Safie Inc
TSE:4375
Safie Inc
TSE:4375
Price:
771
JPY
-4.81%
Market Closed
Market Cap:
¥43B
Income Statement
Earnings Waterfall
Safie Inc
Safie Inc
Income Statement
Safie Inc
Safie Inc
Currency: JPY
| 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
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10 762
N/A
|
9 040
-16%
|
13 448
+49%
|
9 253
-31%
|
13 865
+50%
|
14 678
+6%
|
11 011
-25%
|
11 817
+7%
|
12 739
+8%
|
13 238
+4%
|
13 884
+5%
|
15 050
+8%
|
15 826
+5%
|
16 917
+7%
|
17 989
+6%
|
19 029
+6%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(6 365)
|
(5 130)
|
(7 375)
|
(4 896)
|
(7 240)
|
(7 647)
|
(5 673)
|
(6 148)
|
(6 653)
|
(6 836)
|
(7 044)
|
(7 714)
|
(8 112)
|
(8 642)
|
(9 175)
|
(9 520)
|
|
| Gross Profit |
4 397
N/A
|
3 910
-11%
|
6 073
+55%
|
4 357
-28%
|
6 625
+52%
|
7 031
+6%
|
5 338
-24%
|
5 669
+6%
|
6 086
+7%
|
6 402
+5%
|
6 841
+7%
|
7 336
+7%
|
7 714
+5%
|
8 275
+7%
|
8 814
+7%
|
9 509
+8%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(4 692)
|
(4 685)
|
(7 678)
|
(5 640)
|
(8 608)
|
(8 754)
|
(6 575)
|
(6 760)
|
(7 094)
|
(7 357)
|
(7 460)
|
(7 917)
|
(8 216)
|
(8 625)
|
(9 124)
|
(9 590)
|
|
| Selling, General & Administrative |
(4 692)
|
(4 685)
|
(7 678)
|
(4 945)
|
(8 476)
|
(8 754)
|
(6 575)
|
(5 938)
|
(7 094)
|
(7 357)
|
(7 460)
|
(7 132)
|
(8 216)
|
(8 625)
|
(9 124)
|
(9 590)
|
|
| Research & Development |
0
|
0
|
0
|
(695)
|
0
|
0
|
0
|
(822)
|
0
|
0
|
0
|
(785)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(295)
N/A
|
(775)
-163%
|
(1 604)
-107%
|
(1 284)
+20%
|
(1 983)
-54%
|
(1 723)
+13%
|
(1 237)
+28%
|
(1 092)
+12%
|
(1 008)
+8%
|
(955)
+5%
|
(619)
+35%
|
(581)
+6%
|
(502)
+14%
|
(350)
+30%
|
(310)
+11%
|
(82)
+74%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(3)
|
(9)
|
(27)
|
(18)
|
(26)
|
(18)
|
(16)
|
(25)
|
(42)
|
(51)
|
(46)
|
(48)
|
(39)
|
(39)
|
(38)
|
(30)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(132)
|
0
|
(130)
|
(130)
|
(324)
|
(333)
|
(1 169)
|
(1 204)
|
(923)
|
(955)
|
(141)
|
(175)
|
(250)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(75)
|
(68)
|
(33)
|
3
|
5
|
3
|
4
|
6
|
6
|
4
|
18
|
5
|
19
|
25
|
10
|
6
|
|
| Pre-Tax Income |
(373)
N/A
|
(851)
-128%
|
(1 664)
-95%
|
(1 430)
+14%
|
(2 004)
-40%
|
(1 867)
+7%
|
(1 379)
+26%
|
(1 435)
-4%
|
(1 377)
+4%
|
(2 170)
-58%
|
(1 851)
+15%
|
(1 546)
+16%
|
(1 475)
+5%
|
(504)
+66%
|
(513)
-2%
|
(355)
+31%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(21)
|
(20)
|
(22)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(15)
|
(15)
|
(115)
|
(190)
|
158
|
|
| Income from Continuing Operations |
(394)
|
(872)
|
(1 687)
|
(1 434)
|
(2 010)
|
(1 873)
|
(1 383)
|
(1 439)
|
(1 382)
|
(2 175)
|
(1 856)
|
(1 560)
|
(1 490)
|
(619)
|
(703)
|
(197)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
6
|
8
|
2
|
0
|
0
|
1
|
|
| Net Income (Common) |
(394)
N/A
|
(872)
-121%
|
(1 687)
-93%
|
(1 434)
+15%
|
(2 010)
-40%
|
(1 873)
+7%
|
(1 383)
+26%
|
(1 439)
-4%
|
(1 380)
+4%
|
(2 171)
-57%
|
(1 851)
+15%
|
(1 552)
+16%
|
(1 488)
+4%
|
(619)
+58%
|
(703)
-14%
|
(196)
+72%
|
|
| EPS (Diluted) |
-7.53
N/A
|
-16.49
-119%
|
-31.93
-94%
|
-27.05
+15%
|
-37.21
-38%
|
-34.28
+8%
|
-25.2
+26%
|
-26.34
-5%
|
-24.98
+5%
|
-39.25
-57%
|
-33.44
+15%
|
-28.07
+16%
|
-26.84
+4%
|
-10.87
+60%
|
-12.62
-16%
|
-3.48
+72%
|
|
Switch to:
Switch to:
See Also
Discover More
