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	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	252,181	251,477	213,506	152,832	90,378	70,248
Revenue Growth (YoY)	12.01%	17.79%	39.70%	69.10%	28.66%	65.01%
Cost of Revenue	101,309	103,220	106,026	68,817	42,591	33,296
Gross Profit	150,872	148,257	107,480	84,015	47,787	36,952
Selling, General & Admin	29,128	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	29,128	25,413	26,103	21,726	15,295	10,878
Operating Income	121,744	122,844	81,377	62,289	32,492	26,074
Interest Expense	-	-12	-10	-27	-	-
Interest & Investment Income	231	171	113	55	23	19
Currency Exchange Gain (Loss)	2,177	-3,676	536	1,333	813	337
Other Non Operating Income (Expenses)	127	116	5	18	18	8
EBT Excluding Unusual Items	124,279	119,443	82,021	63,668	33,346	26,438
Gain (Loss) on Sale of Investments	221	-	-	-	235	-
Pretax Income	124,500	119,443	82,021	63,668	33,581	26,438
Income Tax Expense	35,719	34,791	22,945	17,504	8,731	7,188
Net Income	88,781	84,652	59,076	46,164	24,850	19,250
Net Income to Common	88,781	84,652	59,076	46,164	24,850	19,250
Net Income Growth	26.38%	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)	-0.29%	0.00%	0.00%	0.00%	0.00%	-
EPS (Basic)	987.25	938.60	655.04	511.89	275.56	213.47
EPS (Diluted)	986.43	937.82	654.49	511.46	275.34	213.29
EPS Growth	26.75%	43.29%	27.96%	85.76%	29.09%	77.86%
Free Cash Flow	69,056	75,761	30,347	21,796	-4,224	9,717
Free Cash Flow Per Share	767.27	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	59.83%	58.95%	50.34%	54.97%	52.88%	52.60%
Operating Margin	48.28%	48.85%	38.12%	40.76%	35.95%	37.12%
Profit Margin	35.20%	33.66%	27.67%	30.21%	27.50%	27.40%
Free Cash Flow Margin	27.38%	30.13%	14.21%	14.26%	-4.67%	13.83%
EBITDA	126,549	127,520	86,103	65,775	35,975	27,716
EBITDA Margin	50.18%	50.71%	40.33%	43.04%	39.80%	39.45%
D&A For EBITDA	4,805	4,676	4,726	3,486	3,483	1,642
EBIT	121,744	122,844	81,377	62,289	32,492	26,074
EBIT Margin	48.28%	48.85%	38.12%	40.76%	35.95%	37.12%
Effective Tax Rate	28.69%	29.13%	27.97%	27.49%	26.00%	27.19%

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