Mobile Factory, Inc. (FRA:2MF)
Germany
· Delayed Price · Currency is EUR 5.40
-0.05 (-0.92%)
At close: Dec 4, 2025
Mobile Factory Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 3,445 | 3,317 | 3,370 | 3,144 | 2,897 | 2,855 | Upgrade
|
| Revenue Growth (YoY) | 5.16% | -1.57% | 7.19% | 8.53% | 1.47% | -10.50% | Upgrade
|
| Cost of Revenue | 1,669 | 1,685 | 1,741 | 1,598 | 1,446 | 1,390 | Upgrade
|
| Gross Profit | 1,776 | 1,632 | 1,629 | 1,546 | 1,451 | 1,465 | Upgrade
|
| Selling, General & Admin | 612 | 574 | 584 | 681 | 600 | 602 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | - | 99 | - | - | - | Upgrade
|
| Operating Expenses | 612 | 574 | 683 | 681 | 600 | 602 | Upgrade
|
| Operating Income | 1,164 | 1,058 | 946 | 865 | 851 | 863 | Upgrade
|
| Other Non Operating Income (Expenses) | 4 | -2 | -6 | -1 | - | 2 | Upgrade
|
| EBT Excluding Unusual Items | 1,179 | 1,056 | 940 | 864 | 851 | 865 | Upgrade
|
| Gain (Loss) on Sale of Investments | -30 | -30 | - | - | - | -30 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 1 | - | - | Upgrade
|
| Asset Writedown | - | - | -900 | -48 | -67 | -6 | Upgrade
|
| Legal Settlements | -1 | -11 | - | - | - | - | Upgrade
|
| Other Unusual Items | -1 | 8 | -12 | -8 | -8 | -1 | Upgrade
|
| Pretax Income | 1,147 | 1,023 | 28 | 809 | 776 | 828 | Upgrade
|
| Income Tax Expense | 343 | 324 | 28 | 251 | 238 | 246 | Upgrade
|
| Net Income | 804 | 699 | - | 558 | 538 | 582 | Upgrade
|
| Net Income to Common | 804 | 699 | - | 558 | 538 | 582 | Upgrade
|
| Net Income Growth | 2493.55% | - | - | 3.72% | -7.56% | -24.71% | Upgrade
|
| Shares Outstanding (Basic) | 7 | 8 | 8 | 8 | 8 | 9 | Upgrade
|
| Shares Outstanding (Diluted) | 7 | 8 | 8 | 8 | 8 | 9 | Upgrade
|
| Shares Change (YoY) | -4.52% | -3.20% | -2.22% | -4.13% | -2.93% | -4.40% | Upgrade
|
| EPS (Basic) | 109.82 | 92.18 | -0.12 | 69.66 | 64.62 | 68.01 | Upgrade
|
| EPS (Diluted) | 109.82 | 92.18 | - | 69.66 | 64.46 | 67.67 | Upgrade
|
| EPS Growth | 2616.17% | - | - | 8.06% | -4.74% | -21.22% | Upgrade
|
| Free Cash Flow | - | 658 | 759 | 560 | 649 | 464 | Upgrade
|
| Free Cash Flow Per Share | - | 86.78 | 96.89 | 69.91 | 77.67 | 53.90 | Upgrade
|
| Dividend Per Share | 57.000 | 37.000 | 8.000 | - | - | - | Upgrade
|
| Dividend Growth | 612.50% | 362.50% | - | - | - | - | Upgrade
|
| Gross Margin | 51.55% | 49.20% | 48.34% | 49.17% | 50.09% | 51.31% | Upgrade
|
| Operating Margin | 33.79% | 31.90% | 28.07% | 27.51% | 29.38% | 30.23% | Upgrade
|
| Profit Margin | 23.34% | 21.07% | - | 17.75% | 18.57% | 20.39% | Upgrade
|
| Free Cash Flow Margin | - | 19.84% | 22.52% | 17.81% | 22.40% | 16.25% | Upgrade
|
| EBITDA | 1,091 | 1,059 | 1,046 | 884 | 886 | 882 | Upgrade
|
| EBITDA Margin | 31.66% | 31.93% | 31.04% | 28.12% | 30.58% | 30.89% | Upgrade
|
| D&A For EBITDA | -73.25 | 1 | 100 | 19 | 35 | 19 | Upgrade
|
| EBIT | 1,164 | 1,058 | 946 | 865 | 851 | 863 | Upgrade
|
| EBIT Margin | 33.79% | 31.90% | 28.07% | 27.51% | 29.38% | 30.23% | Upgrade
|
| Effective Tax Rate | 29.90% | 31.67% | 100.00% | 31.03% | 30.67% | 29.71% | Upgrade
|
| Advertising Expenses | - | 187 | 202 | 323 | 216 | 211 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.