Income Statement

Revenue

+131%

+357%

10Y

Currency: JPY

	Sep-2004	Dec-2004	Mar-2005	Sep-2005	Dec-2005	Mar-2006	Sep-2006	Dec-2006	Mar-2007	Sep-2007	Dec-2007	Mar-2008	Sep-2008	Dec-2008	Mar-2009	Sep-2009	Dec-2009	Mar-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	3	0	0	1	5	19	34	44	52	47	42	36	30	25	20	17	15	12	10	8	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	18	24	27	24	17	13	10	11	14	0	0	0	0
Revenue	4 446 N/A	5 875 +32%	5 392 -8%	6 094 +13%	8 567 +41%	8 797 +3%	9 925 +13%	9 564 -4%	10 557 +10%	10 347 -2%	9 202 -11%	7 386 -20%	5 688 -23%	5 235 -8%	4 893 -7%	4 427 -10%	4 084 -8%	5 110 +25%	5 072 -1%	5 650 +11%	7 937 +40%	12 722 +60%	13 517 +6%	13 420 -1%	12 623 -6%	12 337 -2%	14 508 +18%	14 007 -3%	13 449 -4%	11 397 -15%	8 690 -24%	10 306 +19%	9 351 -9%	13 607 +46%	14 383 +6%	14 311 -1%	17 758 +24%	15 188 -14%	15 163 0%	15 702 +4%	14 697 -6%	15 292 +4%	15 449 +1%	17 274 +12%	16 443 -5%	17 278 +5%	18 119 +5%	19 054 +5%	21 301 +12%	21 252 0%	24 714 +16%	27 639 +12%	26 996 -2%	28 770 +7%	28 131 -2%	31 881 +13%	32 892 +3%	42 573 +29%	50 196 +18%	54 856 +9%	68 917 +26%	70 248 +2%	66 193 -6%	74 947 +13%	71 869 -4%	90 379 +26%	106 991 +18%	108 549 +1%	116 243 +7%	152 832 +31%	174 414 +14%	192 721 +10%	230 604 +20%	213 506 -7%	202 938 -5%	247 485 +22%	225 139 -9%	251 477 +12%	268 911 +7%	250 767 -7%
Gross Profit
Cost of Revenue	(2 713)	(3 329)	(2 865)	(3 031)	(4 643)	(4 689)	(5 212)	(4 939)	(5 444)	(5 530)	(4 066)	(3 593)	(3 055)	(3 480)	(3 281)	(3 091)	(2 842)	(3 303)	(3 235)	(3 493)	(4 515)	(7 248)	(7 332)	(7 190)	(6 593)	(5 787)	(6 856)	(6 424)	(6 048)	(6 043)	(4 956)	(5 910)	(5 652)	(7 042)	(7 134)	(6 734)	(8 473)	(6 709)	(6 958)	(7 243)	(6 394)	(6 404)	(6 331)	(6 805)	(6 377)	(7 808)	(8 110)	(8 573)	(9 575)	(9 251)	(10 873)	(12 167)	(12 387)	(12 853)	(12 374)	(13 798)	(14 145)	(19 581)	(23 480)	(26 865)	(34 226)	(33 296)	(30 750)	(35 034)	(33 768)	(42 591)	(50 097)	(50 614)	(52 817)	(68 817)	(87 759)	(94 636)	(112 850)	(106 026)	(91 452)	(109 464)	(97 671)	(103 220)	(108 940)	(100 408)
