Coherent Income Statement

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

Millions USD. 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	6,294	5,810	4,708	5,160	3,317	3,106
Revenue Growth (YoY)	18.63%	23.42%	-8.77%	55.58%	6.78%	30.50%
Cost of Revenue	4,018	3,767	3,252	3,542	2,051	1,928
Gross Profit	2,276	2,043	1,456	1,618	1,265	1,177
Selling, General & Admin	987.44	926.45	854	1,037	474.1	445.24
Research & Development	627.06	581.92	478.79	499.6	377.11	330.11
Other Operating Expenses	370.9	245.07	27.05	119.1	-	-
Operating Income	290.46	289.88	96.12	-37.12	414.29	402.12
Interest Expense	-216.99	-243.25	-288.48	-286.87	-121.25	-59.9
Other Non-Operating Income (Expense)	27.44	47.55	44.71	-31.57	-11.23	10.37
Total Non-Operating Income (Expense)	-189.54	-195.7	-243.77	-318.44	-132.49	-49.53
Pretax Income	331.35	94.18	-147.65	-355.56	281.81	352.59
Provision for Income Taxes	93.38	64.12	11.12	-96.1	47.05	55.04
Net Income	192.18	-80.56	-279.51	-403.67	166.53	260.32
Minority Interest in Earnings	-20.49	-19.31	-2.61	-	-	-
Net Income Attributable to Preferred Dividends	100.93	129.93	123.36	144.21	68.23	37.23
Net Income to Common	192.18	-80.56	-279.51	-403.67	166.53	260.32
Net Income Growth	-	-	-	-	-36.03%	-
Shares Outstanding (Basic)	159	155	152	138	106	104
Shares Outstanding (Diluted)	174	155	152	138	117	115
Shares Change (YoY)	12.25%	2.05%	10.22%	18.08%	1.29%	35.61%
EPS (Basic)	1.17	-0.52	-1.84	-2.93	1.57	2.50
EPS (Diluted)	1.01	-0.52	-1.84	-2.93	1.45	2.37
EPS Growth	-	-	-	-	-38.82%	-
Free Cash Flow	-103.62	192.76	198.92	197.97	99	428.02
Free Cash Flow Growth	-	-3.09%	0.48%	99.97%	-76.87%	166.82%
Free Cash Flow Per Share	-0.60	1.25	1.31	1.44	0.85	3.72
Gross Margin	36.16%	35.17%	30.93%	31.36%	38.16%	37.91%
Operating Margin	4.61%	4.99%	2.04%	-0.72%	12.49%	12.95%
Profit Margin	4.33%	0.52%	-3.37%	-5.03%	7.08%	9.58%
FCF Margin	-1.65%	3.32%	4.23%	3.84%	2.98%	13.78%
EBITDA	820.3	843.48	655.88	644.57	701.07	672.19
EBITDA Margin	13.03%	14.52%	13.93%	12.49%	21.14%	21.64%
EBIT	290.46	289.88	96.12	-37.12	414.29	402.12
EBIT Margin	4.61%	4.99%	2.04%	-0.72%	12.49%	12.95%
Effective Tax Rate	24.26%	68.09%	-7.53%	27.03%	16.70%	15.61%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.