LogProstyle Inc.
Aoyama Building 13th floor, 1-2-3 Kita-Aoyama,
Minato-ku, Tokyo, 107-0061, Japan
https://www.logprostyle.co.jp/
Exhibit 99.1
|
LogProstyle Inc. Aoyama Building 13th floor, 1-2-3 Kita-Aoyama, Minato-ku, Tokyo, 107-0061, Japan https://www.logprostyle.co.jp/ |
LogProstyle Reports Fiscal Year 2026 Results
July 13, 2026
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, 2026. References in this earnings release to “JPY” or “¥” are to Japanese yen and “US$” is to United States dollar. Convenience translations included in this earnings release of Japanese yen into United States dollars have been made at the exchange rate of ¥159.08 = US$1.00, which was the foreign exchange rate on March 31, 2026. Highlights for the 2026 period compared to 2025 include:
| ● | Total revenue of JPY22,221 million (US$140 million) for the fiscal year of 2026, up 7.6% compared with JPY20,651 million (US$130 million) in fiscal year 2025. | |
| ● | Real estate revenue of JPY20,600 million (US$129 million) increased by 9.5% over the previous year. |
| ■ | The number of real estate units sold was 261 units, an increase of 74 units from the previous year. |
| ● | Hotel revenue reached JPY1,310 million (US$8 million), up 4.9% from the previous year. | |
| ● | Gross profit reached JPY4,408 million (US$28 million), an increase of 23.9% from fiscal year 2025. | |
| ● | Operating income was JPY1,572 million (US$10 million), up 17.1% from JPY1,343 million (US$8 million). Operating margin improved from 6.5% to 7.1%. | |
| ● | Net income increased 0.8% to JPY760 million (US$5 million) from JPY754 million (US$5 million). | |
| ● | Basic and diluted earnings per share stood at JPY32.16 (US$0.20), declining JPY2.60 (US$0.02) from the previous fiscal year. | |
| ● | Adjusted EBITDA reached JPY1,644 million (US$10 million), up 10.6% from JPY1,487 million (US$9 million). |
Reconciliation of Net Income to Adjusted EBITDA
(US$ and ¥ in millions)
| Years Ended March 31, | ||||||||||||
| 2026 | 2026 | 2025 | ||||||||||
| Net income | US$ | 4.8 | ¥ | 760 | ¥ | 754 | ||||||
| Tax expense | US$ | 3.1 | ¥ | 491 | ¥ | 395 | ||||||
| Other income, net | US$ | (0.1 | ) | ¥ | (9 | ) | ¥ | (16 | ) | |||
| Interest expense | US$ | 2.1 | ¥ | 329 | ¥ | 210 | ||||||
| Depreciation and amortization | US$ | 0.5 | ¥ | 72 | ¥ | 144 | ||||||
| Adjusted EBITDA | US$ | 10.3 | ¥ | 1,644 | ¥ | 1,487 | ||||||
| 2 |
Adjusted EBITDA is a non-GAAP financial measure. We define “Adjusted EBITDA” as net income before interest expense, tax expense, depreciation and amortization, further adjusted to exclude other income, net and other specific charges that management believes are not indicative of our ongoing operating performance. Management believes that Adjusted 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.
Adjusted 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 2026
| US$ and ¥ (in millions except per share data and percentages) | ||||||||||||||||
| 2026 | 2026 | 2025 | % Change | |||||||||||||
| Revenue | US$ | 140 | ¥ | 22,221 | ¥ | 20,651 | +7.6 | % | ||||||||
| Gross Profit | US$ | 28 | ¥ | 4,408 | ¥ | 3,559 | +23.9 | % | ||||||||
| Gross Margin | 19.8 | % | 19.8 | % | 17.2 | % | +2.6pt | |||||||||
| Operating Income | US$ | 10 | ¥ | 1,572 | ¥ | 1,343 | +17.1 | % | ||||||||
| Operating Margin | 7.1 | % | 7.1 | % | 6.5 | % | +0.6pt | |||||||||
| Net Income | US$ | 5 | ¥ | 760 | ¥ | 754 | +0.8 | % | ||||||||
| Basic & Diluted EPS | US$ | 0.20 | ¥ | 32.16 | ¥ | 34.76 | ¥ | (2.60 | ) | |||||||
| Adjusted EBITDA | US$ | 10 | ¥ | 1,644 | ¥ | 1,487 | +10.6 | % | ||||||||
Yasuyuki Nozawa, Representative Director, President and CEO of LogProstyle said, “This fiscal year was another strong year for LogProstyle, marked by disciplined, sustainable growth across our core businesses. We delivered solid topline growth, led by continued momentum in real estate and steady growth in our hotel business, while meaningfully expanding our operating margin through the discipline we have brought to our cost structure. Reflecting our confidence in the business and our ongoing commitment to shareholder returns, our Board approved the initiation of a recurring quarterly cash dividend during the year. As we look ahead to fiscal year 2027, we remain committed to continued innovation, operational excellence, and disciplined execution of our strategy. I am grateful to our dedicated employees, partners, and customers for their trust and support as we work to redefine life style and build long-term value for our shareholders.”
