit (PBDIT) excl Other Income
119.00
436.00
-317.00
-72.71%
Other Income
628.00
12.00
616.00
5,133.33%
Operating Profit (PBDIT)
1,931.00
505.00
1,426.00
282.38%
Interest
183.00
27.00
156.00
577.78%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
1,183.00
56.00
1,127.00
2,012.50%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
516.00
438.00
78.00
17.81%
Provision for Tax
228.00
134.00
94.00
70.15%
Profit After Tax
275.00
303.00
-28.00
-9.24%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
15.8057
11.3238
4.48
39.58%
Profit And Loss - Net Sales
Net Sales 50,323.36 Million
in Sep 2025Figures in Million
YoY Growth in year ended Sep 2025 is -2.68% vs 68.97% in Sep 2024
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 119.65 Million
in Sep 2025Figures in Million
YoY Growth in year ended Sep 2025 is 20.43% vs -93.83% in Sep 2024
Profit And Loss - Interest
Interest 183.64 Million
in Sep 2025Figures in Million
YoY Growth in year ended Sep 2025 is 12.65% vs 26.02% in Sep 2024
Profit And Loss - Profit After Tax
Profit After Tax 275.47 Million
in Sep 2025Figures in Million
YoY Growth in year ended Sep 2025 is 108.63% vs -140.54% in Sep 2024






