Trailhead Global
Trailhead Global Holdings, Inc.
Company highlights
The largest segment by revenue is Food service business, at 91.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Trailhead Global
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||
|---|---|---|---|---|---|
| This year | Share | This year | Share | Margin | |
| Food service business | ¥1.7 billion | 91.6% | ¥68.48 million | 90.3% | 4.1% |
| 運営受託事業 | ¥0.1 billion | 6.5% | ¥5.78 million | 7.6% | 4.9% |
| Real estate leasing business | ¥35.15 million | 1.9% | ¥1.62 million | 2.1% | 4.6% |
| Total of the businesses | ¥1.8 billion | 100.0% | ¥75.87 million | 100.0% | |
Revenue and profit
Trailhead Global
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Parent only | |
| Commission fees | ¥0.1 billion | Consolidated | |
| Utilities expenses | ¥97.99 million | Consolidated | |
| Rents | ¥61.77 million | Consolidated | |
| Packing and transportation expenses | ¥59.25 million | Consolidated | |
| Rent expenses | ¥46.59 million | Parent only | |
| Amortization of goodwill | ¥13.86 million | Consolidated | |
| Depreciation | ¥10.66 million | Parent only | |
| Retirement benefit expenses | ¥2.79 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-1.42 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.0 billion | Consolidated |
| Ordinary income | ¥82.92 million | Consolidated | |
| Net income | ¥64.13 million | Consolidated | |
| Operating income | ¥-11.84 million | Consolidated |
Trailhead Global
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Employees' salaries ¥0.3 billion
- Other ¥0.3 billion
- Commission fees ¥0.1 billion
- Utilities expenses ¥0.1 billion
- Rents ¥0.1 billion
- Packing and transportation expenses ¥0.1 billion
- Other (not itemized) ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Trailhead Global
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥1.3B | ¥1.4B | ¥1.4B | ¥1.5B | ¥1.8B |
| Year on year (%) | -1.3% | +10.8% | -0.2% | +2.7% | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.0B | -¥0.0B | ¥0.1B | ¥0.0B | ¥0.1B |
| Change from prior year | loss to profit◆ | profit to loss◆ | loss to profit◆ | -51.3% | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 0.3% | -0.0% | 5.0% | 2.4% | 4.5% |
| Change (percentage points) | +5.9 points◆ | -0.3 points | +5.1 points◆ | -2.7 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2016Ordinary income (loss) as a share of revenue -2.6 points, Ordinary income (loss) profit to loss
- 2018Ordinary income (loss) as a share of revenue -8.7 points
- 2020Ordinary income (loss) as a share of revenue -9.9 points
- 2021Ordinary income (loss) as a share of revenue +13.3 points
- 2022Ordinary income (loss) as a share of revenue +5.9 points, Ordinary income (loss) loss to profit
- 2023Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue +5.1 points, Ordinary income (loss) loss to profit
- 2025Ordinary income (loss) as a share of revenue -2.7 points
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.8 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥82.92 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥64.13 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥69.11 million |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.2 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥3.2 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 57.33 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 1.86 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 1.79 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 66.5% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 3.0% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-32.30 million |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.7 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.8 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.5 billion |
Parent only indicators (17 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.3 billion | ¥1.4 billion | ¥1.4 billion | ¥1.5 billion | ¥1.2 billion |
| Ordinary income (loss) | ¥3.75 million | ¥-0.45 million | ¥71.76 million | ¥34.92 million | ¥86.69 million |
| Net income (loss) | ¥-83.13 million | ¥35.60 million | ¥37.61 million | ¥18.45 million | ¥68.64 million |
| Investment gain (loss) under the equity method | ¥-1.30 million | ¥-1.28 million | ¥-0.81 million | Could not be retrieved | Could not be retrieved |
| Capital stock | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion | ¥1.6 billion |
| Total number of issued shares (common stock) | 6,073,000 shares | 6,091,000 shares | 6,142,200 shares | 32,302,500 shares | 37,088,900 shares |
| Net assets | ¥1.4 billion | ¥1.4 billion | ¥1.5 billion | ¥1.6 billion | ¥2.1 billion |
| Total assets | ¥2.7 billion | ¥2.6 billion | ¥2.0 billion | ¥2.1 billion | ¥2.7 billion |
| Net assets per share | 45.6 yen | 46.95 yen | 48.77 yen | 50.4 yen | 57.49 yen |