Financial highlights:
Revenue for the fiscal year ended March 31, 2026 reached JPY22,221 million (US$140 million), an increase of 7.6% versus the year ago period of 2025. Real estate generated JPY20,600 million (US$129 million) in revenue, up 9.5% compared with JPY18,819 million in the year ago period, driven primarily by an increase in the number of units sold. Hotel revenue reached JPY1,310 million (US$8 million), an increase of 4.9% versus JPY1,249 million in the same period of 2025. Revenue growth from the hotel segment was supported by an increase in average daily rate (ADR) compared to fiscal year 2025. Other revenue for the fiscal year 2026 was JPY311 million (US$2 million).
| 3 |
Gross profit increased by 23.9% to JPY4,408 million (US$28 million) in fiscal year 2026, up from JPY3,559 million in 2025, with gross margin improving 2.6 percentage points to 19.8% from 17.2% in fiscal year 2025.
Operating expenses increased by 28.0% to JPY2,837 million (US$18 million) from JPY2,217 million in fiscal year 2025. This increase was primarily attributable to higher costs associated with maintaining our status as a listed company and the expansion of our investor relations (IR) activities, as well as an increase in corporate enterprise tax resulting from the increase in stated capital. Operating income in fiscal year 2026 was JPY1,572 million (US$10 million), an increase of 17.1% compared with the JPY1,343 million in fiscal year 2025. Operating margin of 7.1% improved from 6.5% in fiscal year 2025, supported by revenue growth and diligent expense management.
Income before taxes increased by 9.0% to JPY1,251 million (US$8 million) from JPY1,148 million in the previous fiscal year. Net income for fiscal year 2026 amounted to JPY760 million (US$5 million), up 0.8% year on year, marking a second consecutive year of earnings growth. However, the rate of growth was more moderate than that of income before taxes. This was primarily attributable to an increase in interest expense, which rose from JPY210 million to JPY329 million, reflecting both higher borrowings to support growth investments and rising interest rates. In addition, the effective tax rate increased from 34.4% to 39.3%, mainly due to the impact of the retained earnings tax and other factors, resulting in income taxes increasing from JPY 395 million to JPY 491 million. These factors were both associated with business expansion and the accumulation of retained earnings. As reflected in the growth of operating profit and income before taxes, the earning power of our core business continued to improve steadily.
Basic and diluted earnings per share decreased by ¥2.60 (US$0.02) to ¥32.16 in fiscal year 2026. This was attributable to the increase in the weighted average number of shares outstanding resulting from the issuance of new shares in connection with the Company’s IPO in March 2025.
Adjusted EBITDA reached JPY1,644 million (US$10 million) in fiscal year 2026, up 10.6% over fiscal 2025.
Cash and cash equivalents were JPY2,282 million (US$14 million) on March 31, 2026 compared with JPY2,121 million on March 31, 2025.
Summary by Business Segment:
Revenue from the Real estate segment, which accounted for approximately 93% of total revenue, increased 9.5% year on year to JPY20,600 million. The total number of properties sold rose by 74 units to 261, compared with 187 units in the previous fiscal year. Sales of whole residential buildings to institutional investors (PROSTYLE WEALTH) expanded significantly to 127 units from 78 in the previous fiscal year. In addition, we sold 93 income-generating properties through LogLife and 41 renovated condominium units (LogSuite).
Revenue from the Hotel segment, which accounted for approximately 6% of total revenue, increased 4.9% year on year to JPY1,310 million, driven primarily by higher average daily rates (ADR).
