AIMECHATEC 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	28,529	21,005	15,421	15,461	14,684	16,105
Revenue Growth (YoY)	65.59%	36.21%	-0.26%	5.29%	-8.82%	10.91%
Cost of Revenue	20,141	15,589	12,185	12,287	11,774	12,872
Gross Profit	8,388	5,416	3,236	3,174	2,910	3,233
Selling, General & Admin	3,149	2,947	2,519	2,445	2,063	2,102
Research & Development	435	435	394	144	109	120
Operating Expenses	3,523	3,321	2,975	2,593	2,174	2,222
Operating Income	4,865	2,095	261	581	736	1,011
Interest Expense	-122	-90	-52	-32	-27	-34
Interest & Investment Income	12	10	7	6	5	4
Earnings From Equity Investments	-30	-27	-8	-	-	-
Currency Exchange Gain (Loss)	-12	-7	-21	-19	-3	-17
Other Non Operating Income (Expenses)	-90	-98	-26	-67	-33	-53
EBT Excluding Unusual Items	4,623	1,883	161	469	678	911
Gain (Loss) on Sale of Investments	-	-	-	1,134	-	-
Asset Writedown	-397	-397	-	-295	-	-
Other Unusual Items	-	-1,134	-	-	-	69
Pretax Income	4,226	352	161	1,308	678	980
Income Tax Expense	1,259	15	50	115	200	284
Net Income to Company	-	337	111	1,193	478	696
Net Income	2,967	337	111	1,193	478	696
Net Income to Common	2,967	337	111	1,193	478	696
Net Income Growth	-	203.60%	-90.70%	149.58%	-31.32%	139.18%
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change (YoY)	3.75%	6.58%	2.98%	0.06%	0.78%	-
EPS (Basic)	477.06	54.50	19.27	211.90	84.90	123.62
EPS (Diluted)	473.30	54.20	19.11	210.14	84.31	123.62
EPS Growth	-	183.62%	-90.91%	149.25%	-31.80%	139.18%
Free Cash Flow	6,444	465	-2,017	-1,021	367	1,034
Free Cash Flow Per Share	1027.70	74.63	-344.99	-179.84	64.68	183.66
Dividend Per Share	45.000	45.000	45.000	45.000	27.000	-
Dividend Growth	-	-	-	66.67%	-	-
Gross Margin	29.40%	25.78%	20.98%	20.53%	19.82%	20.08%
Operating Margin	17.05%	9.97%	1.69%	3.76%	5.01%	6.28%
Profit Margin	10.40%	1.60%	0.72%	7.72%	3.26%	4.32%
Free Cash Flow Margin	22.59%	2.21%	-13.08%	-6.60%	2.50%	6.42%
EBITDA	5,248	2,509	504	854	1,033	1,259
EBITDA Margin	18.39%	11.95%	3.27%	5.52%	7.03%	7.82%
D&A For EBITDA	383	414	243	273	297	248
EBIT	4,865	2,095	261	581	736	1,011
EBIT Margin	17.05%	9.97%	1.69%	3.76%	5.01%	6.28%
Effective Tax Rate	29.79%	4.26%	31.06%	8.79%	29.50%	28.98%
Advertising Expenses	-	1,023	559	611	567	553

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