LOIVE Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2019	FY 2018
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '19 Mar 31, 2019	Mar '18 Mar 31, 2018
Revenue	10,581	8,492	6,217	4,839	3,303	2,388
Revenue Growth (YoY)	70.19%	36.59%	28.48%	46.50%	38.33%	47.76%
Cost of Revenue	6,883	5,191	3,863	3,177	109.33	62.9
Gross Profit	3,698	3,301	2,354	1,662	3,194	2,325
Selling, General & Admin	3,121	2,280	1,626	1,253	-	-
Other Operating Expenses	-	-	-	-	3,016	1,989
Operating Expenses	3,137	2,296	1,626	1,253	3,144	2,076
Operating Income	561	1,005	728	409	49.76	248.53
Interest Expense	-53	-36	-37	-24	-15.05	-8.67
Other Non Operating Income (Expenses)	-51	-40	-23	3	-16.88	44.23
EBT Excluding Unusual Items	458	929	668	388	17.83	284.09
Gain (Loss) on Sale of Assets	-	-	-218	-70	-	-
Asset Writedown	-4	-4	-6	-132	-	-
Other Unusual Items	-6	-11	-18	-23	-	-
Pretax Income	448	914	426	163	17.83	284.09
Income Tax Expense	323	414	63	71	7.44	92.04
Net Income to Company	-	500	363	92	-	-
Net Income	125	500	363	92	10.39	192.05
Net Income to Common	125	500	363	92	10.39	192.05
Net Income Growth	-65.56%	37.74%	294.56%	785.89%	-94.59%	74.84%
Shares Outstanding (Basic)	13	12	12	11	-	-
Shares Outstanding (Diluted)	13	12	12	12	-	-
Shares Change (YoY)	2.02%	0.10%	4.83%	-	-	-
EPS (Basic)	9.95	40.55	29.95	8.32	-	-
EPS (Diluted)	9.95	40.55	29.47	7.83	-	-
EPS Growth	-66.25%	37.60%	276.37%	-	-	-
Free Cash Flow	-	-291	-	-	-	-
Free Cash Flow Per Share	-	-23.60	-	-	-	-
Gross Margin	34.95%	38.87%	37.86%	34.35%	96.69%	97.37%
Operating Margin	5.30%	11.83%	11.71%	8.45%	1.51%	10.41%
Profit Margin	1.18%	5.89%	5.84%	1.90%	0.31%	8.04%
Free Cash Flow Margin	-	-3.43%	-	-	-	-
EBITDA	-	1,321	-	-	177.44	335.78
EBITDA Margin	-	15.56%	-	-	5.37%	14.06%
D&A For EBITDA	-	316	-	-	-	-
EBIT	561	1,005	728	409	49.76	248.53
EBIT Margin	5.30%	11.83%	11.71%	8.45%	1.51%	10.41%
Effective Tax Rate	72.10%	45.30%	14.79%	43.56%	-	-
Advertising Expenses	-	571	-	-	-	-

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