Press Releases

LogProstyle Reports Fiscal Year 2025 Results

LogProstyle Inc. (NYSE American: LGPS) (the “Company” or “LogProstyle”), a leading real estate renovation and resale, development, hotel and restaurant management company, today announced its financial results for the fiscal year ended March 31, 2025. References in this earnings release to “JPY” or “¥” are to Japanese yen and “US$” is to United States dollar. Convenience translations included in thisearnings releaseof Japanese yen into United States dollars have been made at the exchange rate of ¥149.90 = US$1.00, which was the foreign exchange rate on March 31, 2025. Highlights for the 2025 period compared to 2024 include:

  • Total revenueof JPY20,651 million (US$138 million) for the fiscal year of 2025, up 46% compared with JPY14,122 million in fiscal year 2024.
  • Real estate revenueof JPY18,819 million (US$126 million) increased by 52% over the previous year.
    • The number of real estate units sold was 187 units, an increase of 89 units from the previous year, of which 102 units were new condominium development units, an increase of 62 units from 2024. The number of renovated condominium units sold was 40, representing a decrease of two units from the previous year.
  • Hotel revenuereached JPY1,249 million (US$8 million), up 20% from the previous year.
    • Occupancy rate increased by 390 basis points to 74.7%, while average daily rate (ADR) for hotels operated by the company decreased by 13%.
  • Gross profitreached JPY3,559 million (US$24 million), an increase of 34% from fiscal year 2024.
  • Operating incomeof JPY1,343 million (US$9 million), up 43% from JPY939 million. Operating margin steady at 6.5%.
  • EBITDAof JPY1,487 million (US$10 million) , up 45% from JPY1,019 million.
  • Net incomeincreased 133% to JPY754 million (US$5 million) from JPY324 million, and earnings per share grew by JPY19.39 to JPY34.76 (US$0.23 ).
  • Equity ratioreached 15.6%, a 733 basis point improvement from 2024.

Reconciliation of Operating Income to EBITDA
(US$ and ¥ in million)

Years Ended March 31,

2025

2025

2024

Operating income

US$ 9

¥

1,343

¥

938

Depreciation and amortization

US$ 1

144

81

EBITDA

US$ 10

¥

1,487

¥

1,019

EBITDA is a non-GAAP financial measure. Management believes that EBITDA provides useful information for investors to evaluate the Company’s operating performance and cash-generating ability. It is also used by management for internal purposes, including performance evaluation and budgeting.

EBITDA is not a measure defined under US-GAAP or IFRS and may not be comparable to similar metrics disclosed by other companies.

Results Summary for Fiscal Year 2025

US$ and ¥ (in millions except per share data, occupancy rate and average daily rate)

2025

2025

2024

%
Change

Revenue

US$138

¥20,650

¥14,122

46%

Gross Profit

US$24

¥3,559

¥2,652

34%

Gross Margin

17.2%

17.2%

18.8%

(154) bps

Operating Income

US$9

¥1,343

¥939

43%

Operating Margin

6.5%

6.5%

6.7%

(14) bps

EBITDA

US$ 10

¥1,487

¥1,019

45%

Net Income

US$5

¥754

¥324

133%

Basic & Diluted EPS

US$0.23

¥34.76

¥15.37

¥19.39

Occupancy rate

74.7%

74.7%

70.8%

390 bps

Average Daily Rate

US$133.42

¥20,000

¥23,000

(13)%

Yasuyuki Nozawa, Representative Director, President and CEO of LogProstyle said, “Fiscal year 2025 was a transformative year for LogProstyle, marked by the historic milestone as the first unlisted Japanese company to list its Japanese common shares directly on the NYSE American instead of through American Depository Receipts. Our revenue surged by 46% driven by robust demand across our core business, and net income more than doubled, validating our sustainable growth trajectory. We took decisive steps to expand our global footprint beyond the borders of Japan. We believe these initiatives properly position us to introduce authentic Japanese hospitality and lifestyle experiences on an international scale. As we look ahead, we remain committed to delivering value to shareholders through continued innovation, operational excellence, and strategic execution. I am grateful to our dedicated employees, partners, and customers for their trust and support as we redefine life style and set new standards for sustainable growth.”

