I-Freek Mobile Inc. plans, develops, and distributes content for mobile phones and smartphones in Japan and internationally. It engages in the content creator service business, a contract business for web content production and system development; and a dispatch and temporary staffing business. The company is involved in the communication content and family content businesses; and IP business. The company was founded in 2000 and is based in Tokyo, Japan.
Read more
Financials
Ownership
Material Events
Income Statement
Balance Sheet
Cash Flow
Ratios & Growth
Metric
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Net Sales
ยฅ2.0B
ยฅ2.6B
ยฅ2.6B
ยฅ2.6B
ยฅ3.1B
Cost of Sales
ยฅ1.5B
ยฅ1.9B
ยฅ1.8B
ยฅ1.8B
ยฅ2.3B
Gross Profit
ยฅ509M
ยฅ649M
ยฅ774M
ยฅ848M
ยฅ792M
SG&A
ยฅ571M
ยฅ744M
ยฅ690M
ยฅ686M
ยฅ944M
Operating Income
ยฅ-62M
ยฅ-95M
ยฅ84M
ยฅ162M
ยฅ-152M
Non-Operating Income
ยฅ14M
ยฅ20M
ยฅ67M
ยฅ101M
ยฅ196M
Interest Income
ยฅ2M
ยฅ0M
ยฅ1M
ยฅ1M
ยฅ0M
Non-Operating Expenses
ยฅ3M
ยฅ2M
ยฅ1M
ยฅ4M
ยฅ31M
Interest Expense
ยฅ3M
ยฅ1M
ยฅ1M
ยฅ1M
ยฅ1M
Ordinary Income
ยฅ-51M
ยฅ-77M
ยฅ150M
ยฅ260M
ยฅ13M
Pre-tax Income
ยฅ-107M
ยฅ-99M
ยฅ150M
ยฅ260M
ยฅ-26M
Income Taxes
ยฅ4M
ยฅ1M
ยฅ1M
ยฅ7M
ยฅ47M
Current Tax
ยฅ4M
ยฅ1M
ยฅ1M
ยฅ7M
ยฅ49M
Deferred Tax
โ
โ
โ
โ
ยฅ-1M
Net Income (owners)
ยฅ-111M
ยฅ-100M
ยฅ149M
ยฅ253M
ยฅ-73M
Comprehensive Income
โ
ยฅ-100M
ยฅ149M
ยฅ253M
ยฅ-73M
EBITDA
ยฅ-55M
ยฅ-71M
ยฅ95M
ยฅ167M
ยฅ-123M
Goodwill Amort. (J-GAAP)
โ
ยฅ18M
ยฅ7M
โ
ยฅ23M
EPS
ยฅ-6.15
ยฅ-5.60
ยฅ8.33
ยฅ14.37
ยฅ-4.25
Shares Outstanding
21.3M
17.8M
17.8M
17.8M
17.5M
Shares Issued (total)
21.3M
17.8M
17.8M
17.8M
17.5M
Metric
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Total Assets
ยฅ1.4B
ยฅ1.3B
ยฅ1.2B
ยฅ1.2B
ยฅ1.1B
Current Assets
ยฅ1.4B
ยฅ1.2B
ยฅ1.1B
ยฅ1.2B
ยฅ1.0B
Cash & Deposits
ยฅ1.0B
ยฅ718M
ยฅ676M
ยฅ635M
ยฅ475M
Trade Receivables
ยฅ340M
ยฅ417M
ยฅ411M
ยฅ422M
ยฅ500M
Non-Current Assets
ยฅ8M
ยฅ76M
ยฅ60M
ยฅ20M
ยฅ48M
PP&E
โ
ยฅ24M
ยฅ11M
ยฅ10M
ยฅ0M
Goodwill
โ
ยฅ18M
ยฅ39M
โ
โ
Intangible Assets
โ
ยฅ19M
ยฅ40M
โ
โ
Investment Securities
โ
ยฅ16M
ยฅ0M
ยฅ0M
โ
Total Liabilities
ยฅ532M
ยฅ615M
ยฅ369M
ยฅ446M
ยฅ662M
Current Liabilities
ยฅ315M
ยฅ415M
ยฅ289M
ยฅ338M
ยฅ521M
ST Debt
ยฅ74M
ยฅ62M
ยฅ28M
ยฅ33M
ยฅ33M
Taxes Payable
ยฅ8M
ยฅ5M
ยฅ4M
ยฅ4M
ยฅ61M
Non-Current Liabilities
ยฅ217M
ยฅ200M
ยฅ80M
ยฅ108M
ยฅ142M
Total LT Borrowings
ยฅ214M
ยฅ193M
