FIXER Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	3,980	6,468	11,049	11,360	3,606
Revenue Growth (YoY)	-38.47%	-41.46%	-2.74%	215.03%	21.82%
Cost of Revenue	3,498	4,365	7,002	7,293	2,299
Gross Profit	482	2,103	4,047	4,067	1,307
Selling, General & Admin	2,212	1,804	1,910	1,659	978
Operating Expenses	2,212	1,841	1,936	1,673	989
Operating Income	-1,730	262	2,111	2,394	318
Interest Expense	-	-	-	-2	-4
Interest & Investment Income	4	-	-	-	-
Currency Exchange Gain (Loss)	-	-	-2	-	-
Other Non Operating Income (Expenses)	6	4	-21	-2	-
EBT Excluding Unusual Items	-1,720	266	2,088	2,390	314
Gain (Loss) on Sale of Investments	-	1	-	-	-
Asset Writedown	-335	-	-	-6	-
Other Unusual Items	-	1	-	-	-
Pretax Income	-2,055	268	2,088	2,384	314
Income Tax Expense	65	112	706	889	118
Earnings From Continuing Operations	-2,120	156	1,382	1,495	196
Minority Interest in Earnings	3	-	-	-	-
Net Income	-2,117	156	1,382	1,495	196
Net Income to Common	-2,117	156	1,382	1,495	196
Net Income Growth	-	-88.71%	-7.56%	662.75%	38.03%
Shares Outstanding (Basic)	15	15	15	14	14
Shares Outstanding (Diluted)	15	16	16	14	14
Shares Change (YoY)	-5.80%	0.50%	14.29%	-	2.33%
EPS (Basic)	-143.20	10.56	94.99	109.42	14.35
EPS (Diluted)	-143.20	9.94	88.50	109.42	14.35
EPS Growth	-	-88.77%	-19.12%	662.75%	34.89%
Free Cash Flow	-1,077	-672	315	2,433	-
Free Cash Flow Per Share	-72.85	-42.82	20.17	178.07	-
Gross Margin	12.11%	32.51%	36.63%	35.80%	36.24%
Operating Margin	-43.47%	4.05%	19.11%	21.07%	8.82%
Profit Margin	-53.19%	2.41%	12.51%	13.16%	5.44%
Free Cash Flow Margin	-27.06%	-10.39%	2.85%	21.42%	-
EBITDA	-1,673	328	2,157	2,424	329
EBITDA Margin	-42.03%	5.07%	19.52%	21.34%	9.12%
D&A For EBITDA	57	66	46	30	11
EBIT	-1,730	262	2,111	2,394	318
EBIT Margin	-43.47%	4.05%	19.11%	21.07%	8.82%
Effective Tax Rate	-	41.79%	33.81%	37.29%	37.58%
Advertising Expenses	-	97	161	464	-

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