Nix Inc
TSE:4243
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nix Inc
TSE:4243
|
JP |
|
C
|
CanadaBis Capital Inc
OTC:CNADF
|
CA |
Income Statement
Earnings Waterfall
Nix Inc
Income Statement
Nix Inc
| Mar-2009 | Jun-2009 | Dec-2009 | Mar-2010 | 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 |
0
|
0
|
5
|
0
|
0
|
19
|
8
|
11
|
15
|
15
|
13
|
12
|
12
|
13
|
11
|
12
|
11
|
12
|
10
|
9
|
9
|
8
|
8
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
1 427
N/A
|
2 047
+43%
|
2 106
+3%
|
2 410
+14%
|
2 692
+12%
|
3 697
+37%
|
3 720
+1%
|
3 799
+2%
|
3 784
0%
|
3 774
0%
|
3 834
+2%
|
3 791
-1%
|
3 805
+0%
|
3 715
-2%
|
3 502
-6%
|
3 496
0%
|
3 507
+0%
|
3 603
+3%
|
3 885
+8%
|
4 032
+4%
|
4 176
+4%
|
4 301
+3%
|
4 381
+2%
|
4 523
+3%
|
4 534
+0%
|
4 391
-3%
|
4 284
-2%
|
4 090
-5%
|
3 912
-4%
|
3 950
+1%
|
4 039
+2%
|
4 114
+2%
|
4 314
+5%
|
4 434
+3%
|
4 443
+0%
|
4 393
-1%
|
4 395
+0%
|
4 518
+3%
|
4 528
+0%
|
4 584
+1%
|
4 520
-1%
|
4 321
-4%
|
4 256
-2%
|
4 129
-3%
|
3 896
-6%
|
3 581
-8%
|
3 441
-4%
|
3 514
+2%
|
3 746
+7%
|
4 069
+9%
|
4 074
+0%
|
4 122
+1%
|
4 395
+7%
|
4 465
+2%
|
4 731
+6%
|
4 819
+2%
|
4 559
-5%
|
4 517
-1%
|
4 331
-4%
|
4 348
+0%
|
4 412
+1%
|
4 387
-1%
|
4 469
+2%
|
4 399
-2%
|
4 337
-1%
|
4 403
+2%
|
4 375
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(902)
|
(1 297)
|
(1 286)
|
(1 394)
|
(1 509)
|
(2 107)
|
(2 143)
|
(2 224)
|
(2 263)
|
(2 254)
|
(2 297)
|
(2 217)
|
(2 186)
|
(2 149)
|
(2 005)
|
(2 003)
|
(1 984)
|
(2 007)
|
(2 157)
|
(2 235)
|
(2 327)
|
(2 356)
|
(2 397)
|
(2 437)
|
(2 396)
|
(2 331)
|
(2 235)
|
(2 157)
|
(2 121)
|
(2 151)
|
(2 219)
|
(2 257)
|
(2 334)
|
(2 380)
|
(2 397)
|
(2 385)
|
(2 389)
|
(2 433)
|
(2 430)
|
(2 455)
|
(2 430)
|
(2 351)
|
(2 314)
|
(2 269)
|
(2 170)
|
(2 061)
|
(2 043)
|
(2 048)
|
(2 159)
|
(2 304)
|
(2 278)
|
(2 344)
|
(2 485)
|
(2 555)
|
(2 649)
|
(2 680)
|
(2 541)
|
(2 455)
|
(2 412)
|
(2 424)
|
(2 430)
|
(2 438)
|
(2 479)
|
(2 444)
|
(2 445)
|
(2 511)
|
(2 472)
|
|
| Gross Profit |
526
N/A
|
750
+43%
|
819
+9%
|
1 016
+24%
|
1 183
+17%
|
1 590
+34%
|
1 577
-1%
|
1 575
0%
|
1 521
-3%
|
1 520
0%
|
1 538
+1%
|
1 574
+2%
|
1 618
+3%
|
1 566
-3%
|
1 498
-4%
|
1 493
0%
|
1 524
+2%
|
1 595
+5%
|
1 728
+8%
|
1 797
+4%
|
1 848
+3%
|
1 946
+5%
|
1 984
+2%
|
2 086
+5%
|
2 139
+3%
|
2 060
-4%
|
2 049
-1%
|
1 933
-6%
|
1 791
-7%
|
1 799
+0%
|
1 820
+1%
|
1 857
+2%
|
1 980
+7%
|
2 053
+4%
|
2 046
0%
|
2 008
-2%
|
2 006
0%
|
2 084
+4%
|
2 098
+1%
|