ยฅ77M
ยฅ105M
ยฅ138M
Total Equity
ยฅ860M
ยฅ672M
ยฅ826M
ยฅ728M
ยฅ429M
Capital Stock
ยฅ145M
ยฅ10M
ยฅ10M
ยฅ36M
ยฅ1.2B
Capital Surplus
ยฅ589M
ยฅ462M
ยฅ462M
ยฅ436M
ยฅ1.2B
Retained Earnings
ยฅ122M
ยฅ195M
ยฅ348M
ยฅ253M
ยฅ-2.0B
Equity (owners)
ยฅ855M
ยฅ667M
ยฅ820M
ยฅ725M
ยฅ421M
Total Interest-Bearing Debt โ
ยฅ288M
ยฅ255M
ยฅ105M
ยฅ138M
ยฅ172M
Net Cash โ
ยฅ716M
ยฅ463M
ยฅ572M
ยฅ497M
ยฅ304M
NCAV โ
ยฅ851M
ยฅ596M
ยฅ766M
ยฅ709M
ยฅ381M
NCAV/Share
ยฅ40
ยฅ33
ยฅ43
ยฅ40
ยฅ22
BV/Share
ยฅ40
ยฅ37
ยฅ46
ยฅ41
ยฅ24
Metric
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Operating CF
ยฅ27M
ยฅ-4M
ยฅ164M
ยฅ129M
ยฅ2M
Interest Paid
ยฅ-3M
โ
โ
โ
โ
Interest Received
ยฅ1M
โ
โ
โ
โ
D&A
ยฅ7M
ยฅ5M
ยฅ3M
ยฅ5M
ยฅ5M
Goodwill Amort.
โ
ยฅ18M
ยฅ7M
โ
ยฅ23M
Investing CF
ยฅ-39M
ยฅ-49M
ยฅ-36M
ยฅ15M
ยฅ-1M
CapEx
ยฅ9M
ยฅ15M
ยฅ3M
ยฅ11M
ยฅ5M
Purchase Investments
โ
ยฅ-16M
โ
ยฅ-0M
โ
Financing CF
ยฅ300M
ยฅ96M
ยฅ-87M
ยฅ16M
ยฅ195M
Dividends Paid
โ
ยฅ-53M
ยฅ-54M
โ
โ
LT Debt Repaid
ยฅ-67M
ยฅ-120M
ยฅ-33M
ยฅ-33M
ยฅ-8M
Free Cash Flow
ยฅ17M
ยฅ-19M
ยฅ161M
ยฅ118M
ยฅ-3M
Net Change in Cash
ยฅ287M
ยฅ42M
ยฅ41M
ยฅ160M
ยฅ195M
Metric
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Return on Equity (ROE) โ
-14.4%
-13.3%
19.1%
43.7%
-17.1%
Return on Assets (ROA) โ
-8.3%
-8.0%
12.5%
22.3%
-6.7%
Gross Margin โ
25.4%
25.2%
29.7%
32.3%
25.6%
Operating Margin โ
-3.1%
-3.7%
3.2%
6.2%
-4.9%
Net Margin โ
-5.5%
-3.9%
5.7%
9.6%
-2.4%
Current Ratio โ
4.39x
2.92x
3.93x
3.42x
2.00x
Quick Ratio โ
4.39x
2.92x
3.93x
3.42x
2.00x
Revenue / Share โ
ยฅ94
ยฅ144
ยฅ146
ยฅ147
ยฅ177
BV/Share โ
ยฅ40
ยฅ37
ยฅ46
ยฅ41
ยฅ24
NCAV/Share โ
ยฅ40
ยฅ33
ยฅ43
ยฅ40
ยฅ22
EPS โ
ยฅ-6.15
ยฅ-5.60
ยฅ8.33
ยฅ14.37
ยฅ-4.25
DPS โ
ยฅ0.00
ยฅ0.00
ยฅ3.00
ยฅ3.00
ยฅ0.00
Payout Ratio โ
โ
โ
36.0%
20.9%
โ
FCF/Share โ
ยฅ0.81
ยฅ-1.07
ยฅ9.02
ยฅ6.64
ยฅ-0.16
Market Valuation
Avg daily close price for calendar year ร most recently reported EPS / DPS
Metric
CY2023
CY2024
CY2025
Avg P/E โ
14.3ร
EPS from 2023-03
10.6ร
EPS from 2023-03
17.7ร
EPS from 2023-03
Avg Div Yield โ
2.53%
DPS from 2023-03
0.00%
DPS from 2024-03
0.00%
DPS from 2025-03
Avg Daily Close
ยฅ119
ยฅ89
ยฅ148
Growth Rates (CAGR)
Metric
3yr CAGR (FY2021โ2024)
5yr CAGR
Stock Price
+21.3%
+7.7%
Sales
-8.6%
โ
FCF/Share
-50.4%
โ
EPS
โ
โ
DPS
-100.0%
โ
BV/Share
-0.5%
โ
NCAV/Share
+0.1%
โ
No capital allocation signals recorded for this company.
