# LEIFRAS Co., Ltd. Reports Financial Results for the First Quarter of Fiscal Year 2026

- Link: https://www.thailand-business-news.com/pr-news/leifras-co-ltd-reports-financial-results-for-the-first-quarter-of-fiscal-year-2026
- Published: 2026-06-19T03:00:00+07:00
- Author: PR Newswire

**Record High Revenue, Adjusted Income from Operations, and Net Income, Up 10.0%,
1.0%, and 1.5% Year-over-Year****,**** Respectively****^([1])**

TOKYO, June 19, 2026 /PRNewswire/ — LEIFRAS Co., Ltd. (Nasdaq: LFS) (the "Company"
or "Leifras"), a sports and social business company dedicated to youth sports and
community engagement and Japan’s leading operator of children’s sports schools and
school club activity support businesses, today announced its unaudited financial
results for the three months ended March 31, 2026. 

**First Quarter of Fiscal Year 2026 Financial Highlights**

 ◦ **Revenue** was JPY3.0 billion ($18.6 million), an increase of 10.0% from JPY2.7
   billion for the same period last year.
 ◦ **Income from operations** was JPY153.3 million ($1.0 million), compared to JPY166.1
   million for the same period last year.
 ◦ **Net income** was JPY124.3 million ($0.8 million), an increase of 1.5% from 
   JPY122.5 million for the same period last year.
 ◦ **Adjusted income from operations** was JPY167.8 million ($1.1 million), an increase
   of 1.0% from JPY166.1 million for the same period last year.
 ◦ **Basic and diluted earnings per share** was JPY4.75 ($0.03), compared to JPY4.92
   for the same period last year.

**First Quarter of Fiscal Year 2026 Operational Highlights**

**_Sports School Business_**

 ◦ **Number of members** was 60,960, compared to 62,495 for the same period last
   year.
 ◦ **Revenue of the sports school business** was JPY2.2 billion ($13.6 million),
   an increase of 5.6% from JPY2.0 billion for the same period last year.

**_Social Business_**

 ◦ **Number of club activities** was 2,120, an increase of 7.6% from 1,971 for the
   same period last year.
 ◦ **Revenue of the social business** was JPY791.4 million ($5.0 million), an increase
   of 24.1% from JPY637.7 million for the same period last year.

**Management Commentary**

Mr. Kiyotaka Ito, the Representative Director and Chief Executive Officer of Leifras,
commented, "For the first quarter of fiscal year 2026, we achieved record highs 
in revenue, adjusted income from operations, and net income.^([1])

"For the sports school business, despite a temporary slight decrease in membership
due to graduations, revenue increased by 5.6% due to higher monthly fees. Moving
forward, we plan to focus on expanding our sports school membership base through
both organic growth and strategic M&A.

"For the social business, the school club support business expanded under the tailwind
of national policy, while the after-school daycare business grew in both scale and
revenue, driving an increase in social business revenue by 24.1%. Although strategic
investments and M&A-related expenses led to a slight decrease in operating income,
we believe these investments are essential to supporting future expansion and unlocking
long-term growth through business synergies.

"Fiscal year 2026 marks the first year of the Japanese government’s ‘reform implementation
period’ for school club activities, during which these activities are being transitioned
to private-sector providers. We plan to fully leverage this powerful policy tailwind
and continue to execute with focus. We remain committed to supporting the smiles
and growth of children across borders and appreciate the continued support from 
our valued customers, partners, and shareholders."

**Financial Condition**

 ◦ As of March 31, 2026, the Company had cash of JPY2.48 billion ($15.6 million),
   compared to JPY2.52 billion as of December 31, 2025.
 ◦ Net cash used in operating activities was JPY140.9 million ($0.9 million), compared
   to JPY239.5 million for the same period last year.
 ◦ Net cash used in investing activities was JPY22.5 million ($0.1 million), compared
   to JPY4.9 million for the same period last year.
 ◦ Net cash provided by financing activities was JPY116.9 million ($0.7 million),
   compared to net cash used in financing activities of JPY181.6 million for the
   same period last year.

**Financial Guidance**

Following these financial results, there are no changes to Leifras’ financial guidance
last provided in its press release issued on April 8, 2026.

