Fixstars Corp
TSE:3687
Income Statement
Earnings Waterfall
Fixstars Corp
Revenue
|
7.2B
JPY
|
Cost of Revenue
|
-3.5B
JPY
|
Gross Profit
|
3.6B
JPY
|
Operating Expenses
|
-1.5B
JPY
|
Operating Income
|
2.1B
JPY
|
Other Expenses
|
-665.5m
JPY
|
Net Income
|
1.5B
JPY
|
Income Statement
Fixstars Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
2 938
N/A
|
3 115
+6%
|
3 264
+5%
|
3 423
+5%
|
3 582
+5%
|
3 807
+6%
|
3 902
+2%
|
4 043
+4%
|
4 064
+1%
|
4 037
-1%
|
4 106
+2%
|
4 208
+2%
|
4 451
+6%
|
4 574
+3%
|
4 697
+3%
|
4 899
+4%
|
5 275
+8%
|
5 852
+11%
|
6 528
+12%
|
7 026
+8%
|
6 967
-1%
|
6 422
-8%
|
6 291
-2%
|
5 787
-8%
|
5 765
0%
|
5 815
+1%
|
5 579
-4%
|
5 486
-2%
|
5 502
+0%
|
5 665
+3%
|
5 755
+2%
|
6 135
+7%
|
6 311
+3%
|
6 626
+5%
|
6 863
+4%
|
6 948
+1%
|
7 038
+1%
|
7 177
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 824)
|
(1 889)
|
(1 964)
|
(2 043)
|
(2 159)
|
(2 381)
|
(2 442)
|
(2 526)
|
(2 596)
|
(2 590)
|
(2 623)
|
(2 731)
|
(2 816)
|
(2 816)
|
(2 891)
|
(2 949)
|
(3 159)
|
(3 628)
|
(4 084)
|
(4 508)
|
(4 458)
|
(3 994)
|
(3 714)
|
(3 294)
|
(3 297)
|
(3 356)
|
(3 308)
|
(3 269)
|
(3 217)
|
(3 198)
|
(3 095)
|
(3 175)
|
(3 285)
|
(3 382)
|
(3 508)
|
(3 550)
|
(3 463)
|
(3 542)
|
|
Gross Profit |
1 114
N/A
|
1 227
+10%
|
1 301
+6%
|
1 380
+6%
|
1 423
+3%
|
1 427
+0%
|
1 460
+2%
|
1 517
+4%
|
1 468
-3%
|
1 446
-1%
|
1 482
+2%
|
1 476
0%
|
1 634
+11%
|
1 758
+8%
|
1 806
+3%
|
1 950
+8%
|
2 117
+9%
|
2 224
+5%
|
2 445
+10%
|
2 518
+3%
|
2 509
0%
|
2 427
-3%
|
2 577
+6%
|
2 492
-3%
|
2 467
-1%
|
2 459
0%
|
2 271
-8%
|
2 217
-2%
|
2 285
+3%
|
2 467
+8%
|
2 660
+8%
|
2 960
+11%
|
3 026
+2%
|
3 243
+7%
|
3 355
+3%
|
3 398
+1%
|
3 575
+5%
|
3 634
+2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(662)
|
(707)
|
(739)
|
(727)
|
(809)
|
(846)
|
(832)
|
(847)
|
(757)
|
(793)
|
(785)
|
(800)
|
(799)
|
(875)
|
(951)
|
(1 033)
|
(1 016)
|
(1 102)
|
(1 150)
|
(1 166)
|
(1 192)
|
(1 213)
|
(1 285)
|
(1 377)
|
(1 283)
|
(1 380)
|
(1 358)
|
(1 302)
|
(1 313)
|
(1 375)
|
(1 287)
|
(1 302)
|
(1 402)
|
(1 435)
|
(1 601)
|
(1 614)
|
(1 489)
|
(1 510)
|
|
Selling, General & Administrative |
(510)
|
(701)
|
(733)
|
(721)
|
(605)
|
(846)
|
(832)
|
(847)
|
(566)
|
(792)
|
(785)
|
(800)
|
(669)
|
(793)
|
(871)
|
(952)
|
(866)
|
(1 102)
|
(1 150)
|
(1 166)
|
(1 032)
|
(1 213)
|
(1 285)
|
(1 377)
|
(1 111)
|
(1 294)
|
(1 272)
|
(1 302)
|
(1 134)
|
(1 359)
|
(1 287)
|
(1 302)
|
(1 314)
|
(1 425)
|
(1 601)
|
(1 614)
|
(1 404)
|
(1 508)
|
|
Research & Development |
(152)
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(85)
|
0
|
|
Other Operating Expenses |
0
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(83)
|
(80)
|
(80)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(86)
|
(86)
|
(0)
|
(0)
|
(16)
|
(0)
|
0
|
(0)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
453
N/A
|
519
+15%
|
562
+8%
|
653
+16%
|
614
-6%
|
581
-5%
|
628
+8%
|
670
+7%
|
711
+6%
|
654
-8%
|
697
+7%
|
677
-3%
|
835
+23%
|
883
+6%
|
855
-3%
|
918
+7%
|
1 101
+20%
|
1 122
+2%
|
1 295
+15%
|
1 352
+4%
|
1 316
-3%
|
1 215
-8%
|
