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	Mar '26 Mar 31, 2026	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	2,499	2,063	1,652	1,353	910	706
Revenue Growth (YoY)	18.04%	24.88%	22.10%	48.68%	28.89%	-
Cost of Revenue	748	549	402	398	249	247
Gross Profit	1,751	1,514	1,250	955	661	459
Selling, General & Admin	1,170	944	758	647	589	681
Research & Development	142	142	126	100	-	-
Operating Expenses	1,312	1,086	884	747	589	681
Operating Income	439	428	366	208	72	-222
Interest Expense	-	-	-1	-	-	-
Interest & Investment Income	6	2	-	-	-	11
Other Non Operating Income (Expenses)	-4	-3	-24	-4	-4	14
EBT Excluding Unusual Items	441	427	341	204	68	-197
Gain (Loss) on Sale of Investments	-	-	-	-	10	2
Gain (Loss) on Sale of Assets	1	-	2	-	-	-
Asset Writedown	-2	-2	-	-2	-	-4
Other Unusual Items	-	-	-	-	-	-29
Pretax Income	440	425	343	202	78	-228
Income Tax Expense	129	127	-60	-26	-13	-18
Net Income	311	298	403	228	91	-210
Net Income to Common	311	298	403	228	91	-210
Net Income Growth	-41.43%	-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)	-1.15%	0.60%	43.46%	-	-	-
EPS (Basic)	65.39	62.96	86.54	62.71	25.03	-57.76
EPS (Diluted)	59.44	56.79	77.26	62.71	25.03	-57.76
EPS Growth	-40.75%	-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	70.07%	73.39%	75.67%	70.58%	72.64%	65.01%
Operating Margin	17.57%	20.75%	22.16%	15.37%	7.91%	-31.45%
Profit Margin	12.45%	14.45%	24.39%	16.85%	10.00%	-29.74%
Free Cash Flow Margin	-	19.49%	17.07%	10.79%	-	-
EBITDA	497.75	480	409	246	-	-
EBITDA Margin	19.92%	23.27%	24.76%	18.18%	-	-
D&A For EBITDA	58.75	52	43	38	-	-
EBIT	439	428	366	208	72	-222
EBIT Margin	17.57%	20.75%	22.16%	15.37%	7.91%	-31.45%
Effective Tax Rate	29.32%	29.88%	-	-	-	-

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