2 129
+1%
|
2 090
-2%
|
1 970
-6%
|
1 942
-1%
|
1 860
-4%
|
1 726
-7%
|
1 520
-12%
|
1 398
-8%
|
1 466
+5%
|
1 588
+8%
|
1 764
+11%
|
1 796
+2%
|
1 778
-1%
|
1 910
+7%
|
1 910
+0%
|
2 082
+9%
|
2 139
+3%
|
2 018
-6%
|
2 062
+2%
|
1 919
-7%
|
1 924
+0%
|
1 981
+3%
|
1 949
-2%
|
1 991
+2%
|
1 954
-2%
|
1 892
-3%
|
1 892
0%
|
1 903
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(860)
|
(1 233)
|
(1 116)
|
(1 075)
|
(1 080)
|
(1 471)
|
(1 494)
|
(1 503)
|
(1 503)
|
(1 458)
|
(1 480)
|
(1 494)
|
(1 501)
|
(1 505)
|
(1 494)
|
(1 484)
|
(1 497)
|
(1 508)
|
(1 533)
|
(1 538)
|
(1 567)
|
(1 659)
|
(1 690)
|
(1 714)
|
(1 751)
|
(1 681)
|
(1 699)
|
(1 701)
|
(1 680)
|
(1 686)
|
(1 682)
|
(1 678)
|
(1 676)
|
(1 706)
|
(1 740)
|
(1 734)
|
(1 743)
|
(1 719)
|
(1 726)
|
(1 732)
|
(1 723)
|
(1 709)
|
(1 657)
|
(1 643)
|
(1 560)
|
(1 520)
|
(1 533)
|
(1 524)
|
(1 586)
|
(1 576)
|
(1 624)
|
(1 650)
|
(1 681)
|
(1 709)
|
(1 731)
|
(1 746)
|
(1 732)
|
(1 729)
|
(1 730)
|
(1 721)
|
(1 735)
|
(1 733)
|
(1 661)
|
(1 734)
|
(1 686)
|
(1 678)
|
(1 658)
|
|
| Selling, General & Administrative |
(737)
|
(1 054)
|
(954)
|
(917)
|
(924)
|
(1 254)
|
(1 284)
|
(1 306)
|
(1 314)
|
(1 292)
|
(1 361)
|
(1 412)
|
(1 464)
|
(1 324)
|
(1 494)
|
(1 484)
|
(1 497)
|
(1 339)
|
(1 533)
|
(1 538)
|
(1 567)
|
(1 490)
|
(1 684)
|
(1 714)
|
(1 751)
|
(1 510)
|
(1 699)
|
(1 701)
|
(1 680)
|
(1 496)
|
(1 677)
|
(1 673)
|
(1 676)
|
(1 491)
|
(1 732)
|
(1 726)
|
(1 736)
|
(1 498)
|
(1 726)
|
(1 732)
|
(1 723)
|
(1 496)
|
(1 674)
|
(1 660)
|
(1 577)
|
(1 351)
|
(1 455)
|
(1 445)
|
(1 507)
|
(1 391)
|
(1 624)
|
(1 650)
|
(1 681)
|
(1 496)
|
(1 731)
|
(1 746)
|
(1 732)
|
(1 544)
|
(1 730)
|
(1 721)
|
(1 735)
|
(1 542)
|
(1 703)
|
(1 723)
|
(1 676)
|
(1 501)
|
(1 658)
|
|
| Research & Development |
(122)
|
(179)
|
(162)
|
(158)
|
(155)
|
(216)
|
(210)
|
(198)
|
(189)
|
(165)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(220)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(177)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
(82)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(0)
|
(8)
|
(8)
|
(8)
|
(0)
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
0
|
(79)
|
(79)
|
(79)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
42
|
(11)
|
(11)
|
(0)
|
(0)
|
|
| Operating Income |
(334)
N/A
|
(482)
-44%
|
(296)
+39%
|
(60)
+80%
|
104
N/A
|
120
+15%
|
84
-30%
|
71
-15%
|
18
-75%
|
63
+254%
|
58
-7%
|
80
+37%
|
117
+47%
|
61
-48%
|
4
-94%
|
8
+113%