Financial highlights:

Revenue for the fiscal year ended March 31, 2025 reached JPY20,651 million (US$138 million), an increase of 46% versus the year ago period of 2024. Real estate generated JPY18,819 million (US$126 million) in revenue, up 52% compared with JPY12,411 million in the year ago period, driven primarily by a 73% increase in the number of units sold. Hotel revenue reached JPY1,249 million (US$8 million), an increase of 20% versus JPY1,044 million in the same period of 2024. Revenue growth from the hotel segment was supported by occupancy rate expansion of 390 basis points while average daily rate (ADR) declined 13.0% compared to fiscal year 2024. Other revenue for the fiscal year 2025 of JPY583 million (US$4 million) compared to JPY666 million in fiscal year 2024.

Gross profit increased by 34% to JPY3,559 million (US$24 million) in fiscal year 2025, up from JPY2,652 million in 2024, with gross margin declining 154 basis points to 17.2% from 18.8% in fiscal year 2024.

Operating expenses increased by 29% to JPY2,217 million (US$15 million) from JPY1,713 million in fiscal year 2024. The increase in operating expenses was driven by higher payroll costs and brokerage fees. Operating income in fiscal year 2025 was JPY1,343 million (US$9 million), an increase of 43% compared with the JPY939 million in fiscal year 2024. Operating margin of 6.5% was roughly flat with the 6.6% operating margin in fiscal year 2024, supported by revenue growth and diligent expense management.

Net income for fiscal year 2025 reached JPY754 million (US$5 million), up 133% compared with the JPY324 million in fiscal year 2025. Basic and diluted earnings per share increased by ¥19.39 (US$0.23) to ¥34.76 in fiscal year 2025.

EBITDA reached JPY1,487 million (US$10 million) in fiscal year 2025, up 45% over fiscal 2024.

Cash and cash equivalents of JPY2,121 million (US$14 million) at March 31, 2025 compared with JPY1,218 million at March 31, 2024.

Real Estate:

During the fiscal year of 2025, LogProstyle sold187units, up from the 98 units sold in the year ago period. The number of new condominium units sold increased by 62 units from 40 units in the fiscal year ended March 31, 2024 to 102 units in the fiscal year ended March 31, 2025. The number of renovated condominium units sold decreased by two units from 42 units in the fiscal year ended March 31, 2024 to 40 units in the fiscal year ended March 31, 2025.

Hotel Management:

As of March 31, 2025, LogProstyle operated 4 hotels with 210 collective rooms. Occupancy rates for the fiscal year 2025 reached 74.7% compared with 70.8% in 2024 while ADR of JPY20 thousand declined 13% from JPY23 thousand in 2024.

Operational highlights:

  • Inline with the Company’s ongoing commitment of returning value to shareholders, in May of 2025 the Board of Directors approved a proposal to distribute a cash dividend of US$0.023 per share, or US$543 thousand in the aggregate. The proposal was submitted for shareholder approval at the Annual General Meeting on June 30, 2025, and was approved. The dividend is payable on August 5, 2025, to shareholders of record as of July 7, 2025, with an ex-dividend date of the same day.
  • In December 2024, LogProstyle established its new subsidiary, “LogProstyle US Inc.”, headquartered in Las Vegas, Nevada, USA, to support its global expansion strategy. The subsidiary will focus on introducing authentic Japanese hospitality and culinary experiences to the U.S. market through hotel operations, food services, and real estate development. This initiative marks a key step in the Company’s efforts to expand its cultural brand presence internationally.
  • On April 5, 2025, LogProstyle signed a Memorandum of Association (MoA) with the Dubai Department of Economy and Tourism (DET) and established a new entity, “Logprostyle Inc For Hotel Management CO. L.L.C S.O.C” (LogProstyle Dubai). With the objective of broadening its international expansion, the strategic entry into the United Arab Emirates will serve as an important growth catalyst for the company.

Financial Results:

The Company has posted a presentation of the fiscal year 2025 results today, July 7, 2025. The presentation and accompanying slides can be found on the LogProstyle website athttps://ir.logprostyle.co.jp/presentations/

LogProstyle Inc.
CONSOLIDATED BALANCE SHEETS
(Yen in thousands, except share data)

March 31,

2025

March 31,

2024

ASSETS

Current assets

Cash and cash equivalents

¥

2,120,515

¥

1,218,241

Trade notes and accounts receivable, net

138,373

181,808

Inventories, net

13,612,387

13,518,460

Consumption tax receivable

5,749

69,388

Short-term investments

182,030

38,801

Other current assets

353,579

232,790

Total current assets

16,412,633

15,259,488

Non-current assets

Property, plant and equipment, net

357,527

426,865

Operating lease right-of-use assets

4,481,941

4,703,805

Software

27,792

16,692

Leasehold and guarantee deposits

465,968

346,408

Deferred tax assets

458,767

383,158

Other non-current assets

363,608

73,852

Allowance for credit losses

(84,048

)

