Asahi Intecc Income Statement

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	129,800	120,025	107,547	90,101	77,748	61,507
Revenue Growth (YoY)	13.17%	11.60%	19.36%	15.89%	26.41%	8.77%
Cost of Revenue	39,803	38,789	38,494	31,268	26,666	20,039
Gross Profit	89,997	81,236	69,053	58,833	51,082	41,468
Selling, General & Admin	37,632	35,847	32,143	28,458	25,120	20,070
Research & Development	12,248	12,248	11,662	9,723	8,869	7,524
Operating Expenses	52,940	51,055	46,917	40,814	35,948	28,673
Operating Income	37,057	30,181	22,136	18,019	15,134	12,795
Interest Expense	-111	-214	-226	-308	-141	-99
Interest & Investment Income	262	243	193	123	95	66
Currency Exchange Gain (Loss)	-990	-1,455	-379	-298	983	360
Other Non Operating Income (Expenses)	666	907	242	99	254	154
EBT Excluding Unusual Items	36,884	29,662	21,966	17,635	16,325	13,276
Gain (Loss) on Sale of Investments	-655	-1,255	-78	-196	14	-95
Gain (Loss) on Sale of Assets	-	-	-	-	-	-82
Asset Writedown	-9,244	-9,244	-	-	-	-
Other Unusual Items	-509	-509	-100	304	-610	32
Pretax Income	26,476	18,654	21,788	17,743	15,729	13,131
Income Tax Expense	8,725	5,863	5,893	4,467	4,738	3,146
Earnings From Continuing Operations	17,751	12,791	15,895	13,276	10,991	9,985
Minority Interest in Earnings	-61	-54	-87	-170	-134	-1
Net Income	17,690	12,737	15,808	13,106	10,857	9,984
Net Income to Common	17,690	12,737	15,808	13,106	10,857	9,984
Net Income Growth	-3.06%	-19.43%	20.62%	20.71%	8.74%	8.78%
Shares Outstanding (Basic)	269	271	272	272	271	261
Shares Outstanding (Diluted)	269	271	272	272	271	262
Shares Change (YoY)	-0.97%	-0.06%	-	0.07%	3.50%	0.20%
EPS (Basic)	65.76	46.92	58.20	48.25	40.00	38.24
EPS (Diluted)	65.76	46.92	58.20	48.25	40.00	38.07
EPS Growth	-2.11%	-19.38%	20.62%	20.63%	5.07%	8.55%
Free Cash Flow	33,609	32,447	24,831	6,847	9,321	-986
Free Cash Flow Per Share	124.94	119.52	91.42	25.21	34.34	-3.76
Dividend Per Share	24.230	24.230	20.370	14.480	11.990	11.260
Dividend Growth	18.95%	18.95%	40.68%	20.77%	6.48%	27.81%
Gross Margin	69.34%	67.68%	64.21%	65.30%	65.70%	67.42%
Operating Margin	28.55%	25.15%	20.58%	20.00%	19.46%	20.80%
Profit Margin	13.63%	10.61%	14.70%	14.55%	13.96%	16.23%
Free Cash Flow Margin	25.89%	27.03%	23.09%	7.60%	11.99%	-1.60%
EBITDA	46,405	40,326	31,855	26,730	22,607	17,614
EBITDA Margin	35.75%	33.60%	29.62%	29.67%	29.08%	28.64%
D&A For EBITDA	9,348	10,145	9,719	8,711	7,473	4,819
EBIT	37,057	30,181	22,136	18,019	15,134	12,795
EBIT Margin	28.55%	25.15%	20.58%	20.00%	19.46%	20.80%
Effective Tax Rate	32.95%	31.43%	27.05%	25.18%	30.12%	23.96%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.