TYO:6090 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	1,430	1,455	1,345	1,299	1,223	1,124
Revenue Growth (YoY)	2.36%	8.18%	3.54%	6.21%	8.81%	0.54%
Cost of Revenue	565	533	476	440	384	318
Gross Profit	865	922	869	859	839	806
Selling, General & Admin	488	487	459	454	486	663
Research & Development	177	177	181	185	158	98
Operating Expenses	673	672	649	648	648	766
Operating Income	192	250	220	211	191	40
Interest Expense	-2	-2	-2	-2	-2	-1
Interest & Investment Income	1	-	-	-	-	-
Currency Exchange Gain (Loss)	-1	-9	5	4	46	4
Other Non Operating Income (Expenses)	4	2	17	20	18	17
EBT Excluding Unusual Items	194	241	240	233	253	60
Gain (Loss) on Sale of Investments	-7	-7	-	-	-	-23
Other Unusual Items	27	35	21	4	9	14
Pretax Income	214	269	261	237	262	51
Income Tax Expense	8	13	18	-48	-5	-7
Net Income	206	256	243	285	267	58
Net Income to Common	206	256	243	285	267	58
Net Income Growth	-22.26%	5.35%	-14.74%	6.74%	360.35%	-
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change (YoY)	-2.88%	-0.69%	0.14%	0.08%	-0.05%	0.70%
EPS (Basic)	35.85	43.59	41.10	48.26	45.25	9.84
EPS (Diluted)	35.85	43.59	41.10	48.26	45.25	9.84
EPS Growth	-19.96%	6.08%	-14.85%	6.66%	360.04%	-
Free Cash Flow	26	225	203	186	182	-60
Free Cash Flow Per Share	4.53	38.31	34.33	31.50	30.85	-10.16
Dividend Per Share	15.000	15.000	15.000	10.000	-	-
Dividend Growth	-	-	50.00%	-	-	-
Gross Margin	60.49%	63.37%	64.61%	66.13%	68.60%	71.71%
Operating Margin	13.43%	17.18%	16.36%	16.24%	15.62%	3.56%
Profit Margin	14.41%	17.59%	18.07%	21.94%	21.83%	5.16%
Free Cash Flow Margin	1.82%	15.46%	15.09%	14.32%	14.88%	-5.34%
EBITDA	303	353	306	291	255	95
EBITDA Margin	21.19%	24.26%	22.75%	22.40%	20.85%	8.45%
D&A For EBITDA	111	103	86	80	64	55
EBIT	192	250	220	211	191	40
EBIT Margin	13.43%	17.18%	16.36%	16.24%	15.62%	3.56%
Effective Tax Rate	3.74%	4.83%	6.90%	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.