LaSalle LOGIPORT REIT (TYO:3466)

LaSalle LOGIPORT REIT Income Statement

Financials in millions JPY. Fiscal year is September - August.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2026	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Rental Revenue	11,202	11,428	22,976	22,198	21,374	19,624
Gain (Loss) on Sale of Assets (Rev)	1,443	1,566	2,285	-	-	41.6
Other Revenue	119.77	22.03	151.57	0	0	545
Total Revenue	12,950	13,236	25,907	22,198	21,374	20,211
Revenue Growth (YoY	-49.30%	-48.91%	16.71%	3.85%	5.75%	31.33%
Property Expenses	5,529	5,678	11,284	10,600	9,825	8,059
Selling, General & Administrative	19.4	19.4	79.4	36.8	33.9	70.6
Other Operating Expenses	124.24	112.65	200.61	121.55	94.32	791.39
Total Operating Expenses	5,672	5,810	11,564	10,759	9,953	8,921
Operating Income	7,278	7,427	14,343	11,439	11,421	11,290
Interest Expense	-816.67	-690.28	-1,180	-924.18	-888.79	-978.08
Interest & Investment Income	36.16	22.91	3.72	0.26	0.5	0.12
Other Non-Operating Income	-189.3	-179.17	-169.96	-325.46	-289.08	-328.59
EBT Excluding Unusual Items	6,308	6,580	12,997	10,190	10,244	9,983
Gain (Loss) on Sale of Investments	-56.83	-11.98	-45.06	-	-	-
Other Unusual Items	-	-	-3	-	-	-27
Pretax Income	6,251	6,568	12,948	10,190	10,244	9,956
Income Tax Expense	0.45	0.94	0.83	1.74	1.74	2.08
Net Income	6,250	6,567	12,948	10,188	10,242	9,954
Net Income to Common	6,250	6,567	12,948	10,188	10,242	9,954
Net Income Growth	-50.57%	-49.28%	27.08%	-0.53%	2.89%	18.18%
Basic Shares Outstanding	2	2	2	2	2	2
Diluted Shares Outstanding	2	2	2	2	2	2
Shares Change (YoY)	-3.45%	-1.58%	3.91%	0.72%	5.80%	24.48%
EPS (Basic)	3467.14	3572.28	6931.30	5667.12	5737.89	5899.82
EPS (Diluted)	3467.14	3572.28	6931.30	5667.12	5737.89	5899.82
EPS Growth	-48.80%	-48.46%	22.31%	-1.23%	-2.74%	-5.06%
Dividend Per Share	7635.000	7915.000	-	6187.000	6216.000	-
Dividend Growth	0.05%	-	-	-0.47%	-	-
Operating Margin	56.20%	56.11%	55.36%	51.53%	53.44%	55.86%
Profit Margin	48.27%	49.62%	49.98%	45.90%	47.92%	49.25%
EBITDA	8,762	8,942	17,430	14,348	14,274	13,944
EBITDA Margin	67.66%	67.55%	67.28%	64.63%	66.78%	68.99%
D&A For Ebitda	1,484	1,515	3,087	2,908	2,852	2,654
EBIT	7,278	7,427	14,343	11,439	11,421	11,290
EBIT Margin	56.20%	56.11%	55.36%	51.53%	53.44%	55.86%
Effective Tax Rate	0.01%	0.01%	0.01%	0.02%	0.02%	0.02%
Revenue as Reported	12,950	13,236	13,125	22,198	21,374	9,504

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