 ◦ Revenue is expected to be between $82.9 million and $95.7 million for the fiscal
   year ending December 31, 2026, an increase of approximately 10.8% to 27.9% from
   $74.8 million for the fiscal year ended December 31, 2025.
 ◦ Income from operations is expected to be between $4.5 million and $5.4 million
   for the fiscal year ending December 31, 2026, an increase of approximately 13.2%
   to 33.9% from $4.0 million for the fiscal year ended December 31, 2025.

The guidance is based on the assumption that no business acquisitions, restructuring
activities, or legal settlements will take place during the period.

The guidance is translated at the FY2025 assumed exchange rate of ¥156.80 = $1.00
to eliminate the impact of foreign exchange volatility.

**Exchange Rate Information**

This announcement contains translations of certain Japanese Yen ("JPY") amounts 
into U.S. dollars ("USD," or "$") for the convenience of the reader. Translations
of amounts from JPY into USD have been made at the exchange rate of JPY159.08 = 
$1.00, the exchange rate on March 31, 2026 set forth in the H.10 statistical release
of the United States Federal Reserve Board.

**About LEIFRAS Co., Ltd.**

Headquartered in Tokyo, Leifras is a sports and social business company dedicated
to youth sports and community engagement. The Company primarily provides services
related to the organization and operations of sports schools and sports events for
children. As of December 31, 2025, Leifras was recognized as one of Japan’s largest
operators of children’s sports schools in terms of both membership and facilities
by Tokyo Shoko Research. The Company’s approach to sports education emphasizes the
development of non-cognitive skills, following the teaching principle "acknowledge,
praise, encourage, and motivate." The holistic approach that integrates physical
and mental development sets Leifras apart in the industry. Building upon deep experience
and know-how in sports education, Leifras also operates a robust social business
sector, dispatching sports coaches to meet various community needs with the aim 
to promote physical health, social inclusion, and community well-being across different
demographics.

For more information, please visit the Company’s website: [https://ir.leifras.co.jp](https://ir.leifras.co.jp/)/.

**Non-GAAP Financial Measures**

In the Company’s report, it discusses key financial measures that are not calculated
in accordance with the United States Generally Accepted Accounting Principles ("
GAAP") to supplement its unaudited interim condensed consolidated financial statements
presented on a GAAP basis. These non-GAAP financial measures are reconciled from
their most directly comparable financial measures determined in accordance with 
GAAP as follows:

  |   |   |

**For the**
**Three Months Ended ****March** **31,**

  |   |  
 |   |   |

2025

  |   |   |

2026

  |   |   |

2026

  |   |  
 |   |   |

JPY

  |   |   |

JPY

  |   |   |

US$

  |   |  
 |

INCOME FROM OPERATIONS

  |   |   |

166,146,066

  |   |   |   |

153,308,100

  |   |   |   |

963,717

  |   |  
 |

Plus: acquisition-related costs^((a))

  |   |   |

–

  |   |   |   |

14,505,152

  |   |   |   |

91,181

  |   |  
 |

Adjusted INCOME FROM OPERATIONS

  |   |   |

166,146,066

  |   |   |   |

167,813,252

  |   |   |   |

1,054,898

  |   |

  |

(a)

  |

Represents acquisition-related costs incurred in connection with the Company’s acquisition activities, including transaction-related
costs, legal, financial and tax due diligence expenses, integration costs and other acquisition-related costs. These costs have beenadded back for normalization purposes as they are not considered reflective of the Company’s core operating performance.

  |

The Company’s primary non-GAAP financial measures and corresponding metrics reflect
how it evaluates its current and prior year operating results. As new events or 
circumstances arise, these definitions could change. When the Company’s definitions
change, it provides the updated definitions. When items no longer impact its current
or future presentation of non-GAAP operating results, it removes these items from
its non-GAAP definitions.