Gross Profit	1 733 N/A	2 546 +47%	2 527 -1%	3 062 +21%	3 923 +28%	4 107 +5%	4 712 +15%	4 624 -2%	5 112 +11%	4 817 -6%	5 137 +7%	3 794 -26%	2 634 -31%	1 756 -33%	1 613 -8%	1 336 -17%	1 241 -7%	1 805 +45%	1 836 +2%	2 156 +17%	3 422 +59%	5 475 +60%	6 185 +13%	6 231 +1%	6 030 -3%	6 550 +9%	7 652 +17%	7 582 -1%	7 401 -2%	5 355 -28%	3 734 -30%	4 396 +18%	3 699 -16%	6 565 +77%	7 249 +10%	7 576 +5%	9 284 +23%	8 478 -9%	8 203 -3%	8 458 +3%	8 302 -2%	8 888 +7%	9 118 +3%	10 469 +15%	10 066 -4%	9 470 -6%	10 009 +6%	10 481 +5%	11 726 +12%	12 001 +2%	13 841 +15%	15 472 +12%	14 609 -6%	15 917 +9%	15 757 -1%	18 082 +15%	18 747 +4%	22 992 +23%	26 716 +16%	27 990 +5%	34 691 +24%	36 952 +7%	35 443 -4%	39 913 +13%	38 101 -5%	47 788 +25%	56 894 +19%	57 935 +2%	63 426 +9%	84 015 +32%	86 655 +3%	98 085 +13%	117 754 +20%	107 480 -9%	111 486 +4%	138 021 +24%	127 468 -8%	148 257 +16%	159 971 +8%	150 359 -6%
Operating Income
Operating Expenses	(1 194)	(1 528)	(1 503)	(1 748)	(1 841)	(2 042)	(2 100)	(2 349)	(2 512)	(2 741)	(2 683)	(2 804)	(2 860)	(2 815)	(2 508)	(2 175)	(1 970)	(1 992)	(1 998)	(2 038)	(2 199)	(3 033)	(3 196)	(3 299)	(3 391)	(3 462)	(3 451)	(3 421)	(3 312)	(3 205)	(3 189)	(3 209)	(3 365)	(3 467)	(3 618)	(3 575)	(3 547)	(3 756)	(3 907)	(4 183)	(4 476)	(4 460)	(4 419)	(4 739)	(4 285)	(4 568)	(4 785)	(4 908)	(5 942)	(6 316)	(7 481)	(7 914)	(7 770)	(7 976)	(7 307)	(7 301)	(7 681)	(7 929)	(8 559)	(8 865)	(9 914)	(10 878)	(11 879)	(13 092)	(14 068)	(15 295)	(17 913)	(20 122)	(20 004)	(21 728)	(22 597)	(22 170)	(24 829)	(26 105)	(24 468)	(24 736)	(24 912)	(25 414)	(26 322)	(28 187)
Selling, General & Administrative	(1 195)	(1 528)	(1 503)	(1 748)	(1 228)	(2 042)	(2 099)	(2 336)	(2 511)	(2 741)	(2 569)	(2 804)	(2 397)	(2 716)	(1 397)	(1 238)	(1 142)	(1 183)	(1 247)	(1 297)	(1 398)	(1 921)	(2 315)	(2 655)	(3 081)	(2 050)	(3 451)	(3 420)	(3 311)	(2 122)	(3 144)	(3 209)	(3 365)	(2 326)	(3 556)	(3 574)	(3 546)	(2 530)	(3 914)	(4 183)	(4 476)	(2 750)	(4 418)	(4 739)	(4 285)	(3 012)	(4 786)	(4 908)	(5 942)	(3 439)	(7 481)	(7 914)	(7 770)	(4 264)	(7 307)	(7 301)	(7 681)	(4 632)	(8 554)	(8 859)	(9 909)	(5 172)	(11 879)	(13 092)	(14 068)	(6 669)	(17 913)	(20 121)	(20 003)	(10 749)	(22 593)	(22 168)	(24 828)	(13 938)	(24 467)	(24 734)	(24 909)	(13 736)	(26 321)	(28 186)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(415)	(738)	(967)	(810)	(723)	(716)	(663)	(638)	(726)	(1 012)	0	0	0	(1 331)	0	0	0	(1 003)	0	0	0	(1 049)	0	0	0	(1 111)	0	0	0	(1 583)	0	0	0	(1 461)	0	0	0	(2 