MFS Inc
TSE:196A
Income Statement
Earnings Waterfall
MFS Inc
Income Statement
MFS Inc
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
8
|
6
|
0
|
0
|
0
|
|
| Revenue |
2 002
N/A
|
2 175
+9%
|
2 426
+12%
|
2 917
+20%
|
3 789
+30%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(361)
|
(350)
|
(348)
|
(748)
|
(1 633)
|
|
| Gross Profit |
1 641
N/A
|
1 825
+11%
|
2 078
+14%
|
2 169
+4%
|
2 157
-1%
|
|
| Operating Income | ||||||
| Operating Expenses |
(1 696)
|
(1 815)
|
(1 966)
|
(1 973)
|
(2 012)
|
|
| Selling, General & Administrative |
(1 696)
|
(1 815)
|
(1 966)
|
(1 973)
|
(2 012)
|
|
| Other Operating Expenses |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(55)
N/A
|
10
N/A
|
112
+1 006%
|
196
+76%
|
145
-26%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(8)
|
(6)
|
(2)
|
1
|
2
|
|
| Total Other Income |
(23)
|
(21)
|
(20)
|
2
|
5
|
|
| Pre-Tax Income |
(86)
N/A
|
(17)
+80%
|
89
N/A
|
198
+122%
|
152
-23%
|
|
| Net Income | ||||||
| Tax Provision |
14
|
7
|
(22)
|
(38)
|
(38)
|
|
| Income from Continuing Operations |
(72)
|
(10)
|
68
|
160
|
114
|
|
| Net Income (Common) |
(72)
N/A
|
(10)
+86%
|
68
N/A
|
160
+136%
|
114
-29%
|
|
| EPS (Diluted) |
-7.91
N/A
|
-1.08
+86%
|
7.41
N/A
|
17.52
+136%
|
12.54
-28%
|
|