Logos Holdings Inc. (TYO:205A)
Japan · Delayed Price · Currency is JPY 1,428.00
-32.00 (-2.19%)
Oct 29, 2026, 3:30 PM 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 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 48,336 | 49,502 | 36,269 | 31,714 | 28,025 | 24,850 | |
Revenue Growth | 19.05% | 36.49% | 14.36% | 13.16% | 12.78% | - |
Cost of Revenue | 39,629 | 40,644 | 29,962 | 25,816 | 23,931 | 20,372 |
Gross Profit | 8,707 | 8,858 | 6,307 | 5,898 | 4,094 | 4,478 |
Selling, General & Admin | 7,287 | 7,129 | 5,687 | 4,410 | 4,212 | 3,291 |
Amortization of Goodwill & Intangibles | 280 | 280 | 133 | 97 | - | - |
Operating Expenses | 7,567 | 7,409 | 5,820 | 4,507 | 4,212 | 3,291 |
Operating Income | 1,140 | 1,449 | 487 | 1,391 | -118 | 1,187 |
Interest Expense | -149 | -134 | -78 | -44 | -41 | -28 |
Interest & Investment Income | 17 | 10 | 2 | - | - | - |
Currency Exchange Gain (Loss) | -2 | -2 | -2 | -1 | -3 | 14 |
Other Non Operating Income (Expenses) | -14 | 3 | -6 | 11 | 23 | 16 |
EBT Excluding Unusual Items | 992 | 1,326 | 403 | 1,357 | -139 | 1,189 |
Gain (Loss) on Sale of Assets | 42 | 1 | - | - | 68 | 1 |
Asset Writedown | -39 | -39 | -11 | -2 | - | -3 |
Legal Settlements | - | - | - | -14 | - | - |
Other Unusual Items | -5 | -5 | -1 | -16 | -12 | 7 |
Pretax Income | 990 | 1,283 | 391 | 1,325 | -83 | 1,194 |
Income Tax Expense | 390 | 484 | 192 | 435 | -3 | 420 |
Net Income | 600 | 799 | 199 | 890 | -80 | 774 |
Net Income to Common | 600 | 799 | 199 | 890 | -80 | 774 |
Net Income Growth | 180.37% | 301.51% | -77.64% | - | - | - |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Change | -0.42% | -0.36% | 1.97% | - | 0.91% | - |
EPS (Basic) | 152.96 | 203.83 | 50.92 | 230.69 | -20.74 | 202.45 |
EPS (Diluted) | 152.96 | 203.83 | 50.80 | 230.69 | -20.74 | 202.45 |
EPS Growth | 180.43% | 301.25% | -77.98% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | 1,159 | 1,522 | 742 | - | - |
Free Cash Flow Per Share | - | 295.67 | 386.88 | 192.32 | - | - |
Dividend Per Share | 63.390 | 63.390 | 45.330 | 25.920 | - | - |
Dividend Growth | 39.84% | 39.84% | 74.88% | - | - | - |
Gross Margin | 18.01% | 17.89% | 17.39% | 18.60% | 14.61% | 18.02% |
Operating Margin | 2.36% | 2.93% | 1.34% | 4.39% | -0.42% | 4.78% |
Profit Margin | 1.24% | 1.61% | 0.55% | 2.81% | -0.29% | 3.12% |
Free Cash Flow Margin | - | 2.34% | 4.20% | 2.34% | - | - |
EBITDA | 1,707 | 1,957 | 761 | 1,599 | - | - |
EBITDA Margin | 3.53% | 3.95% | 2.10% | 5.04% | - | - |
D&A For EBITDA | 566.5 | 508 | 274 | 208 | - | - |
EBIT | 1,140 | 1,449 | 487 | 1,391 | -118 | 1,187 |
EBIT Margin | 2.36% | 2.93% | 1.34% | 4.39% | -0.42% | 4.78% |
Effective Tax Rate | 39.39% | 37.72% | 49.10% | 32.83% | - | 35.18% |
Advertising Expenses | - | 1,415 | 1,033 | 906 | - | - |