Operational highlights:
| ● | In line with the Company’s ongoing commitment of returning value to shareholders, on July 13, 2026, the Board of Directors declared a cash dividend of US$0.046 per share, or US$1,086,047 in the aggregate. The cash dividend will be paid in installments on the respective payment dates to shareholders of record as of the close of business on each of the following record dates, with the shares trading ex-dividend on those same record dates. |
| Applicable quarter | Record date | Payment date | Dividend payable | |||||
| FQ1 | July 31, 2026 | August 31, 2026 | US$ | 0.0115 | ||||
| FQ2 | September 30, 2026 | October 30, 2026 | US$ | 0.0115 | ||||
| FQ3 | December 31, 2026 | January 29, 2027 | US$ | 0.0115 | ||||
| FQ4 | March 31, 2027 | April 30, 2027 | US$ | 0.0115 |
Financial Results Presentation and Video:
As of July 13, 2026, the Company has posted the presentation materials and video discussing its fiscal year 2026 results. These can be found on the LogProstyle website at https://logprostyle.co.jp/ir-materials /
| 4 |
LogProstyle Inc.
CONSOLIDATED BALANCE SHEETS
(Yen in thousands)
March 31, 2026 | March 31, 2025 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | ¥ | 2,281,913 | ¥ | 2,120,515 | ||||
| Trade notes and accounts receivable, net | 161,247 | 138,373 | ||||||
| Inventories, net | 16,555,068 | 13,612,387 | ||||||
| Consumption tax receivable | 179,603 | 5,749 | ||||||
| Short-term investments | 331,484 | 182,030 | ||||||
| Other current assets | 485,136 | 353,579 | ||||||
| Total current assets | 19,994,451 | 16,412,633 | ||||||
| Non-current assets | ||||||||
| Property, plant and equipment, net | 1,929,365 | 357,527 | ||||||
| Operating lease right-of-use assets | 4,059,263 | 4,481,941 | ||||||
| Software | 20,464 | 27,792 | ||||||
| Leasehold and guarantee deposits | 402,318 | 465,968 | ||||||
| Deferred tax assets | 440,688 | 458,767 | ||||||
| Other non-current assets | 191,602 | 363,608 | ||||||
| Allowance for credit losses | (81,256 | ) | (84,048 | ) | ||||
| Total non-current assets | 6,962,444 | 6,071,555 | ||||||
| Total assets | ¥ | 26,956,895 | ¥ | 22,484,188 | ||||
March 31, 2026 | March 31, 2025 | |||||||
| LIABILITIES | ||||||||
| Current liabilities | ||||||||
| Accounts payable | ¥ | 338,534 | ¥ | 597,708 | ||||
| Accrued expenses | 131,848 | 112,661 | ||||||
| Short-term loans | 1,605,658 | 1,885,259 | ||||||
| Current portion of bonds | 6,318 | 28,620 | ||||||
| Current portion of long-term loans | 4,878,372 | 4,025,343 | ||||||
| Operating lease liabilities, current | 497,038 | 463,129 | ||||||
| Finance lease liabilities, current | 8,357 | 8,400 | ||||||
| Contract liabilities | 260,186 | 252,260 | ||||||
| Income taxes payable | 343,778 | 248,885 | ||||||
| Other current liabilities | 260,745 | 254,956 | ||||||
| Total current liabilities | 8,330,834 | 7,877,221 | ||||||
| Non-current liabilities | ||||||||
| Bonds | 35,562 | - | ||||||
| Long-term loans | 10,584,054 | 6,858,607 | ||||||
| Operating lease liabilities, non-current | 3,647,248 | 4,090,933 | ||||||
| Finance lease liabilities, non-current | 12,768 | 19,062 | ||||||
| Other non-current liabilities | 131,170 | 121,146 | ||||||
| Total non-current liabilities | 14,410,802 | 11,089,748 | ||||||
| Total liabilities | ¥ | 22,741,636 | ¥ | 18,966,969 | ||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Common shares: 81,498,000 shares authorized, 23,652,110 shares issued and 23,610,870 and 23,628,452 shares outstanding as of March 31, 2026 and March 31, 2025 with no stated value. | ¥ | 924,817 | ¥ | 924,817 | ||||