773)	0	0	0	(3 590)	0	0	0	(3 298)	0	0	0	(5 706)	0	0	0	(8 627)	0	0	0	(10 977)	0	0	0	(12 165)	0	0	0	(11 677)	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(48)	(100)	(144)	(127)	(105)	(92)	(86)	(81)	(75)	(100)	0	0	0	(81)	0	0	0	(79)	0	0	0	(93)	0	0	0	(114)	0	0	0	(127)	0	0	0	(95)	0	0	0	(104)	0	0	0	(121)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	(613)	0	0	(13)	0	0	(114)	0	0	739	0	0	0	0	0	(22)	0	0	(881)	(644)	(310)	0	0	0	0	0	(45)	0	0	0	(62)	0	0	0	7	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	(0)	(0)	(6)	(6)	(5)	(0)	(0)	0	(0)	(0)	0	(1)	0	(2)	(4)	(2)	(1)	(2)	(1)	(2)	(3)	(1)	(1)	(1)
Operating Income	539 N/A	1 018 +89%	1 025 +1%	1 316 +28%	2 085 +58%	2 067 -1%	2 614 +26%	2 276 -13%	2 601 +14%	2 076 -20%	2 453 +18%	989 -60%	(228) N/A	(1 061) -365%	(897) +15%	(840) +6%	(730) +13%	(187) +74%	(162) +13%	120 N/A	1 224 +920%	2 441 +99%	2 989 +22%	2 930 -2%	2 637 -10%	3 089 +17%	4 201 +36%	4 162 -1%	4 091 -2%	2 149 -47%	546 -75%	1 189 +118%	335 -72%	3 098 +825%	3 632 +17%	4 002 +10%	5 738 +43%	4 723 -18%	4 298 -9%	4 276 -1%	3 827 -11%	4 428 +16%	4 699 +6%	5 729 +22%	5 780 +1%	4 901 -15%	5 223 +7%	5 573 +7%	5 783 +4%	5 685 -2%	6 359 +12%	7 556 +19%	6 840 -9%	7 941 +16%	8 450 +6%	10 781 +28%	11 066 +3%	15 063 +36%	18 157 +21%	19 125 +5%	24 777 +30%	26 074 +5%	23 564 -10%	26 821 +14%	24 033 -10%	32 493 +35%	38 981 +20%	37 813 -3%	43 422 +15%	62 287 +43%	64 058 +3%	75 915 +19%	92 925 +22%	81 375 -12%	87 018 +7%	113 285 +30%	102 556 -9%	122 843 +20%	133 649 +9%	122 172 -9%
Pre-Tax Income
Interest Income Expense	37	24	2	0	8	14	14	13	13	10	10	105	95	75	(23)	(35)	(24)	(22)	(62)	(77)	(81)	(94)	(107)	(95)	(104)	(99)	(62)	124	274	361	393	292	104	58	105	4	(38)	(96)	(129)	(97)	5	149	160	279	181	68	54	(64)	(70)	9	55	(11)	16	(113)	(228)	(162)	(10)	50	(33)	(147)	374	358	612	664	460	1 073	1 433	730	836	1 361	1 278	931	974	639	(3 796)	(711)	(3 943)	(3 517)	198	(123)
Non-Reccuring Items	(10)	(10)	(10)	(19)	0	1	10	1	0	1	1	(10)	(50)	(144)	(170)	(206)	(108)	(36)	(16)	0	(51)	(68)	(13)	(13)	(17)	0	0	0	(45)	(45)	0	(77)	(32)	(62)	0	(22)	(22)	8	0	0	0	0	(9)	(9)	(9)	(10)	(1)	(1)	(1)	(0)	0	(0)	(1)	(2)	(2)	(2)	(3)	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	(9)	(23)	(18)	(18)	(11)	(10)	(10)	(2)	(3)	(2)	(2)	(3)	(3)	(3)	(1)	(1)	(1)	0	0	0	0	(1)	(3)	(5)	(5)	(4)	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	44	5	5	5	0	0	0	1	(24)	(20)	(21)	4	3	5	8	65	50	35	(34)	(33)	(38)	(51)	(51)	(44)	(26)	(16)	(4)	3	3	26	28	27	27	6	5	7	(12)	4	(15)	(18)	4	(1)	3	8	5	6	12	15	16	12	17	18	18	8	17	16	15	8	11	13	11	7	15	253	264	17	261	25	20	20	23	16	487	7	598	583	109	118	10	87
