Fixstars Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	10,276	9,617	7,995	7,038	6,310	5,501
Revenue Growth (YoY)	15.82%	20.29%	13.60%	11.54%	14.71%	-4.56%
Cost of Revenue	4,816	4,611	3,818	3,463	3,284	3,217
Gross Profit	5,460	5,006	4,177	3,575	3,026	2,284
Selling, General & Admin	2,300	1,978	1,705	1,404	1,314	1,134
Research & Development	450	450	168	84	88	178
Operating Expenses	2,750	2,428	1,873	1,488	1,402	1,312
Operating Income	2,710	2,578	2,304	2,087	1,624	972
Interest Expense	-	-	-2	-3	-6	-8
Interest & Investment Income	9	5	-	-	-	-
Currency Exchange Gain (Loss)	-	-2	3	-5	3	-1
Other Non Operating Income (Expenses)	2	-1	-1	-5	67	-5
EBT Excluding Unusual Items	2,721	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	-229	-	-	-	-	-15
Pretax Income	2,492	2,584	2,289	2,092	1,679	943
Income Tax Expense	704	573	751	631	583	398
Earnings From Continuing Operations	1,788	2,011	1,538	1,461	1,096	545
Minority Interest in Earnings	-71	-66	-44	-14	-14	-2
Net Income	1,717	1,945	1,494	1,447	1,082	543
Net Income to Common	1,717	1,945	1,494	1,447	1,082	543
Net Income Growth	-10.76%	30.19%	3.25%	33.73%	99.26%	-18.71%
Shares Outstanding (Basic)	32	32	32	32	32	33
Shares Outstanding (Diluted)	32	32	32	32	32	33
Shares Change (YoY)	0.12%	0.11%	0.12%	-0.38%	-1.12%	-1.14%
EPS (Basic)	53.22	60.33	46.39	44.98	33.51	16.63
EPS (Diluted)	53.22	60.33	46.39	44.98	33.51	16.63
EPS Growth	-10.87%	30.04%	3.13%	34.25%	101.49%	-17.76%
Free Cash Flow	1,722	1,869	1,491	682	1,447	431
Free Cash Flow Per Share	53.37	57.97	46.30	21.20	44.81	13.20
Dividend Per Share	18.000	18.000	14.000	13.000	10.000	5.000
Dividend Growth	28.57%	28.57%	7.69%	30.00%	100.00%	-16.67%
Gross Margin	53.13%	52.05%	52.24%	50.80%	47.96%	41.52%
Operating Margin	26.37%	26.81%	28.82%	29.65%	25.74%	17.67%
Profit Margin	16.71%	20.23%	18.69%	20.56%	17.15%	9.87%
Free Cash Flow Margin	16.76%	19.43%	18.65%	9.69%	22.93%	7.83%
EBITDA	2,875	2,744	2,450	2,223	1,771	1,060
EBITDA Margin	27.98%	28.53%	30.64%	31.59%	28.07%	19.27%
D&A For EBITDA	165	166	146	136	147	88
EBIT	2,710	2,578	2,304	2,087	1,624	972
EBIT Margin	26.37%	26.81%	28.82%	29.65%	25.74%	17.67%
Effective Tax Rate	28.25%	22.18%	32.81%	30.16%	34.72%	42.21%

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