|
27
+230%
|
88
+229%
|
195
+122%
|
259
+33%
|
281
+9%
|
287
+2%
|
294
+2%
|
372
+27%
|
388
+4%
|
378
-3%
|
350
-8%
|
232
-34%
|
111
-52%
|
113
+2%
|
138
+21%
|
179
+30%
|
304
+70%
|
348
+14%
|
306
-12%
|
274
-11%
|
263
-4%
|
366
+39%
|
372
+2%
|
397
+7%
|
367
-7%
|
261
-29%
|
285
+9%
|
217
-24%
|
166
-23%
|
0
-100%
|
(135)
N/A
|
(58)
+57%
|
2
N/A
|
188
+10 304%
|
172
-9%
|
128
-25%
|
228
+78%
|
201
-12%
|
351
+75%
|
394
+12%
|
286
-27%
|
333
+17%
|
189
-43%
|
203
+8%
|
247
+21%
|
217
-12%
|
330
+52%
|
221
-33%
|
205
-7%
|
213
+4%
|
244
+15%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
(7)
|
15
|
4
|
1
|
1
|
(9)
|
(0)
|
(4)
|
(5)
|
15
|
8
|
10
|
8
|
11
|
5
|
(3)
|
(0)
|
4
|
6
|
17
|
(23)
|
9
|
7
|
(8)
|
37
|
16
|
12
|
31
|
(8)
|
73
|
71
|
62
|
34
|
(25)
|
(29)
|
(12)
|
(2)
|
(7)
|
7
|
(16)
|
(6)
|
13
|
22
|
22
|
15
|
(1)
|
3
|
11
|
9
|
23
|
6
|
(10)
|
(14)
|
(37)
|
(31)
|
(40)
|
(49)
|
(46)
|
(36)
|
(34)
|
(14)
|
27
|
6
|
20
|
27
|
28
|
|
| Non-Reccuring Items |
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(9)
|
(22)
|
(36)
|
(37)
|
(29)
|
(16)
|
(2)
|
(6)
|
(35)
|
(14)
|
(12)
|
(11)
|
17
|
2
|
(6)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(128)
|
(110)
|
(58)
|
(33)
|
60
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(10)
|
(10)
|
1
|
1
|
(0)
|
0
|
0
|
|
| Total Other Income |
(4)
|
(1)
|
16
|
21
|
29
|
33
|
21
|
18
|
14
|
8
|
1
|
8
|
(8)
|
2
|
1
|
6
|
13
|
4
|
3
|
(8)
|
(5)
|
12
|
(10)
|
(11)
|
(10)
|
2
|
3
|
(2)
|
(9)
|
22
|
2
|
8
|
14
|
10
|
9
|
10
|
14
|
17
|
15
|
12
|
10
|
11
|
11
|
10
|
10
|
44
|
57
|
67
|
66
|
31
|
16
|
9
|
10
|
72
|
72
|
71
|
73
|
15
|
15
|
15
|
13
|
4
|
3
|
3
|
4
|
10
|
10
|
|
| Pre-Tax Income |
(349)
N/A
|
(491)
-41%
|
(265)
+46%
|
(36)
+87%
|
134
N/A
|
144
+7%
|
72
-50%
|
53
-27%
|
(9)
N/A
|
36
N/A
|
58
+59%
|
94
+62%
|
114
+22%
|
35
-70%
|
1
-96%
|
7
+414%
|
25
+253%
|
108
+326%
|
204
+89%
|
251
+23%
|
291
+16%
|
276
-5%
|
292
+6%
|
369
+26%
|
372
+1%
|
418
+12%
|
370
-12%
|
242
-34%
|
127
-47%
|
122
-4%
|
213
+74%
|
258
+21%
|
382
+48%
|
386
+1%
|
290
-25%
|
256
-12%
|
267
+4%
|
381
+43%
|
380
0%
|
416
+10%
|
362
-13%
|
283
-22%
|
310
+10%
|
249
-20%
|
199
-20%
|
(21)
N/A
|
(79)
-284%
|
12
N/A
|
78
+542%
|
229
+192%
|
211
-8%
|
143
-32%
|
228
+59%
|
258
+13%
|
386
+49%
|
434
+12%
|
293
-32%
|
170
-42%
|
36
-79%
|
114
+212%
|
183
+61%
|
257
+41%
|
361
+41%
|
231
-36%
|
229
-1%
|
251
+9%
|
282
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
26
|
20
|
19
|
17
