GRID Inc. 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	2,217	2,063	1,652	1,353	910	706
Revenue Growth (YoY)	18.24%	24.88%	22.10%	48.68%	28.89%	-
Cost of Revenue	563	549	402	398	249	247
Gross Profit	1,654	1,514	1,250	955	661	459
Selling, General & Admin	1,009	944	758	647	589	681
Research & Development	142	142	126	100	-	-
Operating Expenses	1,151	1,086	884	747	589	681
Operating Income	503	428	366	208	72	-222
Interest Expense	-	-	-1	-	-	-
Interest & Investment Income	5	2	-	-	-	11
Other Non Operating Income (Expenses)	-2	-3	-24	-4	-4	14
EBT Excluding Unusual Items	506	427	341	204	68	-197
Gain (Loss) on Sale of Investments	-	-	-	-	10	2
Gain (Loss) on Sale of Assets	-	-	2	-	-	-
Asset Writedown	-2	-2	-	-2	-	-4
Other Unusual Items	-	-	-	-	-	-29
Pretax Income	504	425	343	202	78	-228
Income Tax Expense	151	127	-60	-26	-13	-18
Net Income	353	298	403	228	91	-210
Net Income to Common	353	298	403	228	91	-210
Net Income Growth	-35.47%	-26.05%	76.75%	150.55%	-	-
Shares Outstanding (Basic)	5	5	5	4	4	4
Shares Outstanding (Diluted)	5	5	5	4	4	4
Shares Change (YoY)	-1.43%	0.60%	43.46%	-	-	-
EPS (Basic)	74.47	62.96	86.54	62.71	25.03	-57.76
EPS (Diluted)	66.86	56.79	77.26	62.71	25.03	-57.76
EPS Growth	-34.53%	-26.50%	23.21%	150.55%	-	-
Free Cash Flow	-	402	282	146	-	-
Free Cash Flow Per Share	-	76.61	54.06	40.15	-	-
Gross Margin	74.61%	73.39%	75.67%	70.58%	72.64%	65.01%
Operating Margin	22.69%	20.75%	22.16%	15.37%	7.91%	-31.45%
Profit Margin	15.92%	14.45%	24.39%	16.85%	10.00%	-29.74%
Free Cash Flow Margin	-	19.49%	17.07%	10.79%	-	-
EBITDA	557.25	480	409	246	-	-
EBITDA Margin	25.14%	23.27%	24.76%	18.18%	-	-
D&A For EBITDA	54.25	52	43	38	-	-
EBIT	503	428	366	208	72	-222
EBIT Margin	22.69%	20.75%	22.16%	15.37%	7.91%	-31.45%
Effective Tax Rate	29.96%	29.88%	-	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.