Lasertec 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	250,767	251,477	213,506	152,832	90,378	70,248
Revenue Growth (YoY)	1.33%	17.79%	39.70%	69.10%	28.66%	65.01%
Cost of Revenue	100,408	103,220	106,026	68,817	42,591	33,296
Gross Profit	150,359	148,257	107,480	84,015	47,787	36,952
Selling, General & Admin	28,186	13,622	13,924	10,733	6,662	5,235
Research & Development	-	11,677	12,165	10,977	8,626	5,706
Other Operating Expenses	-	-	-	-	-	-68
Operating Expenses	28,186	25,413	26,103	21,726	15,295	10,878
Operating Income	122,173	122,844	81,377	62,289	32,492	26,074
Interest Expense	-	-12	-10	-27	-	-
Interest & Investment Income	207	171	113	55	23	19
Currency Exchange Gain (Loss)	-551	-3,676	536	1,333	813	337
Other Non Operating Income (Expenses)	87	116	5	18	18	8
EBT Excluding Unusual Items	121,916	119,443	82,021	63,668	33,346	26,438
Gain (Loss) on Sale of Investments	221	-	-	-	235	-
Pretax Income	122,137	119,443	82,021	63,668	33,581	26,438
Income Tax Expense	35,058	34,791	22,945	17,504	8,731	7,188
Net Income	87,079	84,652	59,076	46,164	24,850	19,250
Net Income to Common	87,079	84,652	59,076	46,164	24,850	19,250
Net Income Growth	8.58%	43.29%	27.97%	85.77%	29.09%	77.86%
Shares Outstanding (Basic)	90	90	90	90	90	90
Shares Outstanding (Diluted)	90	90	90	90	90	90
Shares Change (YoY)	-0.14%	0.00%	0.00%	0.00%	0.00%	-
EPS (Basic)	966.83	938.60	655.04	511.89	275.56	213.47
EPS (Diluted)	966.02	937.82	654.49	511.46	275.34	213.29
EPS Growth	8.73%	43.29%	27.96%	85.76%	29.09%	77.86%
Free Cash Flow	95,722	75,761	30,347	21,796	-4,224	9,717
Free Cash Flow Per Share	1061.90	839.31	336.21	241.48	-46.80	107.66
Dividend Per Share	346.000	329.000	230.000	180.000	97.000	75.000
Dividend Growth	27.21%	43.04%	27.78%	85.57%	29.33%	76.47%
Gross Margin	59.96%	58.95%	50.34%	54.97%	52.88%	52.60%
Operating Margin	48.72%	48.85%	38.12%	40.76%	35.95%	37.12%
Profit Margin	34.73%	33.66%	27.67%	30.21%	27.50%	27.40%
Free Cash Flow Margin	38.17%	30.13%	14.21%	14.26%	-4.67%	13.83%
EBITDA	127,121	127,520	86,103	65,775	35,975	27,716
EBITDA Margin	50.69%	50.71%	40.33%	43.04%	39.80%	39.45%
D&A For EBITDA	4,948	4,676	4,726	3,486	3,483	1,642
EBIT	122,173	122,844	81,377	62,289	32,492	26,074
EBIT Margin	48.72%	48.85%	38.12%	40.76%	35.95%	37.12%
Effective Tax Rate	28.70%	29.13%	27.97%	27.49%	26.00%	27.19%

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