LFS
LFS
LEIFRAS Co., Ltd. American Depositary SharesIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.07B ▲ | $681.99M ▲ | $172.98M ▲ | 5.64% ▼ | $6.61 ▲ | $329.28M ▲ |
| Q4-2024 | $37.1M ▲ | $7.73M ▲ | $2.51M ▲ | 6.76% ▲ | $0.1 ▲ | $3.71M ▲ |
| Q2-2024 | $31.19M ▼ | $7.5M ▲ | $279.53K ▼ | 0.9% ▼ | $0.01 ▼ | $794.09K ▼ |
| Q4-2023 | $34.56M | $6.15M | $1.38M | 3.99% | $0.05 | $2.75M |
What's going well?
Revenue and profits soared, showing the company can scale quickly. Margins improved, and costs are under control relative to the huge jump in sales. The business is now solidly profitable.
What's concerning?
The jump in revenue is extremely unusual and could be a one-off event. The tax rate is high, and there is no detail on R&D or marketing spending, raising questions about sustainability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $2.44B ▼ | $4.78B ▲ | $3.48B ▲ | $1.3B ▲ |
| Q4-2024 | $2.54B ▲ | $4.5B ▲ | $3.45B ▲ | $1.04B ▲ |
| Q2-2024 | $2.44B | $4.03B | $3.33B | $703.25M |
What's financially strong about this company?
LFS has a large cash cushion, low inventory risk, and a rising book value. Most assets are high quality and liquid, and the company has a history of profits.
What are the financial risks or weaknesses?
Liquidity is getting a bit tighter, and receivables are rising, which could signal slower customer payments. Lease and accrued expense obligations are significant and should be watched.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $172.98M ▲ | $13.93M ▲ | $-1.31M ▼ | $-74.05M ▼ | $-61.42M ▼ | $12.63M ▲ |
| Q4-2024 | $2.51M ▲ | $2.77M ▲ | $-54.26K ▲ | $-2.08M ▼ | $1.32M ▲ | $2.74M ▲ |
| Q2-2024 | $279.53K ▼ | $-1.39M ▼ | $-288.84K ▼ | $-233.05K ▼ | $-4.45M ▼ | $-1.46M ▼ |
| Q4-2023 | $1.38M | $2.87M | $-32.55K | $1.45M | $19.47M | $2.84M |
What's strong about this company's cash flow?
Operating and free cash flow jumped sharply this quarter, and the company has over $2.4 billion in cash. Debt is being paid down, and no outside funding is needed.
What are the cash flow concerns?
Most reported profit is not showing up as cash, and a huge amount of cash was tied up in working capital this quarter. Cash conversion from profit is very low.
5-Year Trend Analysis
A comprehensive look at LEIFRAS Co., Ltd. American Depositary Shares's financial evolution and strategic trajectory over the past five years.
LFS combines strong financial momentum with a distinct strategic niche. Revenues and earnings have grown rapidly, with margins moving higher and returns to shareholders improving. The balance sheet has strengthened, shifting toward a net cash position and lower leverage, while equity and retained earnings have grown. Strategically, the company benefits from a trusted brand in children’s sports education, a scalable coaching and curriculum model, and deepening ties to local governments through its social business, all of which create meaningful barriers for would‑be entrants.
The main financial risks center on cash flow volatility and rising operating costs. Despite higher profits, operating and free cash flows fell sharply in the latest year due to working capital swings and aggressive debt repayment, highlighting that earnings are not yet consistently translating into cash. Overhead expenses have recently grown faster than revenue, which could squeeze margins if growth slows. Strategically, LFS is exposed to Japan’s demographic decline, education and budget policies at the municipal level, and potential imitation of its non‑technology‑based model. The absence of formal R&D investment may also leave it slower to adopt digital tools or new methods that could become important differentiators.
The overall trajectory appears constructive but not without uncertainty. On one hand, LFS is benefiting from structural changes in how Japan manages school club activities and from growing demand for services that blend education, wellness, and social impact. Its improving margins, stronger balance sheet, and expanding network suggest it is well positioned to capture further growth in this niche. On the other hand, the recent deterioration in cash conversion, increasing short‑term obligations, and reliance on local government partnerships introduce execution and policy risk. The future path is likely to feature continued revenue and earnings growth, but with a need for tighter working capital management, sustained cost discipline, and thoughtful innovation in how the company scales its community‑based models.