| Capital surplus | 1,445,333 | 1,445,333 | ||||||
| Additional paid in capital | (225,406 | ) | (238,115 | ) | ||||
| Retained earnings | 2,078,645 | 1,397,387 | ||||||
| Treasury shares | (4,761 | ) | (2,539 | ) | ||||
| Accumulated other comprehensive loss | (3,369 | ) | (9,664 | ) | ||||
| Total shareholders’ equity | 4,215,259 | 3,517,219 | ||||||
| Total liabilities and equity | ¥ | 26,956,895 | ¥ | 22,484,188 | ||||
| 5 |
LogProstyle Inc.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Yen in thousands, except share and per share data)
Fiscal Year Ended March 31, 2026 | Fiscal Year Ended March 31, 2025 | Fiscal Year Ended March 31, 2024 | ||||||||||
| Revenue: | ¥ | 22,221,163 | ¥ | 20,650,916 | ¥ | 14,121,840 | ||||||
| Cost of revenue | (17,812,742 | ) | (17,091,646 | ) | (11,469,951 | ) | ||||||
| Gross profit | 4,408,421 | 3,559,270 | 2,651,889 | |||||||||
| Operating expenses | ||||||||||||
| Selling, general and administrative expenses | (2,836,841 | ) | (2,216,754 | ) | (1,713,388 | ) | ||||||
| Total operating expenses | (2,836,841 | ) | (2,216,754 | ) | (1,713,388 | ) | ||||||
| Operating income | 1,571,580 | 1,342,516 | 938,501 | |||||||||
| Other income (expenses): | ||||||||||||
| Interest expenses | (328,962 | ) | (209,971 | ) | (422,769 | ) | ||||||
| Other income, net | 8,586 | 15,699 | 4,227 | |||||||||
| Total other expenses | (320,376 | ) | (194,272 | ) | (418,542 | ) | ||||||
| Income before income taxes | 1,251,204 | 1,148,244 | 519,959 | |||||||||
| Income tax expenses | (491,243 | ) | (394,623 | ) | (196,354 | ) | ||||||
| Net income | 759,961 | 753,621 | 323,605 | |||||||||
| Other comprehensive income (loss) | ||||||||||||
| Foreign currency translation adjustment | 6,295 | 7,656 | (7,273 | ) | ||||||||
| Total comprehensive income | ¥ | 766,256 | ¥ | 761,277 | ¥ | 316,332 | ||||||
| Earnings per share: | ||||||||||||
| Basic and Diluted | ¥ | 32.16 | ¥ | 34.76 | ¥ | 15.37 | ||||||
| Weighted average number of shares of common stock outstanding | ||||||||||||
| Basic and Diluted | 23,627,697 | 21,679,507 | 21,053,384 | |||||||||
| 6 |
LogProstyle Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Yen in thousands)
Fiscal Year Ended March 31,2026 | Fiscal Year Ended March 31,2025 | Fiscal Year Ended March 31,2024 | ||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net income | ¥ | 759,961 | ¥ | 753,621 | ¥ | 323,605 | ||||||
| Depreciation and amortization | 72,077 | 144,087 | 87,027 | |||||||||
| Amortization of debt issuance costs | 8,292 | 84,928 | 40,787 | |||||||||
| Stock-based compensation expense | 12,709 | - | - | |||||||||
| Deferred income taxes | 18,079 | 91,910 | 76,049 | |||||||||
| Provision of allowance for credit losses | (2,792 | ) | 84,048 | - | ||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| (Increase) decrease in trade notes and accounts receivable, net | (22,874 | ) | 43,435 | (43,872 | ) | |||||||
| (Increase) in inventories, net | (2,942,681 | ) | (93,927 | ) | (2,944,684 | ) | ||||||
| (Increase) decrease in consumption taxes receivable | (173,854 | ) | 63,639 | 239,859 | ||||||||
| (Increase) decrease in prepaid expenses | (104,298 | ) | (44,678 | ) | 16,533 | |||||||
| (Increase) decrease in advances to vendors | (17,743 | ) | (70,369 | ) | 7,295 | |||||||
| Decrease (increase) in leasehold and guarantee deposits | 63,650 | (119,560 | ) | (3,614 | ) | |||||||
| (Increase) decrease in long-term prepaid expenses | (86,754 | ) | (6,639 | ) | 420 | |||||||
| Increase (decrease) in accounts payables | 72,493 | (40,412 | ) | (194,318 | ) | |||||||
| Increase (decrease) in accrued expenses | 19,187 | (102,236 | ) | 105,822 | ||||||||
