OTC : FREKF

freee K.K. — Financials

$14.2 USD

-$0.6 (-4.05%)

Volume
19
Average Volume
89
Market Capitalization
$841.68M
P/E Ratio
206.79
Dividend Yield
0.00%
Price Target
Year High
$30.60
Year Low
$10.20
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.35
FREKF Financial Statements
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
revenue 33.27B 25.43B 19.22B 14.38B 10.26B 6.9B 4.52B
costOfRevenue 5.91B 4.44B 3.15B 2.84B 2.1B 1.56B 986.37M
grossProfit 27.36B 20.99B 16.07B 11.54B 8.16B 5.34B 3.53B
researchAndDevelopmentExpenses 4.74B 8.35B 6.86B 3.62B 2.63B 1.96B 1.62B
generalAndAdministrativeExpenses 17.8B 15.71B 11.69B 8.14B 5.42B 4.23B -
sellingAndMarketingExpenses 4.21B 5.32B 5.43B 2.83B 2.55B 1.83B -
sellingGeneralAndAdministrativeExpenses 22.01B 21.03B 17.12B 10.96B 7.97B 6.06B 4.74B
otherExpenses 72000 406K 23.99B 1.06M 10.6B - 2.48M
operatingExpenses 26.75B 29.38B 23.99B 14.58B 10.6B 8.02B 6.36B
costAndExpenses 32.66B 33.82B 27.14B 17.42B 12.7B 9.58B 7.35B
netInterestIncome -58.75M -19M -13M -4M -251.28M -42.71M -22.75M
interestIncome - 628K - - - - -
interestExpense 58.75M 19.63M 13.31M 4.38M - 42.71M 22.75M
depreciationAndAmortization 408.89M - 581M 581.67M 295.92M 179.07M 49.85M
ebitda 916.41M -10.06B -7.34B -11.72B -2.45B -2.5B -2.78B
ebit 507.52M -10.06B -12.32B -12.3B -2.75B -2.68B -2.83B
nonOperatingIncomeExcludingInterest 103.45M 1.67B 4.4B 9.25B 305.46M - -
operatingIncome 610.97M -8.39B -7.92B -3.04B -2.44B -2.68B -2.83B
totalOtherIncomeExpensesNet -194.74M -1.69B -4.41B -9.26B -305.46M -283.18M 60.76M
incomeBeforeTax 416.24M -10.08B -12.33B -12.3B -2.75B -2.96B -2.77B
incomeTaxExpense 953.79M 48.61M -241K -692.48M 8.78M 8.71M 8.53M
netIncomeFromContinuingOperations 1.37B -10.13B -12.33B -11.61B -2.76B -2.97B -2.78B
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - - - - -1000 -1000 -
netIncome 1.37B -10.15B -12.34B -11.61B -2.76B -2.97B -2.78B
netIncomeDeductions - - - - - - -
bottomLineNetIncome 1.37B -10.15B -12.34B -11.61B -2.76B -2.97B -2.78B
eps 23.28 -174.43 -215.64 -208.22 -54.88 -66.18 -59.57
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
cashAndCashEquivalents 35.79B 31.75B 35.91B 42.55B 47.64B 15.64B 5.85B
shortTermInvestments 957.97M - 500M - - - -
cashAndShortTermInvestments 36.75B 31.75B 36.41B 42.55B 47.64B 15.64B 5.85B
netReceivables 3.59B 2.65B 2.24B 1.68B 1.3B 751M 619M
accountsReceivables 3.59B 2.65B 2.24B 1.68B 1.3B 751M 619M
otherReceivables - - - - - - -
inventory - 28.11M - 15.26M 11.18M 14.82M 19.14M
prepaids - 2.29B 1.01B - - - -
otherCurrentAssets 5.54B 1.71B 1.56B 1.48B 430.67M 185.38M 144.24M
totalCurrentAssets 45.87B 38.43B 41.21B 45.72B 49.39B 16.59B 6.62B
propertyPlantEquipmentNet 68.39M - 876.2M 1.04B 504.88M 274.33M 140.35M
goodwill 590.52M - - - 3.89B - -
intangibleAssets 3.53B - - - 1.15B 770.81M 377.35M
goodwillAndIntangibleAssets 4.12B - - - 5.03B 770.81M 377.35M