| Basic earnings (loss) per share | -2.74 yen | 1.17 yen | 1.23 yen | 0.59 yen | 1.99 yen |
| Diluted earnings per share | Could not be retrieved | 1.16 yen | 1.19 yen | 0.58 yen | 1.92 yen |
| Equity-to-asset ratio | 50.9% | 55.3% | 75.2% | 76.3% | 78.8% |
| Return on equity | -5.8% | 2.5% | 2.6% | 1.2% | 3.7% |
| Net cash provided by (used in) operating activities | ¥61.14 million | ¥62.76 million | ¥54.03 million | ¥93.91 million | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-35.34 million | ¥0.4 billion | ¥25.54 million | ¥-30.88 million | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-69.82 million | ¥-0.2 billion | ¥-0.6 billion | ¥0.1 billion | Could not be retrieved |
| Cash and cash equivalents | ¥0.4 billion | ¥0.7 billion | ¥0.2 billion | ¥0.4 billion | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2017 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2016 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2015 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2014 | ¥3 | Could not be retrieved | 60.6% |
Shareholder composition
Share ownership by holder category
Trailhead Global
Unit %Source Annual securities reports
- Securities firms6.61%
- Other corporations18.77%
- Foreign holders (institutions)3.16%
- Foreign holders (individuals)0.10%
- Individuals and others71.33%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 青柳 和洋 | 21.96% | 8,144,000 |
| 2 | 須田 忠雄 | 13.76% | 5,106,000 |
| 3 | Blue Goats Capital株式会社 | 11.02% | 4,087,000 |
| 4 | 株式会社テクノバンク・サンケン | 2.39% | 887,500 |
| 5 | 大和証券株式会社 | 2.24% | 834,100 |
| 6 | 岡三証券株式会社 | 1.72% | 638,300 |
| 7 | MSIP CLIENT SECURITIES25 CABOT SQUARE, CANARY WHARF, LONDON E14 4QA, U.K. | 1.65% | 612,400 |
| 8 | 緒方 正憲 | 1.33% | 493,400 |
| 9 | 西本 誠治 | 1.26% | 467,500 |
| 10 | 株式会社老松醤油松岡本家 | 1.25% | 465,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥73.00 million |
| FY ending 3/2021 | ¥75.00 million |
Revenue scale in the same industry
Trailhead Global
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 331 companies
- 335 FRIENDLYFY Mar 2025 ¥2.1B
- 336 KAN-NANMARUFY Jun 2026 ¥1.9B
- 337 Trailhead GlobalThis companyFY Mar 2026 ¥1.8B
- 338 ANAPFY Aug 2025 ¥1.8B
- 339 NICHIRYOKUFY Mar 2026 ¥1.7B
- … 4 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ForvisMazarsJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥23.97 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥69.11 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-32.30 million | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Diluted earnings per share | 1.79 yen | Consolidated |
| Cash and cash equivalents | ¥0.5 billion | Consolidated |
| Net assets | ¥2.2 billion | Consolidated |
| Ordinary income (loss) | ¥82.92 million | Consolidated |
| Total assets | ¥3.2 billion | Consolidated |
| Return on equity | 3.0% | Consolidated |
| Equity-to-asset ratio | 66.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥64.13 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Basic earnings (loss) per share | 1.86 yen | Consolidated |
| Net assets per share | 57.33 yen | Consolidated |
| Net sales | ¥1.2 billion | Parent only |
| Net income (loss) | ¥68.64 million | Parent only |
| Diluted earnings per share | 1.92 yen | Parent only |
| Total number of issued shares (common stock) | 37,088,900 shares | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Ordinary income (loss) | ¥86.69 million | Parent only |
| Total assets | ¥2.7 billion | Parent only |
| Return on equity | 3.7% | Parent only |
| Equity-to-asset ratio | 78.8% | Parent only |
| Capital stock | ¥1.6 billion | Parent only |
| Basic earnings (loss) per share | 1.99 yen | Parent only |
| Net assets per share | 57.49 yen | Parent only |
Employees (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 245 people | Consolidated |
| Number of employees | 245 people | Consolidated |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥1.8 billion | Consolidated |
| Average number of temporary employees | 24 people | Consolidated |
| Average number of temporary employees | 24 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥83.47 million | Consolidated |
| Depreciation | ¥57.91 million | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
Shares (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 21,735,200 shares | Consolidated |
| Number of shares | 37,088,900 shares | Consolidated |
| Shareholding ratio | 58.6% | Consolidated |
| Number of voting rights | 370,840 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥47.66 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 203.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥73.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥23.97 million | Consolidated |
| Fees for audit and attestation services - total | ¥23.97 million | Consolidated |
Balance sheet (116 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.84 million | Consolidated |