| Increase (decrease) in income taxes payable | 94,893 | 182,562 | (48,438 | ) | ||||||||
| Increase (decrease) in contract liabilities | 7,926 | (100,391 | ) | 207,881 | ||||||||
| (Decrease) increase in deposits received | (18,665 | ) | 20,510 | (11,878 | ) | |||||||
| Other, net | 38,630 | (85,891 | ) | 58,253 | ||||||||
| Net cash flows (used in) provided by operating activities | (2,201,764 | ) | 804,637 | (2,083,273 | ) | |||||||
| Cash flows from investing activities: | ||||||||||||
| Purchase of short-term investments | (450,115 | ) | (367,150 | ) | (13,800 | ) | ||||||
| Proceeds from sales of short-term investments | 300,662 | 223,921 | 50,000 | |||||||||
| Purchases of property and equipment | (1,634,243 | ) | (37,464 | ) | (42,145 | ) | ||||||
| Purchases of software | (2,584 | ) | (19,563 | ) | (3,186 | ) | ||||||
| Purchases of long-term investments | - | (270,000 | ) | - | ||||||||
| Purchases of investment securities | - | - | (800 | ) | ||||||||
| Proceeds from redemption of long-term investments | 270,000 | - | - | |||||||||
| Other, net | (4,356 | ) | (5,599 | ) | (3,607 | ) | ||||||
| Net cash flows (used) in investing activities | (1,520,636 | ) | (475,855 | ) | (13,538 | ) | ||||||
| Cash flows from financing activities: | ||||||||||||
| (Decrease) in short-term borrowings, net | (276,590 | ) | (685,830 | ) | (283,069 | ) | ||||||
| Borrowings from long-term loans | 12,124,650 | 12,946,844 | 9,687,048 | |||||||||
| Repayments for long-term loans | (7,540,495 | ) | (12,708,107 | ) | (6,628,349 | ) | ||||||
| Proceeds from issuance of bonds | 50,000 | - | - | |||||||||
| Redemption of bonds | (33,500 | ) | (49,270 | ) | (49,309 | ) | ||||||
| Payments for finance leases | (8,412 | ) | (8,664 | ) | (7,505 | ) | ||||||
| Payment for debt issuance costs | (20,221 | ) | (67,498 | ) | (78,844 | ) | ||||||
| Proceeds from issuance of shares | - | 1,379,632 | 270,002 | |||||||||
| Payments for dividends | (78,703 | ) | - | - | ||||||||
| Payments of listing expenses | (331,966 | ) | (235,037 | ) | - | |||||||
| Purchase of treasury shares | (2,222 | ) | - | - | ||||||||
| Net cash flows provided by financing activities | 3,882,541 | 572,070 | 2,909,974 | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | 1,257 | 1,422 | (7,273 | ) | ||||||||
| Net increase in cash and cash equivalents | 161,398 | 902,274 | 805,890 | |||||||||
| Cash and cash equivalents at the beginning of the year | 2,120,515 | 1,218,241 | 412,351 | |||||||||
| Cash and cash equivalents at the end of the year | ¥ | 2,281,913 | ¥ | 2,120,515 | ¥ | 1,218,241 | ||||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||||||
| Cash paid for interest | ¥ | 493,261 | ¥ | 476,650 | ¥ | 497,731 | ||||||
| Cash paid for taxes | ¥ | 405,140 | ¥ | 127,857 | ¥ | 179,888 | ||||||
| 7 |
LogProstyle Inc.
REVENUE BY BUSINESS SEGMENT
(Yen in thousands)
Fiscal Year Ended March 31,2026 | Fiscal Year Ended March 31,2025 | YoY % | ||||||||||
| Real Estate | ¥ | 20,600,359 | ¥ | 18,819,041 | 9.5 | % | ||||||
| Hotel | 1,310,224 | 1,248,784 | 4.9 | % | ||||||||
| Other | 310,580 | 583,091 | (46.7 | )% | ||||||||
| Total Revenue | ¥ | 22,221,163 | ¥ | 20,650,916 | 7.6 | % | ||||||
| 8 |
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 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 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 13, 2026. 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).
Contacts
LogProstyle Inc., Investor Relations, ir@logprostyle.co.jp
Alphaterra Advisory, Takuo Katayama, takuo.katayama@alphaterraadvisory.com