longTermInvestments 1.55B 361.76M 529.94M 1.69B 340.01M 600K 29.99M
taxAssets - - - - -340.01M -600K -29.99M
otherNonCurrentAssets 982.12M 1.16B 170.65M -1.04B 360.58M 265.54M 247.1M
totalNonCurrentAssets 6.72B 1.52B 1.58B 1.69B 5.9B 1.31B 764.8M
otherAssets - - 2000 2000 2000 2000 2000
totalAssets 52.6B 39.95B 42.79B 47.41B 55.29B 17.9B 7.38B
totalPayables 1.97B 1.3B 1M 2.12B 1.37B 716.24M 472.39M
accountPayables - - 1M - - - -
otherPayables 1.97B 1.3B - 2.12B 1.37B 716.24M 472.39M
accruedExpenses 3.27B - - - 892M - -
shortTermDebt 9.6B 4.7B - 550M 62.61M - -
capitalLeaseObligationsCurrent - - - - - - -
taxPayables - 241.48M 189.95M 174.05M 256.42M 183.46M 8.53M
deferredRevenue - - 8.94B 6.3B 4.9B 2.58B 1.73B
otherCurrentLiabilities 16.46B 15.39B 5.11B 3.92B 485.41M 742.74M 672.25M
totalCurrentLiabilities 31.31B 21.39B 14.05B 10.77B 7.71B 4.04B 2.87B
longTermDebt - - - 26M 229.44M - -
capitalLeaseObligationsNonCurrent - - - - - - -
deferredRevenueNonCurrent - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - -
otherNonCurrentLiabilities 1.62B 1.61B 1.67B 191.98M 480M 1000 -
totalNonCurrentLiabilities 1.62B 1.61B 1.67B 217.98M 709.44M 1000 -
otherLiabilities - - - - - - -
capitalLeaseObligations - - - - - - -
totalLiabilities 32.93B 23B 15.73B 10.98B 8.41B 4.04B 2.87B
treasuryStock -650K -324K -281K - - - -
preferredStock - - - - - - -
commonStock 27.04B 26.35B 25.64B 24.72B 24.15B 6.22B 100M
retainedEarnings -8.13B -51.76B -41.61B -29.27B -17.65B -14.89B -11.92B
additionalPaidInCapital 574.74M 42.13B 41.56B 40.63B 40.06B 22.12B 16.01B
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
netIncome 1.37B -10.08B -12.34B -12.3B -2.75B -2.79B -2.77B
depreciationAndAmortization 412.99M - - 581.67M 295.92M 179.07M 49.85M
deferredIncomeTax - - - 9.2B 39.3M -179.07M -8.32M
stockBasedCompensation 1.08B - 31.86M 11.67M - 91.36M 169.86M
changeInWorkingCapital -2.72B 1.05B 3.23B 2.15B 1.6B 919.34M 757.36M
accountsReceivables -985.91M 1.87B -559.72M -393.64M -414.16M -135.68M -207.12M
inventory - - - - - - -
accountsPayables - - - - - - -
otherWorkingCapital -1.73B -814.7M 3.79B 2.55B 2.02B 1.06B 964.48M
otherNonCashItems 3.52B 2.26B 4.32B -716.95M 615.5M 394.13M 74.89M
netCashProvidedByOperatingActivities 3.66B -6.77B -4.75B -1.07B -192.53M -1.38B -1.73B
investmentsInPropertyPlantAndEquipment -45.8M -662M -730.6M -2.1B -463.94M -724.26M -479.66M
acquisitionsNet -629M -130M -191.59M -1.39B -2.17B - -
purchasesOfInvestments - -30M -80.3M -190M -390.33M -500.6M -29.99M
salesMaturitiesOfInvestments - 532.39M -2000 -493.17M -521.59M - -
otherInvestingActivities -3.93B -798.4M 67.07M -307.86M 368.64M -81.7M -29.35M
netCashProvidedByInvestingActivities -4.6B -1.09B -935.42M -4.48B -3.18B -1.31B -539M
netDebtIssuance -18.48M 4.7B -695.94M 7.95M - - -
longTermNetDebtIssuance -18.48M - -145.94M -292.05M - - -
shortTermNetDebtIssuance - 4.7B -550M 300M - - -
netStockIssuance 668.99K 110.05M 239.8M 444.04M 35.47B 12.19B 6.48B