About LEIFRAS Co., Ltd. American Depositary Shares
https://leifras.co.jp/A sports and social business company in Japan. It operates children’s sports schools and organizes sports events, and also has social business activities in community engagement.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.07B ▲ | $681.99M ▲ | $172.98M ▲ | 5.64% ▼ | $6.61 ▲ | $329.28M ▲ |
| Q4-2024 | $37.1M ▲ | $7.73M ▲ | $2.51M ▲ | 6.76% ▲ | $0.1 ▲ | $3.71M ▲ |
| Q2-2024 | $31.19M ▼ | $7.5M ▲ | $279.53K ▼ | 0.9% ▼ | $0.01 ▼ | $794.09K ▼ |
| Q4-2023 | $34.56M | $6.15M | $1.38M | 3.99% | $0.05 | $2.75M |
What's going well?
Revenue and profits soared, showing the company can scale quickly. Margins improved, and costs are under control relative to the huge jump in sales. The business is now solidly profitable.
What's concerning?
The jump in revenue is extremely unusual and could be a one-off event. The tax rate is high, and there is no detail on R&D or marketing spending, raising questions about sustainability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $2.44B ▼ | $4.78B ▲ | $3.48B ▲ | $1.3B ▲ |
| Q4-2024 | $2.54B ▲ | $4.5B ▲ | $3.45B ▲ | $1.04B ▲ |
| Q2-2024 | $2.44B | $4.03B | $3.33B | $703.25M |
What's financially strong about this company?
LFS has a large cash cushion, low inventory risk, and a rising book value. Most assets are high quality and liquid, and the company has a history of profits.
What are the financial risks or weaknesses?
Liquidity is getting a bit tighter, and receivables are rising, which could signal slower customer payments. Lease and accrued expense obligations are significant and should be watched.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $172.98M ▲ | $13.93M ▲ | $-1.31M ▼ | $-74.05M ▼ | $-61.42M ▼ | $12.63M ▲ |
| Q4-2024 | $2.51M ▲ | $2.77M ▲ | $-54.26K ▲ | $-2.08M ▼ | $1.32M ▲ | $2.74M ▲ |
| Q2-2024 | $279.53K ▼ | $-1.39M ▼ | $-288.84K ▼ | $-233.05K ▼ | $-4.45M ▼ | $-1.46M ▼ |
| Q4-2023 | $1.38M | $2.87M | $-32.55K | $1.45M | $19.47M | $2.84M |
What's strong about this company's cash flow?
Operating and free cash flow jumped sharply this quarter, and the company has over $2.4 billion in cash. Debt is being paid down, and no outside funding is needed.
What are the cash flow concerns?
Most reported profit is not showing up as cash, and a huge amount of cash was tied up in working capital this quarter. Cash conversion from profit is very low.
5-Year Trend Analysis
A comprehensive look at LEIFRAS Co., Ltd. American Depositary Shares's financial evolution and strategic trajectory over the past five years.
LFS combines strong financial momentum with a distinct strategic niche. Revenues and earnings have grown rapidly, with margins moving higher and returns to shareholders improving. The balance sheet has strengthened, shifting toward a net cash position and lower leverage, while equity and retained earnings have grown. Strategically, the company benefits from a trusted brand in children’s sports education, a scalable coaching and curriculum model, and deepening ties to local governments through its social business, all of which create meaningful barriers for would‑be entrants.
The main financial risks center on cash flow volatility and rising operating costs. Despite higher profits, operating and free cash flows fell sharply in the latest year due to working capital swings and aggressive debt repayment, highlighting that earnings are not yet consistently translating into cash. Overhead expenses have recently grown faster than revenue, which could squeeze margins if growth slows. Strategically, LFS is exposed to Japan’s demographic decline, education and budget policies at the municipal level, and potential imitation of its non‑technology‑based model. The absence of formal R&D investment may also leave it slower to adopt digital tools or new methods that could become important differentiators.
The overall trajectory appears constructive but not without uncertainty. On one hand, LFS is benefiting from structural changes in how Japan manages school club activities and from growing demand for services that blend education, wellness, and social impact. Its improving margins, stronger balance sheet, and expanding network suggest it is well positioned to capture further growth in this niche. On the other hand, the recent deterioration in cash conversion, increasing short‑term obligations, and reliance on local government partnerships introduce execution and policy risk. The future path is likely to feature continued revenue and earnings growth, but with a need for tighter working capital management, sustained cost discipline, and thoughtful innovation in how the company scales its community‑based models.

CEO
Kiyotaka Ito
Compensation Summary
(Year )
Ratings Snapshot
Rating : B+

