Logos Holdings Inc. (TYO:205A)
Japan
· Delayed Price · Currency is JPY 1,604.00
+45.00 (2.89%)
Mar 10, 2026, 10:05 AM JST
Logos Holdings Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| Revenue | 43,707 | 36,269 | 31,714 | 28,025 | 24,850 |
| Revenue Growth (YoY) | 37.82% | 14.36% | 13.16% | 12.78% | - |
| Cost of Revenue | 35,807 | 29,962 | 25,816 | 23,931 | 20,372 |
| Gross Profit | 7,900 | 6,307 | 5,898 | 4,094 | 4,478 |
| Selling, General & Admin | 6,820 | 5,687 | 4,410 | 4,212 | 3,291 |
| Amortization of Goodwill & Intangibles | 133 | 133 | 97 | - | - |
| Operating Expenses | 6,953 | 5,820 | 4,507 | 4,212 | 3,291 |
| Operating Income | 947 | 487 | 1,391 | -118 | 1,187 |
| Interest Expense | -116 | -78 | -44 | -41 | -28 |
| Interest & Investment Income | 7 | 2 | - | - | - |
| Currency Exchange Gain (Loss) | -2 | -2 | -1 | -3 | 14 |
| Other Non Operating Income (Expenses) | 7 | -6 | 11 | 23 | 16 |
| EBT Excluding Unusual Items | 843 | 403 | 1,357 | -139 | 1,189 |
| Gain (Loss) on Sale of Assets | - | - | - | 68 | 1 |
| Asset Writedown | -11 | -11 | -2 | - | -3 |
| Legal Settlements | - | - | -14 | - | - |
| Other Unusual Items | -6 | -1 | -16 | -12 | 7 |
| Pretax Income | 826 | 391 | 1,325 | -83 | 1,194 |
| Income Tax Expense | 381 | 192 | 435 | -3 | 420 |
| Net Income | 445 | 199 | 890 | -80 | 774 |
| Net Income to Common | 445 | 199 | 890 | -80 | 774 |
| Net Income Growth | -50.00% | -77.64% | - | - | - |
| Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 |
| Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 |
| Shares Change (YoY) | 2.15% | 1.97% | - | 0.91% | - |
| EPS (Basic) | 113.68 | 50.92 | 230.69 | -20.74 | 202.45 |
| EPS (Diluted) | 113.13 | 50.80 | 230.69 | -20.74 | 202.45 |
| EPS Growth | -50.96% | -77.98% | - | - | - |
| Free Cash Flow | 896 | 1,522 | 742 | - | - |
| Free Cash Flow Per Share | 227.36 | 386.88 | 192.32 | - | - |
| Dividend Per Share | 45.330 | 45.330 | 25.920 | - | - |
| Dividend Growth | 74.88% | 74.88% | - | - | - |
| Gross Margin | 18.07% | 17.39% | 18.60% | 14.61% | 18.02% |
| Operating Margin | 2.17% | 1.34% | 4.39% | -0.42% | 4.78% |
| Profit Margin | 1.02% | 0.55% | 2.81% | -0.29% | 3.12% |
| Free Cash Flow Margin | 2.05% | 4.20% | 2.34% | - | - |
| EBITDA | 1,377 | 761 | 1,599 | - | - |
| EBITDA Margin | 3.15% | 2.10% | 5.04% | - | - |
| D&A For EBITDA | 430 | 274 | 208 | - | - |
| EBIT | 947 | 487 | 1,391 | -118 | 1,187 |
| EBIT Margin | 2.17% | 1.34% | 4.39% | -0.42% | 4.78% |
| Effective Tax Rate | 46.13% | 49.10% | 32.83% | - | 35.18% |
| Advertising Expenses | - | 1,033 | 906 | - | - |
Source: S&P Capital IQ. Standard template. Financial Sources.