Laox Holdings CO.,LTD. Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	57,535	61,517	60,187	55,127	68,149
Revenue Growth (YoY)	-6.47%	2.21%	9.18%	-19.11%	-17.88%
Cost of Revenue	37,798	41,115	42,063	40,445	52,460
Gross Profit	19,737	20,402	18,124	14,682	15,689
Selling, General & Admin	19,668	20,218	18,234	14,532	17,736
Operating Expenses	19,668	20,259	17,775	14,278	18,535
Operating Income	69	143	349	404	-2,846
Interest Expense	-9	-14	-13	-23	-89
Interest & Investment Income	24	20	23	19	177
Earnings From Equity Investments	-13	-45	-51	-82	124
Currency Exchange Gain (Loss)	-	155	202	211	531
Other Non Operating Income (Expenses)	-36	-33	44	-39	-46
EBT Excluding Unusual Items	35	226	554	490	-2,149
Gain (Loss) on Sale of Investments	-12	220	3,855	-	-
Gain (Loss) on Sale of Assets	1	-	13	1	145
Asset Writedown	-282	-141	-106	-261	-160
Other Unusual Items	185	368	-2,217	-156	-5,605
Pretax Income	-73	673	2,099	74	-7,769
Income Tax Expense	26	3	56	7	-621
Earnings From Continuing Operations	-99	670	2,043	67	-7,148
Minority Interest in Earnings	-	-	-	2	38
Net Income	-99	670	2,043	69	-7,110
Net Income to Common	-99	670	2,043	69	-7,110
Net Income Growth	-	-67.20%	2860.87%	-	-
Shares Outstanding (Basic)	91	91	91	91	91
Shares Outstanding (Diluted)	91	91	91	91	91
EPS (Basic)	-1.08	7.33	22.35	0.75	-77.78
EPS (Diluted)	-1.08	7.33	22.35	0.75	-77.78
EPS Growth	-	-67.20%	2860.87%	-	-
Free Cash Flow	-849	-414	-876	-2,246	212
Free Cash Flow Per Share	-9.29	-4.53	-9.58	-24.57	2.32
Dividend Per Share	-	2.000	-	-	-
Gross Margin	34.30%	33.16%	30.11%	26.63%	23.02%
Operating Margin	0.12%	0.23%	0.58%	0.73%	-4.18%
Profit Margin	-0.17%	1.09%	3.39%	0.13%	-10.43%
Free Cash Flow Margin	-1.48%	-0.67%	-1.46%	-4.07%	0.31%
EBITDA	925	1,001	1,167	1,406	-1,483
EBITDA Margin	1.61%	1.63%	1.94%	2.55%	-2.18%
D&A For EBITDA	856	858	818	1,002	1,363
EBIT	69	143	349	404	-2,846
EBIT Margin	0.12%	0.23%	0.58%	0.73%	-4.18%
Effective Tax Rate	-	0.45%	2.67%	9.46%	-

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