Atom Livin Tech Income Statement

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

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Revenue	10,506	10,297	10,162	10,415	9,990
Revenue Growth	2.03%	1.33%	-2.43%	4.25%	3.77%
Cost of Revenue	7,734	7,563	7,633	7,786	7,234
Gross Profit	2,772	2,734	2,529	2,629	2,756
Selling, General & Admin	2,001	2,041	2,011	2,064	1,983
Other Operating Expenses	17	-	-	-	-
Operating Expenses	2,282	2,218	2,197	2,255	2,185
Operating Income	490	516	332	374	571
Interest & Investment Income	62	42	30	24	20
Currency Exchange Gain (Loss)	5	-4	5	7	7
Other Non Operating Income (Expenses)	9	5	4	8	8
EBT Excluding Unusual Items	566	559	371	413	606
Other Unusual Items	-	-	-	-7	-
Pretax Income	566	559	371	406	606
Income Tax Expense	176	169	117	60	194
Net Income	390	390	254	346	412
Net Income to Common	390	390	254	346	412
Net Income Growth	0%	53.54%	-26.59%	-16.02%	-6.58%
Shares Outstanding (Basic)	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4
Shares Change	0.02%	-	-	-	-
EPS (Basic)	97.75	97.77	63.68	86.74	103.28
EPS (Diluted)	97.75	97.77	63.68	86.74	103.28
EPS Growth	-0.02%	53.54%	-26.59%	-16.02%	-6.58%

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Free Cash Flow	816	-1,387	399	146	402
Free Cash Flow Per Share	204.52	-347.71	100.03	36.60	100.78
Gross Margin	26.38%	26.55%	24.89%	25.24%	27.59%
Operating Margin	4.66%	5.01%	3.27%	3.59%	5.72%
Profit Margin	3.71%	3.79%	2.50%	3.32%	4.12%
Free Cash Flow Margin	7.77%	-13.47%	3.93%	1.40%	4.02%
EBITDA	752	693	516	563	767
EBITDA Margin	7.16%	6.73%	5.08%	5.41%	7.68%
D&A For EBITDA	262	177	184	189	196
EBIT	490	516	332	374	571
EBIT Margin	4.66%	5.01%	3.27%	3.59%	5.72%
Effective Tax Rate	31.09%	30.23%	31.54%	14.78%	32.01%