Adjusted income from operations is a financial measure that is not calculated in
accordance with GAAP (collectively referred to as the "non-GAAP financial measures"),
and the use of the term adjusted income from operations may differ from similar 
measures reported by other companies and may not be comparable to other similarly
titled measures. The Company believes the non-GAAP financial measure provides investors
with useful information with respect to its historical operations. The Company presents
the non-GAAP financial measure as a supplemental performance measure because the
Company believes it facilitates a comparative assessment of the Company’s operating
performance relative to its performance based on its results under GAAP, while isolating
the effects of some items that vary from period to period. Specifically, adjusted
income from operations allows the Company to assess its performance without the 
impact of the specifically identified items that it believes do not directly reflect
its core operations, including acquisition-related costs and other items that management
does not consider reflective of its core operating performance. The non-GAAP financial
measure also functions as a key performance indicator used to evaluate the Company’s
operating performance internally, and it is used in connection with the determination
of incentive compensation for management, including executive officers.

As the Company’s initial public offering was completed during the fiscal year ended
December 31, 2025, and the related listing-related and transformational expenses
were specific to its initial public offering and related transformation activities,
the Company does not expect to incur such expenses in the fiscal year ending December
31, 2026 or future periods. Accordingly, beginning with the fiscal year ending December
31, 2026, the Company has revised its presentation of adjusted income from operations
and removed listing-related and transformational expenses from the adjustments to
adjusted income from operations for all historical periods presented.

Adjusted income from operations is not a measurement of the Company’s financial 
performance under GAAP and should not be considered in isolation or as an alternative
to income from operations or any other financial statement data presented as indicators
of financial performance or liquidity, each as presented in accordance with GAAP.
Consequently, the Company’s non-GAAP financial measure should be considered together
with its unaudited interim condensed consolidated financial statements, which are
prepared in accordance with GAAP. The Company understands that although adjusted
income from operations is frequently used by securities analysts, lenders and others
in their evaluation of companies, it has limitations as an analytical tool, and 
you should not consider it in isolation, or as a substitute for analysis of the 
Company’s results as reported under GAAP. Some of these limitations are: adjusted
income from operations does not fully reflect the Company’s cash expenditures, future
requirements for capital expenditures or contractual commitments; adjusted income
from operations does not reflect changes in, or cash requirements for, the Company’s
working capital needs; adjusted income from operations does not reflect the interest
expense, or the cash requirements necessary to service interest or principal payments,
on debt; and, although depreciation and amortization expenses are non-cash charges,
the assets being depreciated and amortized will often have to be replaced in the
future, and adjusted income from operations does not reflect any cash requirements
for such replacements.

Because of these limitations, adjusted income from operations should not be considered
as discretionary cash available to the Company to reinvest in the growth of the 
Company’s business or as measure of cash that will be available to the Company to
meet its obligations.

**Forward-Looking Statements**

Certain statements in this announcement are forward-looking statements. These forward-
looking statements involve known and unknown risks and uncertainties and are based
on the Company’s current expectations and projections about future events that the
Company believes may affect its financial condition, results of operations, business
strategy, and financial needs. Investors can find many (but not all) of these statements
by the use of words such as "approximates," "believes," "hopes," "expects," "anticipates,""
estimates," "projects," "intends," "plans," "will," "would," "should," "could," "
may," or other similar expressions in this press release. The Company undertakes
no obligation to update or revise publicly any forward-looking statements to reflect
subsequent occurring events or circumstances, or changes in its expectations, except
as may be required by law. These statements are subject to uncertainties and risks,
including, but not limited to, the uncertainties related to market conditions, and
other factors discussed in the "Risk Factors" section of the registration statement
filed with the U.S. Securities and Exchange Commission (the "SEC"). Although the
Company believes that the expectations expressed in these forward-looking statements
are reasonable, it cannot assure you that such expectations will turn out to be 
correct, and the Company cautions investors that actual results may differ materially
from the anticipated results and encourages investors to review other factors that
may affect its future results in the registration statement and other filings with
the SEC. Additional factors are discussed in the Company’s filings with the SEC,
which are available for review at [www.sec.gov](http://www.sec.gov/).

