Fuji PS Corp
TSE:1848
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Fuji PS Corp
TSE:1848
|
JP |
|
Ashoka Buildcon Ltd
NSE:ASHOKA
|
IN |
|
GMO AD Partners Inc
TSE:4784
|
JP |
Income Statement
Earnings Waterfall
Fuji PS Corp
Income Statement
Fuji PS Corp
| Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
23
|
0
|
0
|
2
|
5
|
8
|
13
|
0
|
13
|
18
|
20
|
25
|
28
|
29
|
30
|
29
|
25
|
21
|
19
|
20
|
22
|
26
|
31
|
34
|
35
|
34
|
32
|
31
|
31
|
31
|
30
|
28
|
28
|
27
|
26
|
26
|
27
|
29
|
30
|
27
|
21
|
15
|
14
|
15
|
18
|
24
|
27
|
19
|
19
|
0
|
24
|
20
|
21
|
30
|
35
|
42
|
49
|
52
|
53
|
54
|
63
|
73
|
96
|
0
|
0
|
0
|
|
| Revenue |
13 842
N/A
|
12 826
-7%
|
15 448
+20%
|
15 506
+0%
|
17 469
+13%
|
16 203
-7%
|
16 534
+2%
|
15 120
-9%
|
14 496
-4%
|
19 459
+34%
|
19 247
-1%
|
19 119
-1%
|
18 272
-4%
|
17 820
-2%
|
18 112
+2%
|
18 061
0%
|
17 801
-1%
|
17 421
-2%
|
17 220
-1%
|
17 933
+4%
|
19 339
+8%
|
21 092
+9%
|
21 926
+4%
|
22 177
+1%
|
22 920
+3%
|
24 389
+6%
|
25 145
+3%
|
25 143
0%
|
24 599
-2%
|
23 014
-6%
|
22 026
-4%
|
21 337
-3%
|
21 157
-1%
|
21 650
+2%
|
22 604
+4%
|
24 950
+10%
|
26 768
+7%
|
27 361
+2%
|
28 131
+3%
|
27 026
-4%
|
25 598
-5%
|
27 863
+9%
|
27 833
0%
|
28 997
+4%
|
29 889
+3%
|
27 979
-6%
|
28 576
+2%
|
28 271
-1%
|
28 130
0%
|
27 693
-2%
|
49 024
+77%
|
47 946
-2%
|
60 860
+27%
|
27 301
-55%
|
40 101
+47%
|
40 426
+1%
|
27 263
-33%
|
26 843
-2%
|
25 923
-3%
|
25 595
-1%
|
26 522
+4%
|
28 566
+8%
|
30 463
+7%
|
32 145
+6%
|
33 198
+3%
|
33 771
+2%
|
34 201
+1%
|
34 606
+1%
|
33 135
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13 195)
|
(12 419)
|
(14 940)
|
(14 920)
|
(16 033)
|
(14 337)
|
(14 406)
|
(13 099)
|
(12 366)
|
(16 768)
|
(16 811)
|
(16 917)
|
(16 488)
|
(16 253)
|
(16 664)
|
(16 485)
|
(15 992)
|
(15 514)
|
(15 176)
|
(15 876)
|
(17 109)
|
(18 609)
|
(19 294)
|
(19 460)
|
(19 863)
|
(21 082)
|
(21 704)
|
(21 714)
|
(21 326)
|
(19 835)
|
(18 971)
|
(18 313)
|
(18 198)
|
(18 536)
|
(19 228)
|
(20 981)
|
(22 974)
|
(23 821)
|
(24 770)
|
(24 117)
|
(22 291)
|
(23 970)
|
(23 696)
|
(24 811)
|
(25 839)
|
(24 176)
|
(24 660)
|
(23 960)
|
(23 391)
|
(22 942)
|
(40 211)
|
(39 584)
|
(50 707)
|
(23 029)
|
(33 952)
|
(34 399)
|
(23 748)
|
(23 470)
|
(22 886)
|
(22 572)