Top 10 Shareholders
Ownership DNA
Large Shareholder Reports 19
#
Shareholder
Shares (thou.)
% of Total
1
่พ ๆพค
3,500,000
2
ๆฐธ็ฐ ๆตฉไธ
3,333,235
3
INTERACTIVE BROKERS LLC ๏ผๅธธไปปไปฃ็ไบบ ใคใณใฟใฉใฏใใฃใใปใใญใผใซใผใบ่จผๅธใฑ๏ผ
1,177,100
4
ๆข ๆฏ่ฑช
592,000
5
ไธ่ฑUFJeในใใผใ่จผๅธๆ ชๅผไผ็คพ
367,200
6
Rakuten Securities, Inc.
ๆฅฝๅคฉ่จผๅธๆ ชๅผไผ็คพ
360,400
7
SBI SECURITIES Co., Ltd.
ๆ ชๅผไผ็คพSBI่จผๅธ
341,573
8
็ด
ๆ ๆ ไบ
289,400
9
ไธๅ ๅฝฉ็พ
275,507
10
ๆพๆฌ ็ไน
260,500
Domestic Nominees
0.0%
+0.0% vs 2024
Trust bank custodians โ GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
49.2%
+14.3% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2022
2023
2024
2025
่พ ๆพค
NEW ENTRY
โ
โ
โ
โ
16.40%
NEW
ๆฐธ็ฐ ๆตฉไธ
17.70%
18.00%
18.68%
15.62%
-3.06%
Interactive Brokers
NEW ENTRY
โ
โ
โ
โ
5.52%
NEW
ๆข ๆฏ่ฑช
NEW ENTRY
โ
โ
โ
โ
2.77%
NEW
ไธ่ฑUFJeในใใผใ่จผๅธ
NEW ENTRY
โ
โ
โ
โ
1.72%
NEW
Rakuten Securities, Inc.
ๆฅฝๅคฉ่จผๅธ
โ
โ
1.91%
1.69%
-0.22%
SBI SECURITIES Co., Ltd.
SBI่จผๅธ
โ
โ
1.33%
1.60%
+0.27%
็ด
ๆ ๆ ไบ
โ
โ
1.62%
1.36%
-0.26%
ไธๅ ๅฝฉ็พ
1.54%
1.54%
1.54%
1.29%
-0.25%
ๆพๆฌ ็ไน
1.08%
1.25%
1.39%
1.22%
-0.17%
ๅผไผ็คพใดใกในใใใฏใญใฃใใฟใซ
last seen 2024
Exited Top 10
2.40%
3.32%
3.32%
โ
้ท่ฐทๅท ่ก
last seen 2024
Exited Top 10
2.46%
2.46%
2.46%
โ
ๅฒกไธ่จผๅธ
last seen 2024
Exited Top 10
โ
โ
1.45%
โ
ๅฑฑไธ ๅ
last seen 2024
Exited Top 10
1.16%
1.16%
1.16%
โ
Japan Securities Finance Co., Ltd.
