Logizard Co., Ltd. (TYO:4391)

Logizard Income Statement

Financials in millions JPY. Fiscal year is July - June.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec 31, 2022	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020	Jun 30, 2019	Jun 30, 2018
Revenue	1,852	1,787	1,685	1,536	1,454	1,347
Revenue Growth (YoY)	7.49%	6.05%	9.70%	5.64%	7.94%	25.54%
Cost of Revenue	894	847	824	783	733	756
Gross Profit	958	940	861	753	721	591
Selling, General & Admin	570	544	514	495	481	444
Research & Development	43	43	16	8	-	-
Operating Expenses	613	587	530	503	482	444
Operating Income	345	353	331	250	239	147
Other Non Operating Income (Expenses)	-	-1	-3	-2	-6	-8
EBT Excluding Unusual Items	345	352	328	248	233	139
Asset Writedown	-	-11	-8	-	-	-
Pretax Income	345	341	320	248	233	139
Income Tax Expense	102	104	97	78	74	43
Net Income to Company	-	237	223	170	159	96
Net Income	243	237	223	170	159	96
Net Income to Common	243	237	223	170	159	96
Net Income Growth	1.25%	6.28%	31.18%	6.92%	65.63%	71.43%
Shares Outstanding (Basic)	3	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3	3
Shares Change (YoY)	-0.26%	-1.19%	-1.77%	0.43%	28.56%	0.69%
EPS (Basic)	76.58	74.79	69.67	52.28	50.10	36.85
EPS (Diluted)	75.50	72.61	67.75	50.83	47.52	36.85
EPS Growth	3.84%	7.17%	33.29%	6.97%	28.96%	70.26%
Free Cash Flow	268	227	315	240	195	229
Free Cash Flow Per Share	82.24	69.53	95.34	71.35	58.22	87.90
Dividend Per Share	14.950	14.950	-	-	-	-
Gross Margin	51.73%	52.60%	51.10%	49.02%	49.59%	43.88%
Operating Margin	18.63%	19.75%	19.64%	16.28%	16.44%	10.91%
Profit Margin	13.12%	13.26%	13.23%	11.07%	10.94%	7.13%
Free Cash Flow Margin	14.47%	12.70%	18.69%	15.63%	13.41%	17.00%
EBITDA	418	425	403	322	292	204
EBITDA Margin	22.57%	23.78%	23.92%	20.96%	20.08%	15.14%
D&A For EBITDA	73	72	72	72	53	57
EBIT	345	353	331	250	239	147
EBIT Margin	18.63%	19.75%	19.64%	16.28%	16.44%	10.91%
Effective Tax Rate	29.57%	30.50%	30.31%	31.45%	31.76%	30.94%

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