Look Holdings Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	52,117	54,739	55,475	54,687	41,065
Revenue Growth (YoY)	-4.79%	-1.33%	1.44%	33.17%	10.95%
Cost of Revenue	20,660	21,921	22,404	21,076	19,312
Gross Profit	31,457	32,818	33,071	33,611	21,753
Selling, General & Admin	29,697	28,504	28,555	28,509	17,761
Other Operating Expenses	-	8	9	10	27
Operating Expenses	29,697	30,287	29,949	29,907	19,027
Operating Income	1,760	2,531	3,122	3,704	2,726
Interest Expense	-140	-121	-101	-89	-93
Interest & Investment Income	235	227	151	119	68
Currency Exchange Gain (Loss)	-59	123	294	233	127
Other Non Operating Income (Expenses)	274	108	183	36	149
EBT Excluding Unusual Items	2,070	2,868	3,649	4,003	2,977
Gain (Loss) on Sale of Investments	529	69	-50	187	-
Gain (Loss) on Sale of Assets	16	12	-14	2	-3
Asset Writedown	-60	-67	-117	-136	-122
Other Unusual Items	-10	-112	-127	-8	-76
Pretax Income	2,545	2,770	3,341	4,048	2,776
Income Tax Expense	1,071	845	883	1,383	780
Earnings From Continuing Operations	1,474	1,925	2,458	2,665	1,996
Minority Interest in Earnings	-	-	-	-	-5
Net Income	1,474	1,925	2,458	2,665	1,991
Net Income to Common	1,474	1,925	2,458	2,665	1,991
Net Income Growth	-23.43%	-21.68%	-7.77%	33.85%	361.95%
Shares Outstanding (Basic)	7	7	7	8	8
Shares Outstanding (Diluted)	7	7	7	8	8
Shares Change (YoY)	0.65%	0.52%	-1.72%	-2.19%	-0.23%
EPS (Basic)	197.60	259.73	333.38	355.23	259.57
EPS (Diluted)	197.60	259.73	333.38	355.23	259.57
EPS Growth	-23.92%	-22.09%	-6.15%	36.85%	363.01%
Free Cash Flow	1,665	1,596	206	2,200	3,282
Free Cash Flow Per Share	223.21	215.34	27.94	293.25	427.87
Dividend Per Share	-	100.000	70.000	60.000	40.000
Dividend Growth	-	42.86%	16.67%	50.00%	33.33%
Gross Margin	60.36%	59.95%	59.61%	61.46%	52.97%
Operating Margin	3.38%	4.62%	5.63%	6.77%	6.64%
Profit Margin	2.83%	3.52%	4.43%	4.87%	4.85%
Free Cash Flow Margin	3.19%	2.92%	0.37%	4.02%	7.99%
EBITDA	3,780	4,571	4,843	5,330	4,190
EBITDA Margin	7.25%	8.35%	8.73%	9.75%	10.20%
D&A For EBITDA	2,020	2,040	1,721	1,626	1,464
EBIT	1,760	2,531	3,122	3,704	2,726
EBIT Margin	3.38%	4.62%	5.63%	6.77%	6.64%
Effective Tax Rate	42.08%	30.50%	26.43%	34.16%	28.10%
Advertising Expenses	-	1,627	1,552	1,481	1,409

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