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	Sep '25 Sep 30, 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	124,899	120,025	107,547	90,101	77,748	61,507
Revenue Growth (YoY)	13.53%	11.60%	19.36%	15.89%	26.41%	8.77%
Cost of Revenue	39,756	38,789	38,494	31,268	26,666	20,039
Gross Profit	85,143	81,236	69,053	58,833	51,082	41,468
Selling, General & Admin	36,442	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	51,650	51,055	46,917	40,814	35,948	28,673
Operating Income	33,493	30,181	22,136	18,019	15,134	12,795
Interest Expense	-109	-214	-226	-308	-141	-99
Interest & Investment Income	258	243	193	123	95	66
Currency Exchange Gain (Loss)	-713	-1,455	-379	-298	983	360
Other Non Operating Income (Expenses)	852	907	242	99	254	154
EBT Excluding Unusual Items	33,781	29,662	21,966	17,635	16,325	13,276
Gain (Loss) on Sale of Investments	-1,761	-1,255	-78	-196	14	-95
Gain (Loss) on Sale of Assets	-	-	-	-	-	-82
Asset Writedown	-9,244	-9,244	-	-	-	-
Other Unusual Items	-131	-509	-100	304	-610	32
Pretax Income	22,645	18,654	21,788	17,743	15,729	13,131
Income Tax Expense	7,423	5,863	5,893	4,467	4,738	3,146
Earnings From Continuing Operations	15,222	12,791	15,895	13,276	10,991	9,985
Minority Interest in Earnings	-64	-54	-87	-170	-134	-1
Net Income	15,158	12,737	15,808	13,106	10,857	9,984
Net Income to Common	15,158	12,737	15,808	13,106	10,857	9,984
Net Income Growth	-8.22%	-19.43%	20.62%	20.71%	8.74%	8.78%
Shares Outstanding (Basic)	271	271	272	272	271	261
Shares Outstanding (Diluted)	271	271	272	272	271	262
Shares Change (YoY)	-0.41%	-0.06%	-	0.07%	3.50%	0.20%
EPS (Basic)	56.03	46.92	58.20	48.25	40.00	38.24
EPS (Diluted)	56.03	46.92	58.20	48.25	40.00	38.07
EPS Growth	-7.85%	-19.38%	20.62%	20.63%	5.07%	8.55%
Free Cash Flow	-	32,447	24,831	6,847	9,321	-986
Free Cash Flow Per Share	-	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	68.17%	67.68%	64.21%	65.30%	65.70%	67.42%
Operating Margin	26.82%	25.15%	20.58%	20.00%	19.46%	20.80%
Profit Margin	12.14%	10.61%	14.70%	14.55%	13.96%	16.23%
Free Cash Flow Margin	-	27.03%	23.09%	7.60%	11.99%	-1.60%
EBITDA	43,745	40,326	31,855	26,730	22,607	17,614
EBITDA Margin	35.02%	33.60%	29.62%	29.67%	29.08%	28.64%
D&A For EBITDA	10,252	10,145	9,719	8,711	7,473	4,819
EBIT	33,493	30,181	22,136	18,019	15,134	12,795
EBIT Margin	26.82%	25.15%	20.58%	20.00%	19.46%	20.80%
Effective Tax Rate	32.78%	31.43%	27.05%	25.18%	30.12%	23.96%

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