|
(23 122)
|
(24 793)
|
(26 654)
|
(28 174)
|
(29 063)
|
(29 460)
|
(29 427)
|
(29 310)
|
(28 164)
|
|
| Gross Profit |
648
N/A
|
407
-37%
|
508
+25%
|
586
+15%
|
1 436
+145%
|
1 866
+30%
|
2 128
+14%
|
2 021
-5%
|
2 130
+5%
|
2 691
+26%
|
2 436
-9%
|
2 202
-10%
|
1 784
-19%
|
1 567
-12%
|
1 448
-8%
|
1 576
+9%
|
1 809
+15%
|
1 907
+5%
|
2 044
+7%
|
2 057
+1%
|
2 230
+8%
|
2 483
+11%
|
2 632
+6%
|
2 717
+3%
|
3 057
+13%
|
3 307
+8%
|
3 441
+4%
|
3 429
0%
|
3 273
-5%
|
3 179
-3%
|
3 055
-4%
|
3 024
-1%
|
2 959
-2%
|
3 114
+5%
|
3 376
+8%
|
3 969
+18%
|
3 794
-4%
|
3 540
-7%
|
3 361
-5%
|
2 909
-13%
|
3 307
+14%
|
3 893
+18%
|
4 137
+6%
|
4 186
+1%
|
4 050
-3%
|
3 803
-6%
|
3 916
+3%
|
4 311
+10%
|
4 739
+10%
|
4 751
+0%
|
8 813
+85%
|
8 362
-5%
|
10 153
+21%
|
4 272
-58%
|
6 149
+44%
|
6 027
-2%
|
3 515
-42%
|
3 373
-4%
|
3 037
-10%
|
3 023
0%
|
3 400
+12%
|
3 773
+11%
|
3 809
+1%
|
3 971
+4%
|
4 135
+4%
|
4 311
+4%
|
4 774
+11%
|
5 296
+11%
|
4 971
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 633)
|
(1 582)
|
(1 734)
|
(1 614)
|
(1 355)
|
(1 140)
|
(1 118)
|
(1 113)
|
(1 128)
|
(2 096)
|
(1 430)
|
(1 433)
|
(1 426)
|
(1 463)
|
(1 630)
|
(1 654)
|
(1 736)
|
(1 761)
|
(1 789)
|
(1 853)
|
(1 892)
|
(2 023)
|
(1 700)
|
(2 194)
|
(2 393)
|
(2 539)
|
(2 541)
|
(2 637)
|
(2 603)
|
(2 555)
|
(2 595)
|
(2 545)
|
(2 546)
|
(2 571)
|
(2 449)
|
(2 549)
|
(2 740)
|
(2 780)
|
(2 838)
|
(2 843)
|
(2 829)
|
(2 976)
|
(2 986)
|
(2 975)
|
(2 995)
|
(2 868)
|
(2 841)
|
(2 858)
|
(3 024)
|
(2 984)
|
(5 253)
|
(5 266)
|
(6 587)
|
(3 224)
|
(4 735)
|
(4 765)
|
(3 337)
|
(3 152)
|
(3 163)
|
(3 192)
|
(3 149)
|
(3 209)
|
(3 258)
|
(3 268)
|
(3 340)
|
(3 426)
|
(3 413)
|
(3 467)
|
(3 467)
|
|
| Selling, General & Administrative |
(1 683)
|
(1 635)
|
(1 690)
|
(1 574)
|
(1 375)
|
(1 152)
|
(1 123)
|
(1 110)
|
(1 120)
|
(1 493)
|
(1 425)
|
(1 432)
|
(1 426)
|
(1 465)
|
(1 622)
|
(1 680)
|
(1 736)
|
(1 760)
|
(1 801)
|
(1 849)
|
(1 892)
|
(1 954)
|
(2 125)
|
(2 194)
|
(2 390)
|
(2 467)
|
(2 540)
|
(2 636)
|
(2 604)
|
(2 555)
|
(2 596)
|
(2 545)
|
(2 545)
|
(2 570)
|
(2 575)
|
(2 677)
|
(2 740)
|
(2 678)
|
(2 823)
|
(2 826)
|
(2 827)
|
(2 851)
|
(2 977)
|
(2 967)
|
(2 986)
|
(2 782)
|
(2 837)
|
(2 856)
|
(3 022)
|
(2 905)
|
(5 281)
|