**For more information, please contact:**

**LEIFRAS Co., Ltd.Investor Relations Department
Email: [IR@leifras.co.jp](https://www.thailand-business-news.com/pr-news/IR@leifras.co.jp)

**Ascent Investor Relations LLCTina Xiao
Phone: +1-646-932-7242Email: [investors@ascent-ir.com](https://www.thailand-business-news.com/pr-news/investors@ascent-ir.com)

  |

Note: [1] Record high in US-GAAP figures since 2025.

  |

 

  |

**LEIFRAS CO., LTD. AND SUBSIDIARIES**

  |  
 |

**UNAUDITED INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS**

  |  
 |   |  
 |   |   |

**December** **31,**

  |   |   |

**March** **31,**

  |   |   |

**March** **31,**

  |   |  
 |   |   |

**2025**

  |   |   |

**2026**

  |   |   |

**2026**

  |   |  
 |   |   |

**JPY**

  |   |   |

**JPY**

  |   |   |

**US$**

  |   |  
 |   |   |   |   |   |

**(Unaudited)**

  |   |   |

**(Unaudited)**

  |   |  
 |

**ASSETS**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**CURRENT ASSETS**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Cash

  |   |   |

2,524,082,266

  |   |   |   |

2,477,567,162

  |   |   |   |

15,574,347

  |   |  
 |

Accounts receivable, net

  |   |   |

731,083,491

  |   |   |   |

786,776,869

  |   |   |   |

4,945,794

  |   |  
 |

Inventories, net

  |   |   |

21,578,477

  |   |   |   |

13,735,828

  |   |   |   |

86,345

  |   |  
 |

Prepaid expenses

  |   |   |

158,040,280

  |   |   |   |

253,474,342

  |   |   |   |

1,593,377

  |   |  
 |

Other current assets

  |   |   |

38,219,685

  |   |   |   |

45,019,332

  |   |   |   |

282,998

  |   |  
 |

**TOTAL CURRENT ASSETS**

  |   |   |

**3,473,004,199**

  |   |   |   |

**3,576,573,533**

  |   |   |   |

**22,482,861**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**NON-CURRENT ASSETS**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Property and equipment, net

  |   |   |

96,456,471

  |   |   |   |

99,659,727

  |   |   |   |

626,475

  |   |  
 |

Intangible assets, net

  |   |   |

29,631,015

  |   |   |   |

26,881,643

  |   |   |   |

168,982

  |   |  
 |

Operating lease right-of-use assets

  |   |   |

482,694,859

  |   |   |   |

477,316,039

  |   |   |   |

3,000,478

  |   |  
 |

Finance lease right-of-use assets

  |   |   |

236,908,226

  |   |   |   |

227,724,404

  |   |   |   |

1,431,509

  |   |  
 |

Long-term deposits

  |   |   |

150,216,792

  |   |   |   |

155,815,142

  |   |   |   |

979,477

  |   |  
 |

Long-term investment

  |   |   |

5,736,500

  |   |   |   |

25,056,000

  |   |   |   |

157,506

  |   |  
 |

Deferred tax assets, net

  |   |   |

164,082,227

  |   |   |   |

147,566,531

  |   |   |   |

927,625

  |   |  
 |

Goodwill

  |   |   |

27,999,994

  |   |   |   |

27,999,994

  |   |   |   |

176,012

  |   |  
 |

Other non-current assets

  |   |   |

8,470,398

  |   |   |   |

9,030,715

  |   |   |   |

56,768

  |   |  
 |

**TOTAL NON-CURRENT ASSETS**

  |   |   |

**1,202,196,482**

  |   |   |   |

**1,197,050,195**

  |   |   |   |

**7,524,832**

  |   |  
 |

**TOTAL ASSETS**

  |   |   |

**4,675,200,681**

  |   |   |   |

**4,773,623,728**

  |   |   |   |

**30,007,693**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**LIABILITIES AND SHAREHOLDERS’ EQUITY**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**CURRENT LIABILITIES**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Short-term loans

