Arent 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	4,483	4,028	2,939	2,022	1,011	722
Revenue Growth (YoY)	40.40%	37.05%	45.35%	100.00%	40.03%	-
Cost of Revenue	1,895	1,476	1,235	948	509	361
Gross Profit	2,588	2,552	1,704	1,074	502	361
Selling, General & Admin	1,452	861	468	366	258	195
Operating Expenses	1,452	861	468	366	258	195
Operating Income	1,136	1,691	1,236	708	244	166
Interest Expense	-3	-3	-5	-8	-13	-22
Interest & Investment Income	8	8	-	-	-	-
Earnings From Equity Investments	-691	-830	-268	-277	-220	-97
Currency Exchange Gain (Loss)	10	1	-	1	-	-
Other Non Operating Income (Expenses)	5	1	-2	-7	5	-1
EBT Excluding Unusual Items	465	868	961	417	16	46
Gain (Loss) on Sale of Investments	224	224	-	-	-	-
Other Unusual Items	-	-	-	105	-	-
Pretax Income	685	1,092	961	522	16	46
Income Tax Expense	-644	461	304	206	66	65
Earnings From Continuing Operations	1,329	631	657	316	-50	-19
Minority Interest in Earnings	2	2	1	1	2	-
Net Income	1,331	633	658	317	-48	-19
Net Income to Common	1,331	633	658	317	-48	-19
Net Income Growth	60.75%	-3.80%	107.57%	-	-	-
Shares Outstanding (Basic)	6	6	6	6	5	5
Shares Outstanding (Diluted)	7	7	7	6	5	5
Shares Change (YoY)	-1.63%	-2.09%	10.56%	21.87%	10.85%	-
EPS (Basic)	205.79	100.83	106.13	57.23	-9.41	-4.13
EPS (Diluted)	196.78	94.17	95.79	51.17	-9.41	-4.13
EPS Growth	63.20%	-1.69%	87.20%	-	-	-
Free Cash Flow	-	810	831	823	-	-
Free Cash Flow Per Share	-	120.40	120.94	132.43	-	-
Gross Margin	57.73%	63.36%	57.98%	53.12%	49.65%	50.00%
Operating Margin	25.34%	41.98%	42.05%	35.02%	24.14%	22.99%
Profit Margin	29.69%	15.72%	22.39%	15.68%	-4.75%	-2.63%
Free Cash Flow Margin	-	20.11%	28.27%	40.70%	-	-
EBITDA	1,316	1,819	1,260	725	-	-
EBITDA Margin	29.35%	45.16%	42.87%	35.86%	-	-
D&A For EBITDA	180	128	24	17	-	-
EBIT	1,136	1,691	1,236	708	244	166
EBIT Margin	25.34%	41.98%	42.05%	35.02%	24.14%	22.99%
Effective Tax Rate	-	42.22%	31.63%	39.46%	412.50%	141.30%

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