(5 293)
|
(6 659)
|
(3 118)
|
(4 732)
|
(4 762)
|
(3 335)
|
(2 997)
|
(3 162)
|
(3 192)
|
(3 148)
|
(3 062)
|
(3 258)
|
(3 266)
|
(3 340)
|
(3 293)
|
(3 412)
|
(3 466)
|
(3 465)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
4
|
8
|
12
|
5
|
(3)
|
(8)
|
(603)
|
(5)
|
(1)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
50
|
53
|
(44)
|
(44)
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
26
|
(1)
|
(1)
|
12
|
(4)
|
0
|
(1)
|
425
|
0
|
(3)
|
(72)
|
0
|
(1)
|
1
|
0
|
1
|
0
|
(1)
|
(1)
|
126
|
128
|
0
|
(1)
|
(15)
|
(17)
|
(3)
|
(1)
|
(9)
|
(8)
|
(9)
|
(2)
|
(4)
|
(2)
|
(2)
|
0
|
28
|
27
|
72
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
|
| Operating Income |
(985)
N/A
|
(1 175)
-19%
|
(1 226)
-4%
|
(1 028)
+16%
|
81
N/A
|
726
+796%
|
1 010
+39%
|
908
-10%
|
1 002
+10%
|
595
-41%
|
1 006
+69%
|
769
-24%
|
358
-53%
|
104
-71%
|
(182)
N/A
|
(78)
+57%
|
73
N/A
|
146
+100%
|
255
+75%
|
204
-20%
|
338
+66%
|
460
+36%
|
932
+103%
|
523
-44%
|
664
+27%
|
768
+16%
|
900
+17%
|
792
-12%
|
670
-15%
|
624
-7%
|
460
-26%
|
479
+4%
|
413
-14%
|
543
+31%
|
927
+71%
|
1 420
+53%
|
1 054
-26%
|
760
-28%
|
523
-31%
|
66
-87%
|
478
+624%
|
917
+92%
|
1 151
+26%
|
1 211
+5%
|
1 055
-13%
|
935
-11%
|
1 075
+15%
|
1 453
+35%
|
1 715
+18%
|
1 767
+3%
|
3 560
+101%
|
3 096
-13%
|
3 566
+15%
|
1 048
-71%
|
1 414
+35%
|
1 262
-11%
|
178
-86%
|
221
+24%
|
(126)
N/A
|
(169)
-34%
|
251
N/A
|
564
+125%
|
551
-2%
|
703
+28%
|
795
+13%
|
885
+11%
|
1 361
+54%
|
1 829
+34%
|
1 504
-18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
(8)
|
(28)
|
(51)
|
(25)
|
(27)
|
(11)
|
(28)
|
(9)
|
(14)
|
(10)
|
(12)
|
(17)
|
(20)
|
(25)
|
(28)
|
(29)
|
(27)
|
(29)
|
(25)
|
(21)
|
(19)
|
(20)
|
(22)
|
(26)
|
(31)
|
(34)
|
(35)
|
(34)
|
(32)
|
(29)
|
(29)
|
(29)
|
(27)
|
(28)
|
(28)
|
(27)
|
(26)
|
(26)
|
(27)
|
(29)
|
(30)
|
(27)
|
(21)
|
(15)
|
(14)
|
(15)
|
(18)
|
(24)
|
(22)
|
(41)
|
(41)
|
(47)
|
(24)
|
(35)
|
(36)
|
(30)
|
(35)
|
(42)
|
(49)
|
(52)
|
(53)
|
(54)
|
(63)
|
(73)
|
(96)
|
(108)
|
(113)
|
(121)
|
|
| Non-Reccuring Items |
0
|
0
|
(5)
|
(3)
|
2
|
6
|
1
|
(4)
|
(598)
|
(224)
|
(837)
|
(870)
|
(280)
|
(30)
|
0
|
0
|
43
|
0
|
0
|
415
|
425
|
425
|
0
|
24
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
(15)
|
0
|
0
|