  |   |   |

100,000,000

  |   |   |   |

100,000,000

  |   |   |   |

628,615

  |   |  
 |

Current portion of long-term loans

  |   |   |

151,030,000

  |   |   |   |

114,826,000

  |   |   |   |

721,813

  |   |  
 |

Bond payable, current

  |   |   |

40,000,000

  |   |   |   |

80,000,000

  |   |   |   |

502,892

  |   |  
 |

Accounts payable

  |   |   |

196,849,154

  |   |   |   |

215,326,762

  |   |   |   |

1,353,575

  |   |  
 |

Accrued liabilities

  |   |   |

1,160,996,435

  |   |   |   |

1,068,999,496

  |   |   |   |

6,719,886

  |   |  
 |

Income tax payable

  |   |   |

43,499,500

  |   |   |   |

28,193,977

  |   |   |   |

177,232

  |   |  
 |

Contract liabilities, current

  |   |   |

154,074,620

  |   |   |   |

79,376,490

  |   |   |   |

498,972

  |   |  
 |

Operating lease liabilities, current

  |   |   |

138,880,117

  |   |   |   |

145,575,433

  |   |   |   |

915,108

  |   |  
 |

Finance lease liabilities, current

  |   |   |

88,017,810

  |   |   |   |

88,531,359

  |   |   |   |

556,521

  |   |  
 |

Other current liabilities

  |   |   |

176,592,537

  |   |   |   |

193,682,649

  |   |   |   |

1,217,517

  |   |  
 |

**TOTAL CURRENT LIABILITIES**

  |   |   |

**2,249,940,173**

  |   |   |   |

**2,114,512,166**

  |   |   |   |

**13,292,131**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**NON-CURRENT LIABILITIES**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Long-term loans, net of current portion

  |   |   |

24,422,000

  |   |   |   |

8,370,000

  |   |   |   |

52,615

  |   |  
 |

Bond payable, non-current

  |   |   |

18,175,440

  |   |   |   |

171,589,348

  |   |   |   |

1,078,635

  |   |  
 |

Contract liabilities, non-current

  |   |   |

12,817,448

  |   |   |   |

8,660,455

  |   |   |   |

54,441

  |   |  
 |

Operating lease liabilities, non-current

  |   |   |

347,365,643

  |   |   |   |

332,648,745

  |   |   |   |

2,091,078

  |   |  
 |

Finance lease liabilities, non-current

  |   |   |

144,989,192

  |   |   |   |

135,920,091

  |   |   |   |

854,414

  |   |  
 |

Assets retirement obligations

  |   |   |

30,775,915

  |   |   |   |

30,880,049

  |   |   |   |

194,117

  |   |  
 |

**TOTAL NON-CURRENT LIABILITIES**

  |   |   |

**578,545,638**

  |   |   |   |

**688,068,688**

  |   |   |   |

**4,325,300**

  |   |  
 |

**TOTAL LIABILITIES**

  |   |   |

**2,828,485,811**

  |   |   |   |

**2,802,580,854**

  |   |   |   |

**17,617,431**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**COMMITMENTS AND CONTINGENCIES**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**SHAREHOLDERS’ EQUITY**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Ordinary shares, 80,000,000 shares authorized; 26,560,660 shares issued 
and 26,160,619 shares outstanding as of December 31, 2025 andMarch 31, 2026

  |   |   |

409,833,241

  |   |   |   |

409,833,241

  |   |   |   |

2,576,271

  |   |  
 |

Additional paid-in capital

  |   |   |

786,906,631

  |   |   |   |

786,906,631

  |   |   |   |

4,946,610

  |   |  
 |

Treasury shares, 400,041 shares as of December 31, 2025 and March 31, 
2026

  |   |   |

(100,012,265)

  |   |   |   |

(100,012,265)

  |   |   |   |

(628,692)

  |   |  
 |

Retained earnings

  |   |   |

749,987,263

  |   |   |   |

874,315,267

  |   |   |   |

5,496,073

  |   |  
 |

**TOTAL SHAREHOLDERS’ EQUITY**

  |   |   |

**1,846,714,870**

  |   |   |   |

**1,971,042,874**

  |   |   |   |

**12,390,262**

  |   |  
 |

**TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY**

  |   |   |

**4,675,200,681**

  |   |   |   |

**4,773,623,728**

  |   |   |   |

**30,007,693**

  |   |

 

