Lasertec Corporation

TSE-6920

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Jun '15	Jun '16	Jun '17	Jun '18	Jun '19	Jun '20	Jun '21	Jun '22	Jun '23	Jun '24
Total Revenues						42,572	70,248	90,378	152,832	213,506
Total Revenues % Chg.						48%	65%	28.7%	69.1%	39.7%
Cost of Goods Sold, Total						19,581	33,296	42,591	68,817	106,026
Gross Profit						22,991	36,952	47,787	84,015	107,480
Selling General & Admin Expenses, Total						4,695	5,235	6,662	10,733	26,103
Provision for Bad Debts		—		—	—	2	5	7	16	—
R&D Expenses						3,297	5,706	8,626	10,977	—
Depreciation & Amortization						—	—	—	—	—
Other Operating Expenses	—	—	—	—	—	-65	-68	—	—	—
Other Operating Expenses, Total						7,929	10,878	15,295	21,726	26,103
Operating Income						15,062	26,074	32,492	62,289	81,377
Interest Expense, Total	—	—	—	—	—	—	—	—	-27	-10
Interest And Investment Income						22	19	23	55	113
Net Interest Expenses						22	19	23	28	103
Currency Exchange Gains (Loss)						27	337	813	1,333	536
Other Non Operating Income (Expenses)						8	8	18	18	5
EBT, Excl. Unusual Items						15,119	26,438	33,346	63,668	82,021
Gain (Loss) On Sale Of Investments	—	—	—	—	—	—	—	235	—	—
Gain (Loss) On Sale Of Assets	—	—		—		-5	—	—	—	—
Asset Writedown	—		—	—	—	—	—	—	—	—
Other Unusual Items		—	—	—	—	—	—	—	—	—
EBT, Incl. Unusual Items						15,114	26,438	33,581	63,668	82,021
Income Tax Expense						4,291	7,188	8,731	17,504	22,945
Earnings From Continuing Operations						10,823	19,250	24,850	46,164	59,076
Net Income						10,823	19,250	24,850	46,164	59,076
Net Income to Common Incl Extra Items						10,823	19,250	24,850	46,164	59,076
Net Income to Common Excl. Extra Items						10,823	19,250	24,850	46,164	59,076
Total Shares Outstanding						90.2	90.2	90.2	90.2	90.2
Weighted Avg. Shares Outstanding						90.2	90.2	90.2	90.2	90.2
Weighted Avg. Shares Outstanding Dil						90.3	90.3	90.3	90.3	90.3
EPS						120	213.5	275.6	511.9	655
EPS Diluted						119.9	213.3	275.3	511.5	654.5
EBITDA						15,943	27,716	35,975	65,775	86,103
Effective Tax Rate						28.4%	27.2%	26%	27.5%	28%