(5)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
90
|
46
|
94
|
(63)
|
(41)
|
3
|
(44)
|
(44)
|
(34)
|
(36)
|
|
| Gain/Loss on Disposition of Assets |
14
|
22
|
25
|
14
|
10
|
54
|
51
|
47
|
0
|
14
|
9
|
9
|
9
|
12
|
9
|
11
|
13
|
22
|
12
|
24
|
26
|
32
|
31
|
21
|
20
|
12
|
12
|
10
|
7
|
0
|
6
|
5
|
7
|
135
|
7
|
8
|
11
|
31
|
18
|
19
|
19
|
12
|
8
|
6
|
2
|
7
|
6
|
8
|
0
|
(4)
|
3
|
27
|
69
|
88
|
126
|
101
|
70
|
23
|
(2)
|
18
|
11
|
36
|
86
|
71
|
76
|
2 352
|
2 323
|
2 321
|
2 311
|
|
| Total Other Income |
39
|
(93)
|
12
|
(1)
|
5
|
15
|
15
|
8
|
11
|
6
|
14
|
34
|
30
|
23
|
24
|
1
|
1
|
(5)
|
(4)
|
(3)
|
(7)
|
(1)
|
2
|
(3)
|
0
|
3
|
2
|
(1)
|
(8)
|
(6)
|
(20)
|
(15)
|
(8)
|
(1)
|
0
|
(3)
|
(2)
|
(13)
|
7
|
(4)
|
(1)
|
(13)
|
(15)
|
(5)
|
(6)
|
(3)
|
(10)
|
(13)
|
(5)
|
(11)
|
(13)
|
(15)
|
(22)
|
(1)
|
(3)
|
12
|
15
|
17
|
20
|
20
|
27
|
15
|
2
|
0
|
5
|
7
|
7
|
(3)
|
1
|
|
| Pre-Tax Income |
(929)
N/A
|
(1 254)
-35%
|
(1 222)
+3%
|
(1 069)
+13%
|
73
N/A
|
774
+960%
|
1 066
+38%
|
931
-13%
|
406
-56%
|
377
-7%
|
182
-52%
|
(70)
N/A
|
100
N/A
|
89
-11%
|
(174)
N/A
|
(94)
+46%
|
101
N/A
|
136
+35%
|
234
+72%
|
615
+163%
|
761
+24%
|
897
+18%
|
945
+5%
|
543
-43%
|
658
+21%
|
752
+14%
|
874
+16%
|
760
-13%
|
629
-17%
|
580
-8%
|
417
-28%
|
440
+6%
|
383
-13%
|
650
+70%
|
906
+39%
|
1 397
+54%
|
1 155
-17%
|
737
-36%
|
522
-29%
|
54
-90%
|
462
+756%
|
878
+90%
|
1 117
+27%
|
1 191
+7%
|
1 036
-13%
|
925
-11%
|
1 056
+14%
|
1 430
+35%
|
1 640
+15%
|
1 804
+10%
|
3 509
+95%
|
3 067
-13%
|
3 566
+16%
|
1 111
-69%
|
1 502
+35%
|
1 339
-11%
|
233
-83%
|
226
-3%
|
(25)
N/A
|
(90)
-260%
|
283
N/A
|
656
+132%
|
522
-20%
|
670
+28%
|
806
+20%
|
3 104
+285%
|
3 539
+14%
|
4 000
+13%
|
3 659
-9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(40)
|
(26)
|
(57)
|
(49)
|
(55)
|
(31)
|
(29)
|
(28)
|
(23)
|
(33)
|
(35)
|
(38)
|
(38)
|
(37)
|
(38)
|
(40)
|
(49)
|
(39)
|
(39)
|
(36)
|
(44)
|
(71)
|
(71)
|
(76)
|
(96)
|
(109)
|
(109)
|
(108)
|
(86)
|
(84)
|
(84)
|
(88)
|
(79)
|
(115)
|
(131)
|
(201)
|
(182)
|
25
|
16
|
94
|
(36)
|
(284)
|
(275)
|
(344)
|
(316)
|
(277)
|
(307)
|
(422)
|
(478)
|
(476)
|
(949)
|
(814)
|
(950)
|
(336)
|
(471)
|
(463)
|
(103)
|
(102)
|
(42)
|
23
|
(136)
|
(241)
|
(201)
|
(241)
|
(268)
|
(916)