Pre-Tax Income	600 N/A	1 015 +69%	1 004 -1%	1 284 +28%	2 081 +62%	2 072 0%	2 628 +27%	2 289 -13%	2 586 +13%	2 065 -20%	2 441 +18%	1 085 -56%	(184) N/A	(1 129) -514%	(1 082) +4%	(1 016) +6%	(812) +20%	(211) +74%	(275) -30%	8 N/A	1 053 +13 063%	2 226 +111%	2 814 +26%	2 773 -1%	2 486 -10%	2 970 +19%	4 134 +39%	4 290 +4%	4 322 +1%	2 492 -42%	967 -61%	1 431 +48%	435 -70%	3 100 +613%	3 743 +21%	3 992 +7%	5 667 +42%	4 639 -18%	4 154 -10%	4 161 +0%	3 836 -8%	4 575 +19%	4 854 +6%	6 008 +24%	5 957 -1%	4 965 -17%	5 286 +6%	5 521 +4%	5 727 +4%	5 707 0%	6 431 +13%	7 563 +18%	6 873 -9%	7 834 +14%	8 236 +5%	10 632 +29%	11 068 +4%	15 115 +37%	18 135 +20%	18 991 +5%	25 162 +32%	26 439 +5%	24 191 -9%	27 738 +15%	24 757 -11%	33 582 +36%	40 675 +21%	38 568 -5%	44 278 +15%	63 668 +44%	65 359 +3%	76 862 +18%	94 386 +23%	82 021 -13%	83 820 +2%	113 157 +35%	98 722 -13%	119 444 +21%	133 857 +12%	122 136 -9%
Net Income
Tax Provision	(236)	(363)	(367)	(461)	(762)	(746)	(988)	(892)	(989)	(775)	(897)	(425)	72	365	362	313	299	82	149	34	(309)	(709)	(942)	(904)	(895)	(1 172)	(1 609)	(1 675)	(1 648)	(882)	(329)	(453)	(156)	(1 130)	(1 366)	(1 450)	(2 068)	(1 685)	(1 527)	(1 454)	(1 194)	(1 348)	(1 427)	(1 794)	(1 762)	(1 430)	(1 507)	(1 491)	(1 480)	(1 340)	(1 480)	(1 765)	(1 569)	(1 901)	(2 092)	(2 953)	(3 120)	(4 292)	(5 140)	(5 399)	(7 171)	(7 189)	(6 538)	(7 114)	(5 982)	(8 731)	(10 661)	(9 870)	(11 712)	(17 504)	(18 224)	(22 081)	(27 416)	(22 945)	(23 515)	(32 961)	(28 474)	(34 791)	(39 077)	(35 057)
Income from Continuing Operations	365	652	637	821	1 319	1 326	1 641	1 397	1 597	1 290	1 544	660	(112)	(764)	(720)	(703)	(513)	(128)	(126)	42	742	1 517	1 871	1 868	1 591	1 798	2 525	2 615	2 674	1 610	638	978	279	1 969	2 377	2 542	3 599	2 954	2 627	2 707	2 641	3 228	3 426	4 212	4 195	3 535	3 780	4 032	4 248	4 366	4 951	5 798	5 304	5 934	6 144	7 679	7 948	10 824	12 996	13 592	17 991	19 250	17 653	20 624	18 774	24 851	30 014	28 697	32 566	46 164	47 135	54 781	66 970	59 076	60 305	80 196	70 248	84 653	94 780	87 079
