Fixstars Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	9,617	7,995	7,038	6,310	5,501
Revenue Growth (YoY)	20.29%	13.60%	11.54%	14.71%	-4.56%
Cost of Revenue	4,611	3,818	3,463	3,284	3,217
Gross Profit	5,006	4,177	3,575	3,026	2,284
Selling, General & Admin	1,978	1,705	1,404	1,314	1,134
Research & Development	450	168	84	88	178
Operating Expenses	2,428	1,873	1,488	1,402	1,312
Operating Income	2,578	2,304	2,087	1,624	972
Interest Expense	-	-2	-3	-6	-8
Interest & Investment Income	5	-	-	-	-
Currency Exchange Gain (Loss)	-2	3	-5	3	-1
Other Non Operating Income (Expenses)	-1	-1	-5	67	-5
EBT Excluding Unusual Items	2,580	2,304	2,074	1,688	958
Gain (Loss) on Sale of Investments	4	-15	19	-9	-
Asset Writedown	-	-	-1	-	-
Other Unusual Items	-	-	-	-	-15
Pretax Income	2,584	2,289	2,092	1,679	943
Income Tax Expense	573	751	631	583	398
Earnings From Continuing Operations	2,011	1,538	1,461	1,096	545
Minority Interest in Earnings	-66	-44	-14	-14	-2
Net Income	1,945	1,494	1,447	1,082	543
Net Income to Common	1,945	1,494	1,447	1,082	543
Net Income Growth	30.19%	3.25%	33.73%	99.26%	-18.71%
Shares Outstanding (Basic)	32	32	32	32	33
Shares Outstanding (Diluted)	32	32	32	32	33
Shares Change (YoY)	0.11%	0.12%	-0.38%	-1.12%	-1.14%
EPS (Basic)	60.33	46.39	44.98	33.51	16.63
EPS (Diluted)	60.33	46.39	44.98	33.51	16.63
EPS Growth	30.04%	3.13%	34.25%	101.49%	-17.76%
Free Cash Flow	1,869	1,491	682	1,447	431
Free Cash Flow Per Share	57.97	46.30	21.20	44.81	13.20
Dividend Per Share	18.000	14.000	13.000	10.000	5.000
Dividend Growth	28.57%	7.69%	30.00%	100.00%	-16.67%
Gross Margin	52.05%	52.24%	50.80%	47.96%	41.52%
Operating Margin	26.81%	28.82%	29.65%	25.74%	17.67%
Profit Margin	20.23%	18.69%	20.56%	17.15%	9.87%
Free Cash Flow Margin	19.43%	18.65%	9.69%	22.93%	7.83%
EBITDA	2,744	2,450	2,223	1,771	1,060
EBITDA Margin	28.53%	30.64%	31.59%	28.07%	19.27%
D&A For EBITDA	166	146	136	147	88
EBIT	2,578	2,304	2,087	1,624	972
EBIT Margin	26.81%	28.82%	29.65%	25.74%	17.67%
Effective Tax Rate	22.18%	32.81%	30.16%	34.72%	42.21%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.