Fixer Inc
TSE:5129
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Fixer Inc
TSE:5129
|
JP |
Income Statement
Earnings Waterfall
Fixer Inc
Income Statement
Fixer Inc
| Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
17 840
N/A
|
13 485
-24%
|
11 050
-18%
|
9 540
-14%
|
8 513
-11%
|
7 574
-11%
|
6 468
-15%
|
5 512
-15%
|
4 744
-14%
|
4 138
-13%
|
3 980
-4%
|
6 850
+72%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(11 448)
|
(8 775)
|
(7 003)
|
(6 155)
|
(5 381)
|
(4 782)
|
(4 365)
|
(3 913)
|
(3 665)
|
(3 615)
|
(3 498)
|
(6 036)
|
|
| Gross Profit |
6 392
N/A
|
4 710
-26%
|
4 047
-14%
|
3 385
-16%
|
3 133
-7%
|
2 792
-11%
|
2 103
-25%
|
1 599
-24%
|
1 079
-33%
|
523
-52%
|
482
-8%
|
814
+69%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(2 457)
|
(2 059)
|
(1 936)
|
(2 014)
|
(2 070)
|
(2 013)
|
(1 843)
|
(1 832)
|
(1 844)
|
(1 952)
|
(2 211)
|
(4 312)
|
|
| Selling, General & Administrative |
(2 451)
|
(2 053)
|
(1 910)
|
(2 013)
|
(2 069)
|
(2 011)
|
(1 799)
|
(1 833)
|
(1 843)
|
(1 952)
|
(2 212)
|
(3 977)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(27)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(6)
|
(6)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
1
|
(335)
|
|
| Operating Income |
3 934
N/A
|
2 651
-33%
|
2 111
-20%
|
1 370
-35%
|
1 063
-22%
|
779
-27%
|
260
-67%
|
(233)
N/A
|
(765)
-228%
|
(1 429)
-87%
|
(1 729)
-21%
|
(3 498)
-102%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(6)
|
(4)
|
(3)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
4
|
5
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(335)
|
0
|
|
| Total Other Income |
(19)
|
(19)
|
(19)
|
1
|
1
|
2
|
6
|
4
|
12
|
9
|
5
|
11
|
|
| Pre-Tax Income |
3 909
N/A
|
2 628
-33%
|
2 089
-21%
|
1 372
-34%
|
1 065
-22%
|
782
-27%
|
268
-66%
|
(229)
N/A
|
(751)
-228%
|
(1 418)
-89%
|
(2 055)
-45%
|
(3 482)
-69%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(1 458)
|
(962)
|
(707)
|
(445)
|
(325)
|
(217)
|
(112)
|
43
|
227
|
23
|
(65)
|
(237)
|
|
| Income from Continuing Operations |
2 452
|
1 666
|
1 382
|
927
|
740
|
565
|
156
|
(186)
|
(524)
|
(1 395)
|
(2 120)
|
(3 719)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
16
|
|
| Net Income (Common) |
2 452
N/A
|
1 666
-32%
|
1 382
-17%
|
926
-33%
|
740
-20%
|
564
-24%
|
156
-72%
|
(185)
N/A
|
(524)
-183%
|
(1 394)
-166%
|
(2 117)
-52%
|
(3 703)
-75%
|
|
| EPS (Diluted) |
166.27
N/A
|
112.49
-32%
|
88.5
-21%
|
58.61
-34%
|
46.25
-21%
|
35.25
-24%
|
9.92
-72%
|
-12.52
N/A
|
-35.45
-183%
|
-94.27
-166%
|
-143.2
-52%
|
-250.03
-75%
|
|