1 291
+6%
|
1 115
-14%
|
1 184
+6%
|
1 079
-9%
|
913
-15%
|
916
+0%
|
972
+6%
|
1 092
+12%
|
1 374
+26%
|
1 659
+21%
|
1 624
-2%
|
1 809
+11%
|
1 754
-3%
|
1 783
+2%
|
2 086
+17%
|
2 125
+2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
1
|
3
|
5
|
1
|
(1)
|
0
|
(1)
|
1
|
1
|
(2)
|
(1)
|
50
|
49
|
53
|
52
|
(2)
|
0
|
(2)
|
(3)
|
(5)
|
(3)
|
(3)
|
34
|
34
|
32
|
28
|
(10)
|
(11)
|
(11)
|
(6)
|
(3)
|
(4)
|
17
|
11
|
8
|
9
|
(10)
|
|
Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(83)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
0
|
0
|
(101)
|
(16)
|
0
|
(25)
|
(10)
|
(9)
|
0
|
0
|
0
|
(1)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(17)
|
(17)
|
(0)
|
10
|
10
|
10
|
(0)
|
(0)
|
(4)
|
(27)
|
(24)
|
(23)
|
(19)
|
5
|
2
|
13
|
2
|
12
|
12
|
(1)
|
0
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
2
|
2
|
70
|
70
|
69
|
69
|
1
|
1
|
|
Pre-Tax Income |
431
N/A
|
504
+17%
|
565
+12%
|
668
+18%
|
625
-6%
|
590
-6%
|
628
+6%
|
669
+7%
|
708
+6%
|
629
-11%
|
668
+6%
|
651
-3%
|
784
+20%
|
937
+20%
|
911
-3%
|
983
+8%
|
1 114
+13%
|
1 135
+2%
|
1 305
+15%
|
1 349
+3%
|
1 311
-3%
|
1 209
-8%
|
1 286
+6%
|
1 148
-11%
|
1 130
-2%
|
1 109
-2%
|
938
-15%
|
802
-15%
|
944
+18%
|
1 081
+15%
|
1 344
+24%
|
1 648
+23%
|
1 681
+2%
|
1 895
+13%
|
1 834
-3%
|
1 860
+1%
|
2 095
+13%
|
2 115
+1%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(157)
|
(172)
|
(183)
|
(227)
|
(178)
|
(158)
|
(179)
|
(178)
|
(190)
|
(169)
|
(164)
|
(154)
|
(225)
|
(270)
|
(257)
|
(278)
|
(279)
|
(286)
|
(347)
|
(370)
|
(398)
|
(391)
|
(439)
|
(401)
|
(454)
|
(451)
|
(406)
|
(366)
|
(399)
|
(439)
|
(519)
|
(614)
|
(584)
|
(643)
|
(620)
|
(641)
|
(632)
|
(638)
|
|
Income from Continuing Operations |
274
|
331
|
382
|
441
|
447
|
432
|
449
|
491
|
518
|
460
|
505
|
497
|
559
|
667
|
654
|
705
|
834
|
849
|
958
|
979
|
913
|
818
|
847
|
747
|
676
|
658
|
532
|
436
|
545
|
642
|
825
|
1 034
|
1 097
|
1 252
|
1 213
|
1 218
|
1 463
|
1 478
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(11)
|
(20)
|
(35)
|
(43)
|
(43)
|
(33)
|
(30)
|
(22)
|
(8)
|
(6)
|
4
|
6
|
(2)
|
(11)
|
(15)
|
(17)
|
(14)
|
(13)
|
(13)
|
(13)
|
(15)
|
(19)
|
|
Net Income (Common) |
274
N/A
|
331
+21%
|
382
+15%
|
441
+15%
|
447
+1%
|
432
-4%
|
448
+4%
|
490
+9%
|
516
+5%
|
459
-11%
|
504
+10%
|
497
-2%
|
558
+12%
|
666
+19%
|
653
-2%
|
703
+8%
|
824
+17%
|
828
+1%
|
922
+11%
|
935
+1%
|
870
-7%
|
784
-10%
|
817
+4%
|
725
-11%
|
668
-8%
|
652
-2%
|
536
-18%
|
442
-18%
|
543
+23%
|
632
+16%
|
811
+28%
|
1 017
+25%
|
1 083
+6%
|
1 239
+14%
|
1 201
-3%
|
1 206
+0%
|
1 448
+20%
|
1 459
+1%
|
|
EPS (Diluted) |
8.79
N/A
|
9.86
+12%
|
11.17
+13%
|
12.97
+16%
|
13.18
+2%
|
12.68
-4%
|
13.29
+5%
|
14.57
+10%
|
15.3
+5%
|
13.63
-11%
|
15
+10%
|
14.76
-2%
|
16.61
+13%
|
20.05
+21%
|
19.67
-2%
|
21.17
+8%
|
24.77
+17%
|
24.96
+1%
|
27.9
+12%
|
28.29
+1%
|
26.31
-7%
|
23.74
-10%
|
24.73
+4%
|
21.93
-11%
|
20.21
-8%
|
19.88
-2%
|
16.37
-18%
|
13.57
-17%
|
16.63
+23%
|
19.42
+17%
|
25.04
+29%
|
31.63
+26%
|
33.53
+6%
|
38.54
+15%
|
37.31
-3%
|
37.47
+0%
|
45.01
+20%
|
45.35
+1%
|