|
(5)
|
63
|
59
|
57
|
58
|
(1)
|
(2)
|
2
|
(14)
|
(26)
|
(44)
|
(54)
|
(54)
|
(76)
|
(74)
|
(21)
|
(46)
|
(22)
|
6
|
(27)
|
(20)
|
(38)
|
(72)
|
(95)
|
(94)
|
(87)
|
(66)
|
(73)
|
(79)
|
(80)
|
(84)
|
(68)
|
(63)
|
(60)
|
(53)
|
(47)
|
(6)
|
14
|
(2)
|
(7)
|
(31)
|
(42)
|
(27)
|
(40)
|
(44)
|
(62)
|
(86)
|
(64)
|
(13)
|
(0)
|
(21)
|
(49)
|
(75)
|
(82)
|
(42)
|
(36)
|
(57)
|
(63)
|
|
| Income from Continuing Operations |
(350)
|
(492)
|
(266)
|
(38)
|
132
|
169
|
92
|
72
|
8
|
31
|
121
|
153
|
171
|
93
|
0
|
5
|
27
|
94
|
178
|
207
|
237
|
222
|
216
|
295
|
351
|
372
|
348
|
248
|
100
|
102
|
175
|
186
|
286
|
292
|
203
|
189
|
194
|
301
|
300
|
332
|
295
|
220
|
250
|
196
|
152
|
(26)
|
(65)
|
10
|
71
|
197
|
168
|
116
|
188
|
215
|
324
|
348
|
229
|
157
|
36
|
93
|
134
|
182
|
279
|
189
|
194
|
194
|
219
|
|
| Net Income (Common) |
(350)
N/A
|
(492)
-41%
|
(266)
+46%
|
(38)
+86%
|
132
N/A
|
169
+28%
|
92
-45%
|
72
-23%
|
8
-89%
|
31
+309%
|
121
+288%
|
153
+26%
|
171
+12%
|
93
-45%
|
0
-100%
|
5
+5 100%
|
27
+417%
|
94
+251%
|
178
+89%
|
207
+16%
|
237
+15%
|
222
-6%
|
216
-3%
|
295
+36%
|
351
+19%
|
372
+6%
|
348
-6%
|
248
-29%
|
100
-60%
|
102
+2%
|
175
+71%
|
186
+7%
|
286
+54%
|
292
+2%
|
203
-31%
|
189
-7%
|
194
+2%
|
301
+56%
|
300
0%
|
332
+11%
|
295
-11%
|
220
-25%
|
250
+14%
|
196
-21%
|
152
-23%
|
(26)
N/A
|
(65)
-144%
|
10
N/A
|
71
+586%
|
197
+178%
|
168
-15%
|
116
-31%
|
188
+62%
|
215
+14%
|
324
+51%
|
348
+7%
|
229
-34%
|
157
-31%
|
36
-77%
|
93
+156%
|
134
+44%
|
182
+36%
|
279
+53%
|
189
-32%
|
194
+3%
|
194
+0%
|
219
+13%
|
|
| EPS (Diluted) |
-152
N/A
|
-213.91
-41%
|
-115.56
+46%
|
-16.6
+86%
|
57.4
N/A
|
73.56
+28%
|
40.14
-45%
|
31.08
-23%
|
3.3
-89%
|
13.52
+310%
|
52.47
+288%
|
66.34
+26%
|
74.17
+12%
|
40.47
-45%
|
0.04
-100%
|
2.26
+5 550%
|
11.69
+417%
|
41.04
+251%
|
77.56
+89%
|
89.91
+16%
|
102.95
+15%
|
96.65
-6%
|
94
-3%
|
128.08
+36%
|
152.56
+19%
|
160.04
+5%
|
151.43
-5%
|
107.86
-29%
|
43.56
-60%
|
44.09
+1%
|
75.91
+72%
|
80.91
+7%
|
124.52
+54%
|
125.84
+1%
|
88.17
-30%
|
82.3
-7%
|
84.17
+2%
|
129.82
+54%
|
129.32
0%
|
143.15
+11%
|
126.88
-11%
|
94.67
-25%
|
107.64
+14%
|
84.55
-21%
|
65.38
-23%
|
-11.39
N/A
|
-27.79
-144%
|
4.46
N/A
|
30.59
+586%
|
85.03
+178%
|
72.39
-15%
|
49.95
-31%
|
80.99
+62%
|
92.52
+14%
|
139.48
+51%
|
149.87
+7%
|
98.57
-34%
|
67.54
-31%
|
15.64
-77%
|
40.01
+156%
|
57.71
+44%
|
78.44
+36%
|
120.08
+53%
|
81.38
-32%
|
83.46
+3%
|
83.56
+0%
|
94.42
+13%
|
|