Nix, Inc. 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	Dec '25 Dec 31, 2025	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	4,376	4,403	4,386	4,516	4,465	4,068
Revenue Growth (YoY)	-2.06%	0.39%	-2.88%	1.14%	9.76%	13.63%
Cost of Revenue	2,472	2,511	2,438	2,454	2,555	2,304
Gross Profit	1,904	1,892	1,948	2,062	1,910	1,764
Selling, General & Admin	1,481	1,501	1,541	1,545	1,496	1,391
Research & Development	176	176	191	184	213	185
Operating Expenses	1,658	1,678	1,732	1,729	1,709	1,576
Operating Income	246	214	216	333	201	188
Interest Expense	-2	-2	-1	-2	-2	-2
Interest & Investment Income	5	3	1	1	1	3
Earnings From Equity Investments	5	4	-	-2	6	9
Currency Exchange Gain (Loss)	18	21	-12	-44	-20	-1
Other Non Operating Income (Expenses)	10	10	2	11	71	31
EBT Excluding Unusual Items	282	250	206	297	257	228
Gain (Loss) on Sale of Assets	-	-	-11	-	-	-
Asset Writedown	-	-	-6	-25	-	-
Legal Settlements	-	-	-6	-	-	-
Other Unusual Items	-	-	73	-103	-	-
Pretax Income	282	250	256	169	257	228
Income Tax Expense	62	56	74	13	43	31
Net Income	220	194	182	156	214	197
Net Income to Common	220	194	182	156	214	197
Net Income Growth	-20.58%	6.59%	16.67%	-27.10%	8.63%	-
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	-0.01%	-	-	-	-	-
EPS (Basic)	94.75	83.55	78.38	67.18	92.16	84.84
EPS (Diluted)	94.75	83.55	78.38	67.18	92.16	84.84
EPS Growth	-20.57%	6.59%	16.67%	-27.10%	8.63%	-
Free Cash Flow	-	120	243	259	-51	197
Free Cash Flow Per Share	-	51.68	104.65	111.54	-21.96	84.84
Dividend Per Share	20.000	20.000	20.000	20.000	18.000	15.000
Dividend Growth	-	-	-	11.11%	20.00%	200.00%
Gross Margin	43.51%	42.97%	44.41%	45.66%	42.78%	43.36%
Operating Margin	5.62%	4.86%	4.92%	7.37%	4.50%	4.62%
Profit Margin	5.03%	4.41%	4.15%	3.45%	4.79%	4.84%
Free Cash Flow Margin	-	2.73%	5.54%	5.73%	-1.14%	4.84%
EBITDA	455.75	419	402	513	374	339
EBITDA Margin	10.42%	9.52%	9.17%	11.36%	8.38%	8.33%
D&A For EBITDA	209.75	205	186	180	173	151
EBIT	246	214	216	333	201	188
EBIT Margin	5.62%	4.86%	4.92%	7.37%	4.50%	4.62%
Effective Tax Rate	21.99%	22.40%	28.91%	7.69%	16.73%	13.60%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.