Lasertec Corporation (LASERTEC) income statement

JPX · Technology · Semiconductors · 1,335 employees · CEO Tetsuya Sendoda

Price: ¥40,720.00 +8.01%
Market cap: ¥3.65T
Enterprise value: ¥3.54T
Last report: Q1 '27 filed 2026-09-30
Next report: 2027-02-01 EPS est. ¥309.14

Lasertec Corporation (LASERTEC) reported revenue of ¥40.4B for Q1 '27 (-25.5% year on year), operating income of ¥15.8B (39.1% of revenue) and net income of ¥10.7B. Over the last four quarters revenue was ¥217B.

Income statement

Income statement	Q2 '24	Q3 '24	Q4 '24	Q1 '25	Q2 '25	Q3 '25	Q4 '25	Q1 '26	Q2 '26	Q3 '26	Q4 '26	Q1 '27
Revenue	¥47.7B	¥62.2B	¥56.3B	¥36.7B	¥92.2B	¥39.9B	¥82.6B	¥54.2B	¥74.1B	¥41.3B	¥60.9B	¥40.4B
Cost of revenue	¥20.9B	¥29.2B	¥25.6B	¥15.6B	¥38.9B	¥17.5B	¥31.2B	¥21.4B	¥30.4B	¥18.4B	¥23.9B	¥16.3B
Gross profit	¥26.8B	¥33B	¥30.7B	¥21.1B	¥53.3B	¥22.4B	¥51.5B	¥32.8B	¥43.7B	¥22.9B	¥37.1B	¥24B
Research & development	¥2.51B	¥3.05B	¥4.26B	¥0	¥0	¥0	¥11.7B	¥0	¥0	¥0	¥0	¥0
Sales & marketing	¥0	¥0	¥2.69B	¥0	¥0	¥0	¥618M	¥0	¥0	¥0	¥0	¥0
General & administrative	¥0	¥0	¥2.08B	¥0	¥0	¥0	¥3.15B	¥0	¥0	¥0	¥0	¥0
Other operating expenses	-¥2.51B	-¥3.05B	-¥1.62B	¥1M	¥0	¥0	-¥7.54B	¥0	¥0	¥0	¥0	¥0
Operating expenses	¥5.28B	¥6.61B	¥7.4B	¥5.17B	¥5.55B	¥6.79B	¥7.91B	¥6.08B	¥7.42B	¥7.73B	¥10B	¥8.27B
Operating income	¥21.5B	¥26.4B	¥23.3B	¥15.9B	¥47.7B	¥15.6B	¥43.6B	¥26.7B	¥36.3B	¥15.2B	¥27.1B	¥15.8B
Interest income	¥17M	¥15M	¥32M	¥11.5M	¥18.6M	¥68.7M	¥57M	¥35M	¥30M	¥94M	¥80M	¥191M
Interest expense	¥4M	¥2M	¥0	¥4.78M	¥7.23M	¥0	¥0	¥0	¥0	¥0	¥0	¥0
Other non-operating income (gains on investments, FX ...)	¥1.1B	-¥1.04B	-¥63M	-¥1M	-¥1.98B	¥2.67B	-¥498M	-¥411M	-¥1.72B	-¥119M	¥0	¥0
Total non-operating income	-¥1.1B	¥1.03B	¥63M	-¥3.19B	¥1.97B	-¥2.67B	¥498M	¥412M	¥1.73B	¥119M	¥378M	-¥1.06B
Income before tax	¥20.4B	¥27.4B	¥23.3B	¥12.7B	¥49.7B	¥13B	¥44.1B	¥27.1B	¥38B	¥15.3B	¥27.4B	¥14.7B
Income tax	¥5.88B	¥8.07B	¥5.77B	¥3.8B	¥15.3B	¥3.58B	¥12.1B	¥8.08B	¥11.3B	¥4.24B	¥6.78B	¥3.98B
Net income	¥14.5B	¥19.3B	¥17.6B	¥8.93B	¥34.4B	¥9.38B	¥32B	¥19.1B	¥26.7B	¥11.1B	¥20.7B	¥10.7B
EPS (basic)	¥160.73	¥214.25	¥194.47	¥99.02	¥381.29	¥103.96	¥354.34	¥211.45	¥297.15	¥123.60	¥230.49	¥119.71
EPS (diluted)	¥160.60	¥214.08	¥194.47	¥98.94	¥380.95	¥103.87	¥354.05	¥211.28	¥296.90	¥123.60	¥230.29	¥119.67
Shares (basic, weighted)	90.2M	90.2M	90.3M	90.3M	90.3M	90.3M	90.3M	90.1M	90.1M	89.6M	89.6M	89.7M
Shares (diluted, weighted)	90.3M	90.3M	90.3M	90.3M	90.3M	90.3M	90.3M	90.2M	90.1M	89.6M	89.7M	89.7M
Depreciation & amortization	¥1.14B	¥1.26B	¥1.25B	¥965M	¥1.08B	¥1.3B	¥1.33B	¥1.2B	¥1.12B	¥1.16B	¥1.2B	¥800M
EBITDA	¥21.5B	¥28.7B	¥24.6B	¥16.9B	¥50.8B	¥14.3B	¥45.4B	¥28.3B	¥39.1B	¥16.5B	¥28.3B	¥16.6B

