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	2016 - 2020
Period Ending	Sep '25 Sep 30, 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	2016 - 2020
Revenue	268,911	251,477	213,506	152,832	90,378	70,248	Upgrade
Revenue Growth (YoY)	32.51%	17.79%	39.70%	69.10%	28.66%	65.01%	Upgrade
Cost of Revenue	108,940	103,220	106,026	68,817	42,591	33,296	Upgrade
Gross Profit	159,971	148,257	107,480	84,015	47,787	36,952	Upgrade
Selling, General & Admin	26,321	13,622	13,924	10,733	6,662	5,235	Upgrade
Research & Development	-	11,677	12,165	10,977	8,626	5,706	Upgrade
Other Operating Expenses	-	-	-	-	-	-68	Upgrade
Operating Expenses	26,321	25,413	26,103	21,726	15,295	10,878	Upgrade
Operating Income	133,650	122,844	81,377	62,289	32,492	26,074	Upgrade
Interest Expense	-7	-12	-10	-27	-	-	Upgrade
Interest & Investment Income	194	171	113	55	23	19	Upgrade
Currency Exchange Gain (Loss)	-210	-3,676	536	1,333	813	337	Upgrade
Other Non Operating Income (Expenses)	8	116	5	18	18	8	Upgrade
EBT Excluding Unusual Items	133,635	119,443	82,021	63,668	33,346	26,438	Upgrade
Gain (Loss) on Sale of Investments	221	-	-	-	235	-	Upgrade
Pretax Income	133,856	119,443	82,021	63,668	33,581	26,438	Upgrade
Income Tax Expense	39,077	34,791	22,945	17,504	8,731	7,188	Upgrade
Net Income	94,779	84,652	59,076	46,164	24,850	19,250	Upgrade
Net Income to Common	94,779	84,652	59,076	46,164	24,850	19,250	Upgrade
Net Income Growth	57.17%	43.29%	27.97%	85.77%	29.09%	77.86%	Upgrade
Shares Outstanding (Basic)	90	90	90	90	90	90	Upgrade
Shares Outstanding (Diluted)	90	90	90	90	90	90	Upgrade
Shares Change (YoY)	-0.01%	0.00%	0.00%	0.00%	0.00%	-	Upgrade
EPS (Basic)	1051.07	938.60	655.04	511.89	275.56	213.47	Upgrade
EPS (Diluted)	1050.18	937.82	654.49	511.46	275.34	213.29	Upgrade
EPS Growth	57.19%	43.29%	27.96%	85.76%	29.09%	77.86%	Upgrade
Free Cash Flow	82,872	75,761	30,347	21,796	-4,224	9,717	Upgrade
Free Cash Flow Per Share	918.25	839.31	336.21	241.48	-46.80	107.66	Upgrade
Dividend Per Share	329.000	329.000	230.000	180.000	97.000	75.000	Upgrade
Dividend Growth	43.04%	43.04%	27.78%	85.57%	29.33%	76.47%	Upgrade
Gross Margin	59.49%	58.95%	50.34%	54.97%	52.88%	52.60%	Upgrade
Operating Margin	49.70%	48.85%	38.12%	40.76%	35.95%	37.12%	Upgrade
Profit Margin	35.24%	33.66%	27.67%	30.21%	27.50%	27.40%	Upgrade
Free Cash Flow Margin	30.82%	30.13%	14.21%	14.26%	-4.67%	13.83%	Upgrade
EBITDA	138,560	127,520	86,103	65,775	35,975	27,716	Upgrade
EBITDA Margin	51.53%	50.71%	40.33%	43.04%	39.80%	39.45%	Upgrade
D&A For EBITDA	4,910	4,676	4,726	3,486	3,483	1,642	Upgrade
EBIT	133,650	122,844	81,377	62,289	32,492	26,074	Upgrade
EBIT Margin	49.70%	48.85%	38.12%	40.76%	35.95%	37.12%	Upgrade
Effective Tax Rate	29.19%	29.13%	27.97%	27.49%	26.00%	27.19%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.