netCommonStockIssuance 668.99K 110.05M 239.8M 444.04M 35.47B 12.19B 6.48B
commonStockIssuance 97.06M 110.37M 240.08M 444.04M 35.47B 12.19B 6.48B
commonStockRepurchased -650K -324K -281K - - - -
netPreferredStockIssuance - - - - - - -
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities 5B -1.1B 1B - -92.6M -215.71M 6.78M
netCashProvidedByFinancingActivities 4.98B 3.71B 543.86M 451.99M 35.38B 11.97B 6.48B
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 10.97B 10.21B 9.88B 9.42B 8.6B 7.87B 7.38B 7.01B 6.65B 6.05B
costOfRevenue 1.91B 2B 1.89B 1.8B 1.49B 1.34B 1.28B 1.17B 1.19B 1.07B
grossProfit 9.06B 8.21B 8B 7.62B 7.11B 6.53B 6.1B 5.84B 5.46B 4.98B
researchAndDevelopmentExpenses - 1.55B 1.42B 4.74B - - - 2.22B 2.05B 2.08B
generalAndAdministrativeExpenses - - - -836.2M - - - -4.24B - -
sellingAndMarketingExpenses - - - 4.21B - - - 5.32B - -
sellingGeneralAndAdministrativeExpenses 8.97B 6.4B 6.3B 3.37B 6.82B 5.85B 5.91B 1.08B 5.65B 5.54B
otherExpenses - 156.85 - 79.2M -25.56M 29.79M -29.79M 3.96B 7.7B 7.62B
operatingExpenses 8.97B 7.95B 7.72B 8.19B 6.8B 5.88B 5.88B 7.26B 7.7B 7.62B
costAndExpenses 10.88B 9.95B 9.61B 9.99B 8.28B 7.22B 7.16B 8.43B 8.9B 8.69B
netInterestIncome -21.95M -33.31M -11M -25.16M -10.98M -14.15M -8.85M -12M -5.4M -1.82M
interestIncome 24.83M 1.53M 21.19M - - - - 93000 - -
interestExpense 46.78M 34.84M 32.19M 25.16M 10.98M 14.15M 8.85M 12.09M 5.4M 1.88M
depreciationAndAmortization 337.41M 274.96M 225.64M 102.22M 165.2M 42M 40.33M 111K - 1.34M
ebitda 429.19M 535.03M 424.74M -494.96M 455.43M 726.26M 224.07M -1.43B -2.25B -2.64B
ebit 91.78M 260.07M 199.09M -597.19M 290.23M 684.26M 183.74M -1.48B -2.24B -3.9B
nonOperatingIncomeExcludingInterest - - 76.47M 24.33M 25.56M -29.79M 29.79M 51.03M 175.06M 1.26B
operatingIncome 91.78M 260.07M 275.56M -572.86M 315.79M 654.48M 213.52M -1.43B -2.25B -2.64B
totalOtherIncomeExpensesNet -58.13M -101.09M -109M -47.04M -91.7M -19M -37M -63.12M -180.46M -1.26B
incomeBeforeTax 33.65M 158.99M 166.9M -621.29M 224.09M 635.48M 176.52M -1.49B -2.43B -3.9B
incomeTaxExpense 11.02M 7.37M 10.19M -6.8M 10.57M 8.41M 6.59M 25.02M 4.08M 3.4M
netIncomeFromContinuingOperations 22.64M 151.62M 156.71M 2.49M 213.52M 627.07M 169.93M -1.51B -2.43B -3.91B
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome 798.9 - -1200 - - - - 1000 - -1000
netIncome 22.64M 151.62M 156.71M 358.8M 213.52M 627.07M 169.93M -1.51B -2.43B -3.92B
netIncomeDeductions - - - - - - - 1000 - -
bottomLineNetIncome 22.64M 151.62M 156.71M 358.8M 213.52M 627.07M 169.93M -1.51B -2.43B -3.92B
eps 0.38 2.56 2.66 6.07 3.62 10.67 2.9 -25.92 -41.69 -67.4
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 32.85B 29.84B 32.12B 35.79B 32.81B 29.21B 30.06B 31.75B 31.25B 30.88B
shortTermInvestments - 2.45B - 957.97M - 1.44B - - - -
cashAndShortTermInvestments 32.85B 32.3B 32.12B 36.75B 32.81B 30.64B 30.06B 31.75B 31.25B 30.88B