Income statement	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Revenue	¥17.3B	¥21.3B	¥28.8B	¥42.6B	¥70.2B	¥90.4B	¥153B	¥214B	¥251B	¥230B
Cost of revenue	¥7.81B	¥9.25B	¥12.9B	¥19.6B	¥33.3B	¥42.6B	¥68.8B	¥106B	¥103B	¥94B
Gross profit	¥9.55B	¥12B	¥15.9B	¥23B	¥37B	¥47.8B	¥84B	¥107B	¥148B	¥136B
Research & development	¥1.46B	¥2.77B	¥3.59B	¥3.3B	¥5.71B	¥8.63B	¥11B	¥12.2B	¥0	¥16.3B
Sales & marketing	¥156M	¥159M	¥483M	¥0	¥0	¥0	¥0	¥2.69B	¥618M	¥0
General & administrative	¥233M	¥251M	¥267M	¥0	¥0	¥0	¥0	¥11.3B	¥13.1B	¥0
Other operating expenses	¥96.6M	¥104M	¥121M	-¥65.3M	-¥67.8M	-¥715K	¥2M	¥2M	¥11.7B	¥0
Operating expenses	¥4.59B	¥6.32B	¥7.98B	¥7.93B	¥10.9B	¥15.3B	¥21.7B	¥26.1B	¥25.4B	¥31.2B
Operating income	¥4.9B	¥5.69B	¥7.94B	¥15.1B	¥26.1B	¥32.5B	¥62.3B	¥81.4B	¥123B	¥105B
Interest income	¥3.94M	¥6.45M	¥8.4M	¥9.26M	¥7.02M	¥9M	¥25M	¥74M	¥157M	¥239M
Interest expense	¥139K	¥0	¥0	¥0	¥0	¥0	¥27M	¥10M	¥12M	¥0
Other non-operating income (gains on investments, FX ...)	-¥4.66M	¥1K	¥0	¥1K	¥1K	-¥1.09B	-¥1.41B	-¥656M	¥3.39B	¥0
Total non-operating income	¥4.53M	¥21.1M	-¥107M	¥52.7M	¥365M	¥1.09B	¥1.38B	¥646M	-¥3.4B	¥2.64B
Income before tax	¥4.96B	¥5.71B	¥7.83B	¥15.1B	¥26.4B	¥33.6B	¥63.7B	¥82B	¥119B	¥108B
Income tax	¥1.43B	¥1.34B	¥1.9B	¥4.29B	¥7.19B	¥8.73B	¥17.5B	¥22.9B	¥34.8B	¥30.4B
Net income	¥3.53B	¥4.37B	¥5.93B	¥10.8B	¥19.3B	¥24.9B	¥46.2B	¥59.1B	¥84.7B	¥77.5B
EPS (basic)	¥39.41	¥48.42	¥65.80	¥120.02	¥213.47	¥275.57	¥511.89	¥655.05	¥938.60	¥862.98
EPS (diluted)	¥39.38	¥48.38	¥65.75	¥119.92	¥213.29	¥275.34	¥511.46	¥654.49	¥937.82	¥862.25
Shares (basic, weighted)	90.2M	90.2M	90.2M	90.2M	90.2M	90.2M	90.2M	90.2M	90.3M	89.8M
Shares (diluted, weighted)	90.3M	90.3M	90.3M	90.3M	90.3M	90.3M	90.3M	90.3M	90.3M	89.9M
Depreciation & amortization	¥419M	¥558M	¥500M	¥881M	¥1.64B	¥3.48B	¥3.49B	¥4.73B	¥4.68B	¥4.67B
EBITDA	¥5.38B	¥6.24B	¥8.44B	¥15.9B	¥27.7B	¥37.1B	¥67.2B	¥86.8B	¥124B	¥110B

Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in JPY.

Revenue, operating income and growth

quarterly

Margins

quarterly

Costs as % of revenue

quarterly

The other statements

Balance sheetCash, investments, assets, debt, liabilities and equityOpen Cash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates are standardised from the company's filings.

Data as of 2026-11-02