Total non-current assets

6,071,555

5,950,780

Total assets

¥

22,484,188

¥

21,210,268

LIABILITIES

Current liabilities

Accounts payable

¥

597,708

¥

306,153

Accrued expenses

112,661

214,897

Short-term loans

1,885,259

2,574,734

Current portion of bonds

28,620

49,270

Current portion of long-term loans

4,025,343

6,065,020

Operating lease liabilities, current

463,129

558,529

Finance lease liabilities, current

8,400

6,083

Contract liabilities

252,260

352,651

Income taxes payable

248,885

66,323

Other current liabilities

254,956

205,314

Total current liabilities

7,877,221

10,398,974

Non-current liabilities

Bonds

28,620

Long-term loans

6,858,607

4,559,117

Operating lease liabilities, non-current

4,090,933

4,307,338

Finance lease liabilities, non-current

19,062

11,684

Deferred tax liabilities

18,633

Other non-current liabilities

121,146

123,085

Total non-current liabilities

11,089,748

9,048,477

Total liabilities

¥

18,966,969

¥

19,447,451

SHAREHOLDERS’ EQUITY

Common shares: 81,498,000 shares authorized, 23,652,110 and 21,652,110 shares issued and 23,628,452 and 21,628,452 shares outstanding as of March 31, 2025 and 2024 with no stated value.

¥

924,817

¥

235,001

Capital Surplus

1,445,333

755,517

Additional paid in capital

(238,115

)

148,392

Retained earnings

1,397,387

643,766

Treasury shares

(2,539

)

(2,539

)

Accumulated other comprehensive loss

(9,664

)

(17,320

)

Total shareholders’ equity

3,517,219

1,762,817

Total liabilities and equity

¥

22,484,188

¥

21,210,268

LogProstyle Inc.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Yen in thousands, except share and per share data)

Fiscal Year

Ended

March 31, 2025

Fiscal Year

Ended

March 31, 2024

Fiscal Year

Ended

March 31, 2023

Revenue:

¥

20,650,916

¥

14,121,840

¥

13,264,408

Cost of revenue

(17,091,646

)

(11,469,951

)

(10,744,926

)

Gross profit

3,559,270

2,651,889

2,519,482

Operating expenses

Selling, general and administrative expenses

(2,216,754

)

(1,713,388

)

(1,602,627

)

Total operating expenses

(2,216,754

)

(1,713,388

)

(1,602,627

)

Operating income

1,342,516

938,501

916,855

Other income (expenses):

Interest expenses

(209,971

)

(422,769

)

(315,511

)

Other income, net

15,699

4,227

3,823

Total other expenses

(194,272

)

(418,542

)

(311,688

)

Income before income taxes

1,148,244

519,959

605,167

Income tax expenses

(394,623

)

(196,354

)

(251,142

)

Net income

753,621

323,605

354,025

Other comprehensive income (loss)

Foreign currency translation adjustment

7,656

(7,273

)

3,588

Total comprehensive income

¥

761,277

¥

316,332

¥

357,613

Earnings per share:

Basic and Diluted

¥

34.76

¥

15.37

¥

17.38

Weighted average number of shares of common stock outstanding

Basic and Diluted

21,679,507

21,053,384

20,374,500

LogProstyle Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Yen in thousands)

Fiscal Year

Ended

March 31,2025

Fiscal Year

Ended

March 31,2024

Fiscal Year

Ended

March 31,2023

Cash flows from operating activities:

Net income

¥

753,621

¥

323,605

¥

354,025

Depreciation and amortization

144,087

87,027

81,641

Amortization of debt issuance costs

84,928

40,787

17,486

Deferred income taxes

91,910

76,049

117,730

Provision of allowance for credit losses

84,048

Changes in operating assets and liabilities:

Decrease (increase) in trade notes and accounts receivable, net

43,435

(43,872

)

(45,176

)

(Increase) in inventories, net

(93,927

)

(2,944,684

)

(2,907,401

)

Decrease (increase) in consumption taxes receivable

63,639

239,859

(268,119

)

(Increase) decrease in prepaid expenses

(44,678

)

16,533

(31,212

)

(Increase) decrease in advances to vendors

(70,369

)

7,295

(25,086

)

