1783.T JPX
Fantasista Co., Ltd.
1W: +8.1%
1M: +63.3%
3M: +60.0%
YTD: +25.0%
1Y: +42.9%
3Y: +53.9%
5Y: +63.3%
¥73.00 ($0.46)
-7.00 (-8.75%)
Weekly Expected Move ±15.0%
¥56
¥68
¥80
¥92
¥104
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$9.4B
+7.0% ▲
5Y CAGR: +30.7%
Gross Profit
$1.6B
-30.7% ▼
5Y CAGR: +15.4%
Operating Income
$179M
-74.5% ▼
Net Income
-$265M
-191.0% ▼
EPS (Diluted)
$-1.56
-191.2% ▼
EBITDA
$405M
-64.7% ▼
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $6.9B | $5.0B | $10.6B | $8.8B | $9.4B |
| YoY Growth | +178.6% | -27.1% | +110.6% | -16.8% | +7.0% |
| Cost of Revenue | $5.2B | $3.2B | $7.5B | $6.6B | $7.9B |
| Gross Profit | $1.7B | $1.8B | $3.1B | $2.2B | $1.6B |
| Gross Margin | 25.1% | 35.7% | 28.8% | 25.5% | 16.5% |
| R&D Expenses | $0 | $5M | $0 | $0 | $0 |
| SG&A Expenses | $1.3B | $1.2B | $1.0B | $1.1B | $1.4B |
| Operating Expenses | $1.4B | $1.7B | $1.6B | $1.5B | $1.4B |
| Operating Income | $335M | $76M | $1.5B | $702M | $179M |
| Operating Margin | 4.9% | 1.5% | 14.2% | 8.0% | 1.9% |
| Interest Expense | $116M | $36M | $48M | $55M | $235M |
| Income Before Tax | -$893M | -$717M | $1.5B | $743M | -$208M |
| Tax Expense | $84M | $51M | $424M | $452M | $57M |
| Net Income | -$977M | -$804M | $1.1B | $291M | -$265M |
| Net Margin | -14.2% | -16.0% | 9.9% | 3.3% | -2.8% |
| EPS (Diluted) | $-16.48 | $-5.75 | $6.21 | $1.71 | $-1.56 |
| EBITDA | -$679M | -$267M | $1.9B | $1.1B | $405M |
| Shares Outstanding | 59M | 140M | 170M | 170M | 170M |