Data is not available at this time.
Faith, Inc. operates as a diversified content distribution and entertainment company in Japan, specializing in music, digital media, and fan engagement platforms. The company’s core revenue model revolves around multiple verticals, including digital music distribution (via platforms like Fans and GIGA), fan club services (Fans' Music), and live entertainment management (PLUSTOKYO). It also monetizes through advertising, artist management, and e-commerce, leveraging brands like Nippon Columbia and BARKS. Faith, Inc. occupies a niche in Japan’s entertainment sector by integrating technology with music and idol culture, catering to both mainstream and niche audiences. Its market position is bolstered by proprietary platforms like JOYSOUND for karaoke and VIDEO Clipper for live performances, though competition from global streaming services and domestic rivals pressures margins. The company’s strength lies in its localized content and multi-platform ecosystem, but scalability beyond Japan remains untested.
Faith, Inc. reported revenue of ¥13.7 billion for FY 2024, but net income stood at a loss of ¥1.1 billion, reflecting operational challenges. The negative operating cash flow of ¥288 million and modest capital expenditures of ¥79 million suggest constrained liquidity. The diluted EPS of -¥101.14 underscores profitability struggles, likely tied to high content acquisition costs or platform investments.
The company’s earnings power is hampered by its recent net loss, though its cash position of ¥9.8 billion provides a buffer. Low capital expenditures indicate cautious reinvestment, but the negative operating cash flow raises questions about sustainable cash generation. Debt levels at ¥1.3 billion are manageable relative to cash reserves, but efficiency metrics require improvement.
Faith, Inc. maintains a robust cash position of ¥9.8 billion against total debt of ¥1.3 billion, suggesting a healthy liquidity profile. However, the negative operating cash flow and net loss highlight near-term financial strain. The balance sheet is leveraged for stability, but sustained losses could erode its cushion.
Growth trends are muted, with revenue stability offset by profitability declines. The company pays a dividend of ¥10 per share, signaling commitment to shareholders, but this may be unsustainable if losses persist. Expansion relies on scaling existing platforms and monetizing fan engagement, though competitive pressures loom.
With a market cap of ¥13.2 billion and a beta of 0.44, Faith, Inc. is viewed as a low-volatility play in Japan’s entertainment sector. Investors likely discount its losses due to its cash reserves and niche positioning, but expectations for turnaround are cautious.
Faith, Inc.’s strategic advantages include its integrated content ecosystem and strong domestic brand recognition. The outlook hinges on improving monetization of its platforms and controlling costs. Success depends on leveraging its fan-centric models and exploring synergies across its diverse entertainment assets.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |