GRID Inc. Income Statement

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

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	2,117	1,652	1,353	910	706
Revenue Growth (YoY)	52.96%	22.10%	48.68%	28.89%	-
Cost of Revenue	517	402	398	249	247
Gross Profit	1,600	1,250	955	661	459
Selling, General & Admin	912	758	647	589	681
Research & Development	126	126	100	-	-
Operating Expenses	1,038	884	747	589	681
Operating Income	562	366	208	72	-222
Interest Expense	-1	-1	-	-	-
Interest & Investment Income	2	-	-	-	11
Other Non Operating Income (Expenses)	-2	-24	-4	-4	14
EBT Excluding Unusual Items	561	341	204	68	-197
Gain (Loss) on Sale of Investments	-	-	-	10	2
Gain (Loss) on Sale of Assets	1	2	-	-	-
Asset Writedown	-	-	-2	-	-4
Other Unusual Items	-	-	-	-	-29
Pretax Income	562	343	202	78	-228
Income Tax Expense	31	-60	-26	-13	-18
Net Income	531	403	228	91	-210
Net Income to Common	531	403	228	91	-210
Net Income Growth	1261.54%	76.75%	150.55%	-	-
Shares Outstanding (Basic)	5	5	4	4	4
Shares Outstanding (Diluted)	5	5	4	4	4
Shares Change (YoY)	10.96%	43.46%	-	-	-
EPS (Basic)	112.44	86.54	62.71	25.03	-57.76
EPS (Diluted)	100.33	77.26	62.71	25.03	-57.76
EPS Growth	1127.10%	23.21%	150.55%	-	-
Free Cash Flow	-	282	146	-	-
Free Cash Flow Per Share	-	54.06	40.15	-	-
Gross Margin	75.58%	75.67%	70.58%	72.64%	65.01%
Operating Margin	26.55%	22.16%	15.37%	7.91%	-31.45%
Profit Margin	25.08%	24.39%	16.85%	10.00%	-29.74%
Free Cash Flow Margin	-	17.07%	10.79%	-	-
EBITDA	608.75	409	246	-	-
EBITDA Margin	28.75%	24.76%	18.18%	-	-
D&A For EBITDA	46.75	43	38	-	-
EBIT	562	366	208	72	-222
EBIT Margin	26.55%	22.16%	15.37%	7.91%	-31.45%

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.