 

  |

**LEIFRAS CO., LTD. AND SUBSIDIARIES**

  |  
 |

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME**

  |  
 |   |  
 |   |   |

**For the three months ended**
**March** **31,**

  |   |  
 |   |   |

**2025**

  |   |   |

**2026**

  |   |   |

**2026**

  |   |  
 |   |   |

**JPY**

  |   |   |

**JPY**

  |   |   |

**US$**

  |   |  
 |

**NET REVENUE**

  |   |   |

**2,686,214,407**

  |   |   |   |

**2,954,324,120**

  |   |   |   |

**18,571,311**

  |   |  
 |

Cost of revenue

  |   |   |

(1,895,769,261)

  |   |   |   |

(2,002,020,892)

  |   |   |   |

(12,584,995)

  |   |  
 |

**GROSS PROFIT**

  |   |   |

**790,445,146**

  |   |   |   |

**952,303,228**

  |   |   |   |

**5,986,316**

  |   |  
 |

Selling, general, and administrative expenses

  |   |   |

(624,299,080)

  |   |   |   |

(798,995,128)

  |   |   |   |

(5,022,599)

  |   |  
 |

**INCOME FROM OPERATIONS**

  |   |   |

**166,146,066**

  |   |   |   |

**153,308,100**

  |   |   |   |

**963,717**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**OTHER INCOME (EXPENSE)**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Interest income

  |   |   |

1,202,167

  |   |   |   |

2,569,001

  |   |   |   |

16,149

  |   |  
 |

Interest expense

  |   |   |

(4,701,295)

  |   |   |   |

(2,615,163)

  |   |   |   |

(16,439)

  |   |  
 |

Dividend income

  |   |   |

87,500

  |   |   |   |

87,500

  |   |   |   |

550

  |   |  
 |

Grant income

  |   |   |

8,524,957

  |   |   |   |

12,400,890

  |   |   |   |

77,954

  |   |  
 |

Unrealized loss on short-term investment

  |   |   |

(161,000)

  |   |   |   |

–

  |   |   |   |

–

  |   |  
 |

Unrealized gain on long-term investment

  |   |   |

–

  |   |   |   |

2,735,074

  |   |   |   |

17,193

  |   |  
 |

Loss on disposal of long-lived assets

  |   |   |

(168,969)

  |   |   |   |

(4)

  |   |   |   |

–

  |   |  
 |

Other income (expense), net

  |   |   |

(15,705,413)

  |   |   |   |

852,524

  |   |   |   |

5,359

  |   |  
 |

Total other income (expense), net

  |   |   |

(10,922,053)

  |   |   |   |

16,029,822

  |   |   |   |

100,766

  |   |  
 |

**INCOME BEFORE INCOME TAX PROVISION**

  |   |   |

**155,224,013**

  |   |   |   |

**169,337,922**

  |   |   |   |

**1,064,483**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**PROVISION FOR INCOME TAXES**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Current

  |   |   |

(3,626,835)

  |   |   |   |

(28,494,222)

  |   |   |   |

(179,119)

  |   |  
 |

Deferred

  |   |   |

(29,056,916)

  |   |   |   |

(16,515,696)

  |   |   |   |

(103,820)

  |   |  
 |

Total provision for income taxes

  |   |   |

(32,683,751)

  |   |   |   |

(45,009,918)

  |   |   |   |

(282,939)

  |   |  
 |

**NET INCOME**

  |   |   |

**122,540,262**

  |   |   |   |

**124,328,004**

  |   |   |   |

**781,544**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES                           **

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Basic

  |   |   |

24,910,619

  |   |   |   |

26,160,619

  |   |   |   |

26,160,619

  |   |  
 |

Diluted

  |   |   |

24,913,619

  |   |   |   |

26,163,619

  |   |   |   |

26,163,619

  |   |  
 |

**EARNINGS PER SHARE**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Basic

  |   |   |

4.92

  |   |   |   |

4.75

  |   |   |   |

0.03

  |   |  
 |

Diluted

  |   |   |

4.92

  |   |   |   |

4.75

  |   |   |   |

0.03

  |   |

 