ๆฅๆฌ่จผๅธ้่
last seen 2023
Exited Top 10
1.73%
1.13%
โ
โ
auใซใใณใ ่จผๅธ
last seen 2022
Exited Top 10
2.07%
โ
โ
โ
ๅๅท ้
ไน
last seen 2023
Exited Top 10
1.08%
1.08%
โ
โ
ๅคๆฑ ๆ ไธ้
last seen 2023
Exited Top 10
โ
1.29%
โ
โ
ๆฐธ็ฐ ไป็พ
last seen 2023
Exited Top 10
1.05%
1.05%
โ
โ
Concentration (HHI)
โ
340
352
382
564
4 fiscal years ยท top-10 holders per year ยท >2,500 HHI = high concentration ยท entity-resolved
โ CSV
Date Shareholder Stake Event Flag Demands Source
2026-03-27
running.co.,ltd
31.84%
+0.01%
correction
Passive
โ
2026-03-12
Sumo Japan Ventures Segregated Portfolio of Fundviews SPC Ltd.
โ
exit
Passive
โ
2026-03-11
running.co.,ltd
31.83%
+15.73%
change
Passive
โ
2026-02-06
running.co.,ltd
16.1%
-15.74%
change
Passive
โ
2026-02-04
running.co.,ltd
31.84%
+15.07%
correction
Passive
โ
2025-12-26
running.co.,ltd
16.77%
-16.41%
change
Passive
โ
2025-12-22
running.co.,ltd
33.18%
+16.41%
correction
Passive
โ
2025-12-19
running.co.,ltd
16.77%
-16.41%
correction
Passive
โ
2025-12-18
running.co.,ltd
33.18%
correction
Passive
โ
2025-12-12
running.co.,ltd
16.77%
change
Passive
โ
2025-12-12
running.co.,ltd
33.18%
+16.41%
correction
Passive
โ
2025-12-01
Sumo Japan Ventures Segregated Portfolio of Fundviews SPC Ltd.
15.74%
initial_5pct
Passive
โ
2025-11-27
running.co.,ltd
33.18%
+0.08%
change
Passive
โ
2025-10-15
running.co.,ltd
33.1%
+4.1%
change
Passive
โ
2025-07-03
running.co.,ltd
29.0%
initial_5pct
Passive
โ
2025-06-06
NAGATA KOUICHI
18.68%
-9.29%
change
Passive
โ
2025-03-19
XIN ZE
16.4%
initial_5pct
Passive
โ
2024-01-30
NAGATA KOUICHI
27.97%
correction
Passive
โ
2024-01-26
NAGATA KOUICHI
27.97%
change
Passive
โ
Date
Category
Summary
Amount
2026-03-12
๐ค Governance
Shareholder Rights
A major shareholder change was reported as of March 6, 2026. Shin Sawa increased their voting rights from 3.96% to 19.70% (8,812 to 43,812 voting shares), while Sumo Japan Ventures Segregated Portfolio of Fundviews SPC Ltd. ceased to be a major shareholder, decreasing from 15.74% to 0% (35,000 to 0 voting shares).
โ
โบ
Summary
A major shareholder change was reported as of March 6, 2026. Shin Sawa increased their voting rights from 3.96% to 19.70% (8,812 to 43,812 voting shares), while Sumo Japan Ventures Segregated Portfolio of Fundviews SPC Ltd. ceased to be a major shareholder, decreasing from 15.74% to 0% (35,000 to 0 voting shares).
Counterparty: Shin Sawa; Sumo Japan Ventures Segregated Portfolio of Fundviews SPC Ltd.
ๅฝ็คพใฎไธป่ฆๆ ชไธปใซ็ฐๅใใใใพใใใฎใงใ้่ๅๅๅๅผๆณ็ฌฌ24ๆกใฎ๏ผ็ฌฌ๏ผ้
ๅใณไผๆฅญๅ
ๅฎน็ญใฎ้็คบใซ้ขใใๅ
้ฃๅบไปค็ฌฌ19ๆก็ฌฌ๏ผ้
็ฌฌ๏ผๅทใฎ่ฆๅฎใซๅบใฅใใๆฌ่จๆๅ ฑๅๆธใๆๅบใใใใฎใงใใใพใใ
โ