(Increase) in leasehold and guarantee deposits

(119,560

)

(3,538

)

(10,238

)

(Decrease) in accounts payables

(40,412

)

(194,318

)

(502,185

)

(Decrease) increase in accrued expenses

(102,236

)

105,822

14,168

Increase (decrease) in income taxes payable

182,562

(48,438

)

52,003

(Decrease) increase in contract liabilities

(100,391

)

207,881

(569,033

)

Increase (decrease) in deposits received

20,510

(11,878

)

32,968

Other, net

(92,530

)

58,597

33,113

Net cash flows provided by (used in) operating activities

804,637

(2,083,273

)

(3,655,316

)

Cash flows from investing activities:

Purchase of short-term investments

(367,150

)

(13,800

)

(60,001

)

Proceeds from sales of short-term investments

223,921

50,000

128,050

Purchases of property, plant and equipment, net

(37,464

)

(42,145

)

(24,979

)

Purchases of software

(19,563

)

(3,186

)

(6,779

)

Purchases of long-term investments

(270,000

)

Purchases of investment securities

(800

)

(20,034

)

Other, net

(5,599

)

(3,607

)

1,594

Net cash flows provided by (used in) investing activities

(475,855

)

(13,538

)

17,851

Cash flows from financing activities:

(Decrease) increase in short-term borrowings, net

(685,830

)

(283,069

)

857,179

Borrowings from long-term loans

12,946,844

9,687,048

7,656,000

Repayments for long-term loans

(12,708,107

)

(6,628,349

)

(5,224,864

)

Proceeds from issuance of bonds

100,000

Redemption of bonds

(49,270

)

(49,309

)

(59,954

)

Payments for finance leases

(8,664

)

(7,505

)

(5,277

)

Payment for debt issuance costs

(67,498

)

(78,844

)

(48,512

)

Proceeds from issuance of shares

1,379,632

270,002

Proceeds from sale of treasury shares

301,539

Payments of listing expenses

(235,037

)

Net cash flows provided by financing activities

572,070

2,909,974

3,576,111

Effect of exchange rate changes on cash, cash equivalents and restricted cash

1,422

(7,273

)

3,590

Net increase (decrease) in cash and cash equivalents

902,274

805,890

(57,764

)

Cash and cash equivalents at the beginning of the year

1,218,241

412,351

470,115

Cash and cash equivalents at the end of the year

¥

2,120,515

¥

1,218,241

¥

412,351

SUPPLEMENTAL CASH FLOW INFORMATION:

Cash paid for interest

¥

476,650

¥

497,731

¥

391,364

Cash paid for taxes

¥

127,857

¥

179,888

¥

87,905

LogProstyle Inc.
REVENUE BY BUSINESS SEGMENT
(Yen in thousands)

Fiscal Year Ended

March 31,2025

Fiscal Year Ended

March 31,2024

YoY %

Real Estate

¥

18,819,041

¥

12,411,288

52 %

Hotel

1,248,784

1,044,267

20 %

Other

583,091

666,285

(12) %

Total Revenue

¥

20,650,916

¥

14,121,840

46 %

Forward-Looking Statements Disclaimer:

This press release contains“forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, statements regarding the Company’s proposed dividend, the AGM, the Company’s future financial performance, capital allocation, and shareholder return strategy. These statements are based on current expectations and assumptions and involve risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed or implied in the forward-looking statements. These risks and uncertainties include, but are not limited to, general economic conditions, changes in market conditions, shareholder approval at the AGM, and other factors described in the Company’s filings with the U.S. Securities and Exchange Commission, including the risks detailed in the Company’s annual report on Form 20-F filed with the SEC on July 7, 2025. Forward-looking statements speak only as of the date they are made and the Company undertakes no obligation to update or revise any forward-looking statements to reflect events or circumstances after the date of this press release, except as required by applicable law. Any references to our website have been provided as a convenience, and the information contained on such website is not incorporated by reference into this press release.

About LogProstyle Inc.

LogProstyle Inc. is involved in a wide range of businesses, including real estate development, hotel management, and restaurant management. With the slogan “redefine life style,” the Company is working on various projects with the aim of illustrating an innovative and sustainable lifestyle. LogProstyle is the first unlisted Japanese company to list its Japanese common shares directly on a major United States stock exchange rather than through American Depositary Receipts (ADRs).

LogProstyle Inc., Investor Relations,ir@logprostyle.co.jp
Hayden IR, Investor Relations,corbin@haydenir.com