Net Income (Common)	365 N/A	652 +79%	637 -2%	821 +29%	1 319 +61%	1 326 +1%	1 641 +24%	1 397 -15%	1 597 +14%	1 290 -19%	1 544 +20%	660 -57%	(112) N/A	(764) -582%	(720) +6%	(703) +2%	(513) +27%	(128) +75%	(126) +2%	42 N/A	742 +1 667%	1 517 +104%	1 871 +23%	1 868 0%	1 591 -15%	1 798 +13%	2 525 +40%	2 615 +4%	2 674 +2%	1 610 -40%	638 -60%	978 +53%	279 -71%	1 969 +606%	2 377 +21%	2 542 +7%	3 599 +42%	2 954 -18%	2 627 -11%	2 707 +3%	2 641 -2%	3 228 +22%	3 426 +6%	4 212 +23%	4 195 0%	3 535 -16%	3 780 +7%	4 032 +7%	4 248 +5%	4 366 +3%	4 951 +13%	5 798 +17%	5 304 -9%	5 934 +12%	6 144 +4%	7 679 +25%	7 948 +3%	10 824 +36%	12 996 +20%	13 592 +5%	17 991 +32%	19 250 +7%	17 653 -8%	20 624 +17%	18 774 -9%	24 851 +32%	30 014 +21%	28 697 -4%	32 566 +13%	46 164 +42%	47 135 +2%	54 780 +16%	66 969 +22%	59 076 -12%	60 304 +2%	80 196 +33%	70 249 -12%	84 652 +21%	94 779 +12%	87 079 -8%
EPS (Diluted)	3.92 N/A	6.93 +77%	6.84 -1%	8.82 +29%	14.03 +59%	14.25 +2%	17.64 +24%	14.86 -16%	16.29 +10%	13.44 -17%	13.66 +2%	6.4 -53%	-1.24 N/A	-8.39 -577%	-7.98 +5%	-7.81 +2%	-5.63 +28%	-1.41 +75%	-1.39 +1%	0.42 N/A	8.24 +1 862%	15.98 +94%	20.78 +30%	20.75 0%	17.67 -15%	19.97 +13%	28.05 +40%	29.05 +4%	29.71 +2%	17.88 -40%	7.08 -60%	10.86 +53%	3.1 -71%	21.87 +605%	26.41 +21%	28.24 +7%	39.98 +42%	32.72 -18%	29.18 -11%	30.07 +3%	29.34 -2%	35.76 +22%	38.06 +6%	52.65 +38%	46.61 -11%	39.16 -16%	42 +7%	44.8 +7%	47.2 +5%	48.38 +2%	55.01 +14%	64.25 +17%	58.77 -9%	65.75 +12%	68.08 +4%	85.08 +25%	88.03 +3%	119.92 +36%	143.97 +20%	150.61 +5%	199.3 +32%	213.29 +7%	195.6 -8%	228.51 +17%	208.02 -9%	275.34 +32%	332.54 +21%	317.95 -4%	360.81 +13%	511.46 +42%	522.2 +2%	606.9 +16%	742.57 +22%	654.49 -12%	668.13 +2%	888.41 +33%	778.23 -12%	937.82 +21%	1 050.79 +12%	969.3 -8%

Income Statement Balance Sheet Cash Flow Statement

Lasertec Corp
OTC:LSRCF

Income Statement

Earnings Waterfall
Lasertec Corp

Income Statement
Lasertec Corp

See Also

Company

Help

Tools

Stocks

Lasertec Corp OTC:LSRCF

Income Statement

Earnings Waterfall Lasertec Corp

Income Statement Lasertec Corp

See Also

Company

Help

Tools

Stocks

Lasertec Corp
OTC:LSRCF

Earnings Waterfall
Lasertec Corp

Income Statement
Lasertec Corp