Look Holdings Incorporated (FRA:LOO)

Look Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	51,747	54,739	55,475	54,687	41,065	37,014
Revenue Growth (YoY)	-6.03%	-1.33%	1.44%	33.17%	10.95%	-15.70%
Cost of Revenue	20,276	21,921	22,404	21,076	19,312	18,412
Gross Profit	31,471	32,818	33,071	33,611	21,753	18,602
Selling, General & Admin	27,791	28,504	28,555	28,509	17,761	16,856
Other Operating Expenses	8	8	9	10	27	27
Operating Expenses	29,574	30,287	29,949	29,907	19,027	17,964
Operating Income	1,897	2,531	3,122	3,704	2,726	638
Interest Expense	-138	-121	-101	-89	-93	-96
Interest & Investment Income	226	227	151	119	68	90
Currency Exchange Gain (Loss)	8	123	294	233	127	39
Other Non Operating Income (Expenses)	219	108	183	36	149	163
EBT Excluding Unusual Items	2,212	2,868	3,649	4,003	2,977	834
Gain (Loss) on Sale of Investments	316	69	-50	187	-	352
Gain (Loss) on Sale of Assets	9	12	-14	2	-3	12
Asset Writedown	-71	-67	-117	-136	-122	-192
Other Unusual Items	-87	-112	-127	-8	-76	-247
Pretax Income	2,379	2,770	3,341	4,048	2,776	759
Income Tax Expense	820	845	883	1,383	780	322
Earnings From Continuing Operations	1,559	1,925	2,458	2,665	1,996	437
Minority Interest in Earnings	-	-	-	-	-5	-6
Net Income	1,559	1,925	2,458	2,665	1,991	431
Net Income to Common	1,559	1,925	2,458	2,665	1,991	431
Net Income Growth	-9.15%	-21.68%	-7.77%	33.85%	361.95%	-77.93%
Shares Outstanding (Basic)	7	7	7	8	8	8
Shares Outstanding (Diluted)	7	7	7	8	8	8
Shares Change (YoY)	0.60%	0.52%	-1.72%	-2.19%	-0.23%	0.24%
EPS (Basic)	209.37	259.73	333.38	355.23	259.57	56.06
EPS (Diluted)	209.37	259.73	333.38	355.23	259.57	56.06
EPS Growth	-9.70%	-22.09%	-6.15%	36.85%	363.01%	-77.98%
Free Cash Flow	-	1,596	206	2,200	3,282	-20
Free Cash Flow Per Share	-	215.34	27.94	293.25	427.87	-2.60
Dividend Per Share	100.000	100.000	70.000	60.000	40.000	30.000
Dividend Growth	42.86%	42.86%	16.67%	50.00%	33.33%	-
Gross Margin	60.82%	59.95%	59.61%	61.46%	52.97%	50.26%
Operating Margin	3.67%	4.62%	5.63%	6.77%	6.64%	1.72%
Profit Margin	3.01%	3.52%	4.43%	4.87%	4.85%	1.16%
Free Cash Flow Margin	-	2.92%	0.37%	4.02%	7.99%	-0.05%
EBITDA	4,176	4,571	4,843	5,330	4,190	1,961
EBITDA Margin	8.07%	8.35%	8.73%	9.75%	10.20%	5.30%
D&A For EBITDA	2,279	2,040	1,721	1,626	1,464	1,323
EBIT	1,897	2,531	3,122	3,704	2,726	638
EBIT Margin	3.67%	4.62%	5.63%	6.77%	6.64%	1.72%
Effective Tax Rate	34.47%	30.50%	26.43%	34.16%	28.10%	42.42%
Advertising Expenses	-	1,627	1,552	1,481	1,409	1,194

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