 

  |

**LEIFRAS CO., LTD. AND SUBSIDIARIES**

  |  
 |

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

  |  
 |   |  
 |   |   |

**For the three months ended**
**March** **31,**

  |   |  
 |   |   |

**2025**

  |   |   |

**2026**

  |   |   |

**2026**

  |   |  
 |   |   |

**JPY**

  |   |   |

**JPY**

  |   |   |

**US$**

  |   |  
 |

**Cash flows from operating activities**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Net income

  |   |   |

122,540,262

  |   |   |   |

124,328,004

  |   |   |   |

781,544

  |   |  
 |

Adjustments to reconcile net income to net cash provided by operating activities

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Depreciation and amortization expense

  |   |   |

33,078,421

  |   |   |   |

29,860,560

  |   |   |   |

187,708

  |   |  
 |

Provision for expected credit loss

  |   |   |

2,231,985

  |   |   |   |

2,098,333

  |   |   |   |

13,190

  |   |  
 |

Loss on disposal of property and equipment

  |   |   |

168,969

  |   |   |   |

4

  |   |   |   |

–

  |   |  
 |

Provision for inventory impairment

  |   |   |

58,982

  |   |   |   |

538,926

  |   |   |   |

3,388

  |   |  
 |

Unrealized loss on short-term investment

  |   |   |

161,000

  |   |   |   |

–

  |   |   |   |

–

  |   |  
 |

Unrealized gain on long-term investment

  |   |   |

–

  |   |   |   |

(2,735,074)

  |   |   |   |

(17,193)

  |   |  
 |

Unrealized foreign currency exchange loss

  |   |   |

1,325,417

  |   |   |   |

–

  |   |   |   |

–

  |   |  
 |

Other non-cash expenses (income)

  |   |   |

(830,871)

  |   |   |   |

685,062

  |   |   |   |

4,307

  |   |  
 |

Deferred tax expense

  |   |   |

29,056,916

  |   |   |   |

16,515,696

  |   |   |   |

103,820

  |   |  
 |

Changes in operating assets and liabilities

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Accounts receivable, net

  |   |   |

(34,680,981)

  |   |   |   |

(57,791,711)

  |   |   |   |

(363,287)

  |   |  
 |

Inventories

  |   |   |

792,788

  |   |   |   |

7,303,723

  |   |   |   |

45,912

  |   |  
 |

Prepaid expenses

  |   |   |

(114,612,715)

  |   |   |   |

(95,467,062)

  |   |   |   |

(600,120)

  |   |  
 |

Long-term deposits

  |   |   |

(2,019,600)

  |   |   |   |

(5,598,350)

  |   |   |   |

(35,192)

  |   |  
 |

Other current assets

  |   |   |

(17,654,864)

  |   |   |   |

(6,799,647)

  |   |   |   |

(42,744)

  |   |  
 |

Other non-current assets

  |   |   |

271,028

  |   |   |   |

(560,317)

  |   |   |   |

(3,522)

  |   |  
 |

Accounts payable

  |   |   |

218,656

  |   |   |   |

18,477,608

  |   |   |   |

116,153

  |   |  
 |

Accrued liabilities

  |   |   |

(99,770,693)

  |   |   |   |

(91,996,939)

  |   |   |   |

(578,306)

  |   |  
 |

Contract liabilities

  |   |   |

(85,961,299)

  |   |   |   |

(78,855,123)

  |   |   |   |

(495,695)

  |   |  
 |

Operating lease liabilities

  |   |   |

(416,121)

  |   |   |   |

(2,642,777)

  |   |   |   |

(16,613)

  |   |  
 |

Income tax payable

  |   |   |

(72,177,900)

  |   |   |   |

(15,305,523)

  |   |   |   |

(96,213)

  |   |  
 |

Amount due to a director

  |   |   |

(1,000,000)

  |   |   |   |

–

  |   |   |   |

–

  |   |  
 |

Other current liabilities

  |   |   |

(264,810)

  |   |   |   |

17,090,112

  |   |   |   |

107,431

  |   |  
 |

**Net cash used in operating activities**

  |   |   |

**(239,485,430)**

  |   |   |   |

**(140,854,495)**

  |   |   |   |

**(885,432)**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**Cash flows from investing activities**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Purchase of investment securities

  |   |   |

–

  |   |   |   |

(16,584,426)

  |   |   |   |

(104,252)

