Atom Livin Tech Co., Ltd. (TYO:3426)

Atom Livin Tech Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	10,383	10,297	10,162	10,415	9,990	9,627
Revenue Growth (YoY)	2.27%	1.33%	-2.43%	4.25%	3.77%	-7.38%
Cost of Revenue	7,655	7,563	7,633	7,786	7,234	6,892
Gross Profit	2,728	2,734	2,529	2,629	2,756	2,735
Selling, General & Admin	2,071	2,041	2,011	2,064	1,983	1,924
Operating Expenses	2,248	2,218	2,197	2,255	2,185	2,116
Operating Income	480	516	332	374	571	619
Interest & Investment Income	51	42	30	24	20	20
Currency Exchange Gain (Loss)	-1	-4	5	7	7	1
Other Non Operating Income (Expenses)	9	5	4	8	8	15
EBT Excluding Unusual Items	539	559	371	413	606	655
Asset Writedown	-	-	-	-	-	-6
Other Unusual Items	-	-	-	-7	-	-
Pretax Income	539	559	371	406	606	649
Income Tax Expense	161	169	117	60	194	208
Net Income	378	390	254	346	412	441
Net Income to Common	378	390	254	346	412	441
Net Income Growth	15.95%	53.54%	-26.59%	-16.02%	-6.58%	-8.51%
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
EPS (Basic)	94.76	97.77	63.68	86.74	103.28	110.55
EPS (Diluted)	94.76	97.77	63.68	86.74	103.28	110.55
EPS Growth	15.95%	53.54%	-26.59%	-16.02%	-6.58%	-8.51%
Free Cash Flow	-112	-1,387	399	146	402	671
Free Cash Flow Per Share	-28.08	-347.71	100.03	36.60	100.78	168.21
Gross Margin	26.27%	26.55%	24.89%	25.24%	27.59%	28.41%
Operating Margin	4.62%	5.01%	3.27%	3.59%	5.72%	6.43%
Profit Margin	3.64%	3.79%	2.50%	3.32%	4.12%	4.58%
Free Cash Flow Margin	-1.08%	-13.47%	3.93%	1.40%	4.02%	6.97%
EBITDA	696	693	516	563	767	799
EBITDA Margin	6.70%	6.73%	5.08%	5.41%	7.68%	8.30%
D&A For EBITDA	216	177	184	189	196	180
EBIT	480	516	332	374	571	619
EBIT Margin	4.62%	5.01%	3.27%	3.59%	5.72%	6.43%
Effective Tax Rate	29.87%	30.23%	31.54%	14.78%	32.01%	32.05%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.