|
(1 034)
|
(1 178)
|
(1 094)
|
|
| Income from Continuing Operations |
(969)
|
(1 280)
|
(1 279)
|
(1 118)
|
18
|
743
|
1 037
|
903
|
383
|
344
|
147
|
(108)
|
62
|
52
|
(212)
|
(134)
|
52
|
97
|
195
|
579
|
717
|
826
|
874
|
467
|
562
|
643
|
765
|
652
|
543
|
496
|
333
|
352
|
304
|
535
|
775
|
1 196
|
973
|
762
|
538
|
148
|
426
|
594
|
842
|
847
|
720
|
648
|
749
|
1 008
|
1 162
|
1 328
|
2 560
|
2 253
|
2 616
|
775
|
1 031
|
876
|
130
|
124
|
(67)
|
(67)
|
147
|
415
|
321
|
429
|
538
|
2 188
|
2 505
|
2 822
|
2 565
|
|
| Net Income (Common) |
(971)
N/A
|
(1 281)
-32%
|
(1 280)
+0%
|
(1 115)
+13%
|
18
N/A
|
742
+4 022%
|
1 030
+39%
|
897
-13%
|
376
-58%
|
343
-9%
|
146
-57%
|
(107)
N/A
|
66
N/A
|
52
-21%
|
(211)
N/A
|
(135)
+36%
|
51
N/A
|
97
+90%
|
194
+100%
|
579
+198%
|
717
+24%
|
826
+15%
|
874
+6%
|
468
-46%
|
561
+20%
|
643
+15%
|
765
+19%
|
652
-15%
|
544
-17%
|
496
-9%
|
334
-33%
|
352
+5%
|
303
-14%
|
534
+76%
|
774
+45%
|
1 195
+54%
|
972
-19%
|
763
-22%
|
538
-29%
|
150
-72%
|
427
+185%
|
594
+39%
|
843
+42%
|
846
+0%
|
721
-15%
|
647
-10%
|
747
+15%
|
1 007
+35%
|
1 161
+15%
|
1 327
+14%
|
2 560
+93%
|
2 252
-12%
|
2 615
+16%
|
775
-70%
|
1 031
+33%
|
876
-15%
|
129
-85%
|
123
-5%
|
(68)
N/A
|
(68)
N/A
|
146
N/A
|
415
+184%
|
322
-22%
|
429
+33%
|
538
+25%
|
2 187
+307%
|
2 503
+14%
|
2 821
+13%
|
2 564
-9%
|
|
| EPS (Diluted) |
-54.84
N/A
|
-71.56
-30%
|
-72.31
-1%
|
-62.99
+13%
|
1.01
N/A
|
41.92
+4 050%
|
58.19
+39%
|
50.67
-13%
|
21.24
-58%
|
19.05
-10%
|
8.23
-57%
|
-6.04
N/A
|
3.72
N/A
|
2.88
-23%
|
-11.92
N/A
|
-7.62
+36%
|
2.88
N/A
|
5.38
+87%
|
10.95
+104%
|
32.71
+199%
|
40.5
+24%
|
45.88
+13%
|
49.37
+8%
|
26.44
-46%
|
31.69
+20%
|
36.28
+14%
|
43.22
+19%
|
36.83
-15%
|
30.73
-17%
|
27.99
-9%
|
18.87
-33%
|
19.88
+5%
|
17.1
-14%
|
30.14
+76%
|
43.72
+45%
|
67.51
+54%
|
54.91
-19%
|
43.06
-22%
|
30.39
-29%
|
8.47
-72%
|
24.1
+185%
|
33.52
+39%
|
47.58
+42%
|
47.74
+0%
|
40.69
-15%
|
36.51
-10%
|
42.15
+15%
|
56.82
+35%
|
65.5
+15%
|
74.85
+14%
|
144.36
+93%
|
127.09
-12%
|
147.4
+16%
|
43.68
-70%
|
58.09
+33%
|
49.38
-15%
|
7.27
-85%
|
6.93
-5%
|
-3.83
N/A
|
-3.83
N/A
|
8.21
N/A
|
23.36
+185%
|
18.11
-22%
|
24.08
+33%
|
30.34
+26%
|
123.24
+306%
|
141.75
+15%
|
159.7
+13%
|
145.15
-9%
|
|