  |   |  
 |

Purchase of property and equipment

  |   |   |

(1,795,476)

  |   |   |   |

(5,821,892)

  |   |   |   |

(36,597)

  |   |  
 |

Purchase of intangible assets

  |   |   |

(3,085,000)

  |   |   |   |

(132,800)

  |   |   |   |

(835)

  |   |  
 |

**Net cash used in investing activities**

  |   |   |

**(4,880,476)**

  |   |   |   |

**(22,539,118)**

  |   |   |   |

**(141,684)**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**Cash flows from financing activities**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Payment of finance lease liabilities

  |   |   |

(20,256,439)

  |   |   |   |

(23,698,391)

  |   |   |   |

(148,972)

  |   |  
 |

Repayment of bank loans

  |   |   |

(103,388,000)

  |   |   |   |

(52,256,000)

  |   |   |   |

(328,489)

  |   |  
 |

Proceeds from bond payable

  |   |   |

–

  |   |   |   |

192,832,900

  |   |   |   |

1,212,176

  |   |  
 |

Payment of deferred IPO costs

  |   |   |

(58,000,138)

  |   |   |   |

–

  |   |   |   |

–

  |   |  
 |

**Net cash (used in) provided by financing activities**

  |   |   |

**(181,644,577)**

  |   |   |   |

**116,878,509**

  |   |   |   |

**734,715**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**Effect of exchange rate**

  |   |   |

(1,325,417)

  |   |   |   |

–

  |   |   |   |

–

  |   |  
 |

**Net decrease in cash**

  |   |   |

(427,335,900)

  |   |   |   |

(46,515,104)

  |   |   |   |

(292,401)

  |   |  
 |

**Cash at the beginning of period**

  |   |   |

**2,538,554,638**

  |   |   |   |

**2,524,082,266**

  |   |   |   |

**15,866,748**

  |   |  
 |

**Cash at the end of period**

  |   |   |

**2,111,218,738**

  |   |   |   |

**2,477,567,162**

  |   |   |   |

**15,574,347**

  |   |  
 |   |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

**Supplementary cash flow information**

  |   |   |   |   |   |   |   |   |   |   |   |   |  
 |

Cash paid for income taxes

  |   |   |

75,804,735

  |   |   |   |

43,799,745

  |   |   |   |

275,332

  |   |  
 |

Cash paid for interest expenses

  |   |   |

4,345,433

  |   |   |   |

1,930,021

  |   |   |   |

12,132

  |   |

 

 

  |

**Non-GAAP Financial Measures and Reconciliation**

  |  
 |

**Adjusted INCOME FROM OPERATIONS**

  |  
 |   |  
 |   |   |

**For the**
**Three Months Ended ****March** **31,**

  |   |  
 |   |   |

**2025**

  |   |   |

**2026**

  |   |   |

**2026**

  |   |  
 |   |   |

**JPY**

  |   |   |

**JPY**

  |   |   |

**US$**

  |   |  
 |

INCOME FROM OPERATIONS

  |   |   |

166,146,066

  |   |   |   |

153,308,100

  |   |   |   |

963,717

  |   |  
 |

Plus: acquisition-related costs^((a))

  |   |   |

–

  |   |   |   |

14,505,152

  |   |   |   |

91,181

  |   |  
 |

Adjusted INCOME FROM OPERATIONS

  |   |   |

166,146,066

  |   |   |   |

167,813,252

  |   |   |   |

1,054,898

  |   |

  |   |

(a)

  |

Represents acquisition-related costs incurred in connection with the Company’s acquisition activities, including 
transaction-related costs, legal, financial and tax due diligence expenses, integration costs and other acquisition-relatedcosts. These costs have been added back for normalization purposes as they are not considered reflective of the Company’s core operating performance.

  |

 

---

  |  This article was produced by Cision PR Newswire, our trusted news partner. The views expressed and the content presented here are solely those of the author and may not fully reflect the opinions of Thailand Business News. |

---

 
**Read the original article :** [LEIFRAS Co., Ltd. Reports Financial Results for the First Quarter of Fiscal Year 2026 ](http://www.prnasia.com/story/archive/4987278_CN87278_0?rand=184833)
