LFS
LEIFRAS Co., Ltd. American Depositary Shares
NASDAQ · Consumer Defensive · Education & Training Services · JP
$2.18
−2.24%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 14.5B | 12.2B | 10.3B | 9.3B | 7.7B |
| Cost of Revenue | 10.1B | 8.6B | 7.4B | 7.0B | 5.7B |
| Gross Profit | 4.4B | 3.6B | 2.9B | 2.3B | 2.0B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 4.5B | 2.3B | 2.1B | 1.6B | 1.5B |
| General & Admin Expense | — | 2.2B | 1.9B | 1.5B | 1.5B |
| Selling & Marketing Expense | — | 114.7M | 111.7M | 78.8M | 56.6M |
| Other Expenses | (965.8M) | 650.6M | 378.0M | 320.2M | 284.6M |
| Total Operating Expenses | 3.6B | 3.0B | 2.4B | 1.9B | 1.8B |
| Cost and Expenses | 13.7B | 11.5B | 9.8B | 8.9B | 7.5B |
| Operating Income (EBIT) | 792.8M | 652.7M | 519.8M | 395.7M | 146.2M |
| Non-Operating | |||||
| Interest Income | 8.9M | 4.0M | 333.7K | 319.6K | 237.9K |
| Interest Expense | 23.2M | 17.1M | 16.5M | 13.8M | 13.3M |
| Net Interest Income | (14.2M) | (13.2M) | (16.2M) | (13.5M) | (13.1M) |
| Other Non-Op Income/Expense | (18.2M) | (21.4M) | 18.2M | 14.5M | 109.1M |
| Non-Operating Income (excl Interest) | (541.1K) | — | (34.7M) | (28.4M) | (122.4M) |
| EBT (Pre-Tax Income) | 774.6M | 631.3M | 538.0M | 410.2M | 255.3M |
| Income Tax Expense | 213.5M | 175.2M | 119.3M | 164.9M | 77.2M |
| Bottom Line | |||||
| Net Income | 563.5M | 456.2M | 418.6M | 245.3M | 178.0M |
| Earnings from Cont. Ops | 561.0M | 456.2M | 418.6M | 245.3M | 178.0M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 563.5M | 456.2M | 418.6M | 245.3M | 178.0M |
| Per Share | |||||
| Basic EPS | $21.54 | $18.82 | $15.79 | $9.38 | $6.72 |
| Diluted EPS | $21.54 | $18.82 | $15.79 | $9.38 | $6.72 |
| Revenue Per Share | $554.39 | $484.37 | $389.64 | $350.95 | $290.01 |
| Shares | |||||
| Basic Shares Outstanding | 26.2M | 25.2M | 26.5M | 26.5M | 26.5M |
| Diluted Shares Outstanding | 26.2M | 25.2M | 26.5M | 26.5M | 26.5M |
| Profitability Metrics | |||||
| EBITDA | 956.7M | 783.9M | 676.5M | 516.4M | 358.7M |
| D&A | 154.2M | 131.2M | 122.0M | 92.4M | 90.1M |
| EBIT | 793.4M | 652.7M | 554.5M | 424.0M | 268.6M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026