netReceivables 5.44B 5.19B 2.24B 3.59B 3.5B 2.72B 2.38B 2.65B 2.63B 2.31B
accountsReceivables 3.9B 3.66B 2.24B 3.59B 3.5B 2.72B 2.38B 2.65B 2.63B 2.31B
otherReceivables 1.54B 1.54B - - - - - - - -
inventory - - - - - - - 28.11M - -
prepaids 6.42B 5.56B 4.61B - - - - 2.29B - -
otherCurrentAssets 3.61B 1.51B 4.75B 5.54B 6.91B 5.87B 4.84B 1.71B 3.84B 4.19B
totalCurrentAssets 48.31B 44.55B 43.71B 45.87B 43.22B 39.23B 37.29B 38.43B 37.72B 37.39B
propertyPlantEquipmentNet 683.63M 524.39M 123.98M 68.39M 16.36M 8M 2.76M - 887.9M 883.53M
goodwill 511.48M 543.38M 586.74M 590.52M 624.46M 388M - - - -
intangibleAssets 6.01B 5.15B 4.41B 3.53B 2.81B 2.01B 1.07B - - -
goodwillAndIntangibleAssets 6.53B 5.69B 5B 4.12B 3.43B 2.4B 1.07B - - -
longTermInvestments 438.06M 431.15M 471.72M 1.55B 374.09M 1.56B 385.93M 361.76M 332.21M 417.96M
taxAssets 980.89M 974.5M 969.02M - - - - - - -
otherNonCurrentAssets 1.2B 1.2B 1.22B 982.12M 1.11B 2M 1.09B 1.16B 240.19M 296.08M
totalNonCurrentAssets 9.83B 8.82B 7.78B 6.72B 4.93B 3.97B 2.55B 1.52B 1.46B 1.6B
otherAssets - 2000 - - - - - - - -
totalAssets 58.14B 53.37B 51.5B 52.6B 48.15B 43.2B 39.84B 39.95B 39.18B 38.99B
totalPayables 243.59M 158.74M 81.68M 1.97B 1.55M 810.14M 453.58K 1.3B 1M 1.26B
accountPayables - - - - - - - - 1M -
otherPayables 243.59M 158.74M 81.68M 1.97B - - - 1.3B - 1.26B
accruedExpenses 257.61M - 180.34M 3.27B 2.7B 2.85B 2.56B - 2.72B 2.76B
shortTermDebt 13.03B 11.08B 9.33B 9.6B 8.1B 6.5B 5.2B 4.7B 3.57B 3.25B
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - 158.6M - - - - - 241.48M 102.42M 191.04M
deferredRevenue 16.72B - 14.59B - - - - - 10.86B 9.03B
otherCurrentLiabilities 5.63B 20.14B 5.46B 16.46B 16.96B 13.84B 13.45B 15.39B 2.33B 648.15M
totalCurrentLiabilities 35.88B 31.38B 29.65B 31.31B 27.76B 23.19B 21.21B 21.39B 19.48B 16.94B
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 1.77B 1.84B 1.63B 1.62B 1.63B 1.62B 1.6B 1.61B 1.64B 1.63B
totalNonCurrentLiabilities 1.77B 1.84B 1.63B 1.62B 1.63B 1.62B 1.6B 1.61B 1.64B 1.63B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 37.65B 33.22B 31.27B 32.93B 29.39B 24.81B 22.81B 23B 21.12B 18.57B
treasuryStock -1.31B -1.5B -1.52B -650K -292K - - -324K -324K -324K
preferredStock - - - - - - - - - -
commonStock 28.07B 27.89B 28.22B 27.04B 26.77B 26.69B 26.39B 26.35B 26.03B 25.98B
retainedEarnings -7.86B -7.83B -8.09B -8.13B -8.49B -8.7B -9.5B -51.76B -50.24B -47.81B
additionalPaidInCapital 1.43B 1.42B 1.37B 574.74M 302.99M 221M 79.64M 42.13B 41.97B 41.93B
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome 22.5M 150.5M 154.5M 358.8M 213.52M 627.07M 169.93M -1.51B -2.43B -3.92B
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation -447.15M -47M 47M 997.22M -449.29M -29.79M 29.79M - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems 424.65M -103.5M -201.5M -1.36B 235.76M -597.28M -199.72M 1.51B 2.43B 3.92B
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -