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 Global Market Intelligence. Standard template. Financial Sources.