| Other | ¥15.09 million | Consolidated |
| Other | ¥24.03 million | Consolidated |
| Other | ¥60.16 million | Consolidated |
| Other | ¥5.59 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥12.30 million | Consolidated |
| Other, net | ¥14.91 million | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Lease assets, net | ¥2.66 million | Consolidated |
| Work in process | ¥0.56 million | Consolidated |
| Retained earnings | ¥-0.6 billion | Consolidated |
| Raw materials and supplies | ¥38.77 million | Consolidated |
| Merchandise and finished goods | ¥77.63 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥2.3 billion | Consolidated |
| Land | ¥1.0 billion | Consolidated |
| Accounts receivable - trade | ¥0.1 billion | Consolidated |
| Buildings and structures, net | ¥0.5 billion | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Investment securities | ¥47.66 million | Consolidated |
| Lease and guarantee deposits | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥9.60 million | Consolidated |
| Property, plant and equipment | ¥1.5 billion | Consolidated |
| Income taxes payable | ¥31.54 million | Consolidated |
| Accrued consumption taxes | ¥21.46 million | Consolidated |
| Accrued expenses | ¥46.70 million | Consolidated |
| Accounts payable - other | ¥93.82 million | Consolidated |
| Shareholders' equity | ¥2.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥18.95 million | Consolidated |
| Current liabilities | ¥0.8 billion | Consolidated |
| Current assets | ¥0.8 billion | Consolidated |
| Accumulated depreciation | ¥-2.1 billion | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥0.5 billion | Consolidated |
| Cash and deposits | ¥0.5 billion | Consolidated |
| Short-term loans payable | ¥0.4 billion | Consolidated |
| Net assets | ¥2.2 billion | Consolidated |
| Net assets | ¥2.2 billion | Consolidated |
| Total assets | ¥3.2 billion | Consolidated |
| Total assets | ¥3.2 billion | Consolidated |
| Deferred tax assets | ¥23.23 million | Consolidated |
| Treasury stock | ¥-0.02 million | Consolidated |
| Valuation and translation adjustments | ¥11.00 million | Consolidated |
| Liabilities | ¥1.0 billion | Consolidated |
| Liabilities and net assets | ¥3.2 billion | Consolidated |
| Accounts payable - trade | ¥77.58 million | Consolidated |
| Allowance for doubtful accounts | ¥-35.90 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.38 million | Consolidated |
| Capital surplus | ¥1.1 billion | Consolidated |
| Capital stock | ¥1.6 billion | Consolidated |
| Asset retirement obligations | ¥77.75 million | Consolidated |
| Remeasurements of defined benefit plans | ¥-1.30 million | Consolidated |
| Net defined benefit liability | ¥66.29 million | Consolidated |
| Long-term loans payable | ¥60.08 million | Consolidated |
| Long-term loans receivable | ¥42.48 million | Consolidated |
| Long term lease and guarantee deposited | ¥61.24 million | Consolidated |
| Non-controlling interests | ¥22.04 million | Consolidated |
| Deposits received | ¥74.25 million | Consolidated |
| Current portion of long-term loans payable | ¥7.79 million | Consolidated |
| Other | ¥27.74 million | Parent only |
| Other | ¥59.61 million | Parent only |
| Other | ¥3.98 million | Parent only |
| Other | ¥11.54 million | Parent only |
| Other | ¥0.80 million | Parent only |
| Valuation difference on available-for-sale securities | ¥12.30 million | Parent only |
| Other capital surplus | ¥31.84 million | Parent only |
| Investments in capital | ¥0.03 million | Parent only |
| Retained earnings | ¥-0.6 billion | Parent only |
| Legal retained earnings | ¥2.77 million | Parent only |
| Advances received | ¥3.11 million | Parent only |
| Prepaid expenses | ¥9.39 million | Parent only |
| Non-current liabilities | ¥90.36 million | Parent only |
| Non-current assets | ¥2.3 billion | Parent only |
| Land | ¥1.0 billion | Parent only |
| Accounts receivable - trade | ¥0.54 million | Parent only |
| Tools, furniture and fixtures | ¥3.94 million | Parent only |
| Buildings, net | ¥0.3 billion | Parent only |
| Investments and other assets | ¥1.0 billion | Parent only |
| Investment securities | ¥47.66 million | Parent only |
| Subscription rights to shares | ¥9.60 million | Parent only |
| Property, plant and equipment | ¥1.3 billion | Parent only |
| Income taxes payable | ¥28.30 million | Parent only |
| Accrued consumption taxes | ¥6.80 million | Parent only |
| Accrued expenses | ¥7.89 million | Parent only |
| Accounts payable - other | ¥31.80 million | Parent only |
| Shareholders' equity | ¥2.1 billion | Parent only |
| Structures, net | ¥7.10 million | Parent only |
| Machinery and equipment, net | ¥16.19 million | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥0.4 billion | Parent only |
| Accumulated depreciation | ¥-1.7 billion | Parent only |
| Intangible assets | ¥0.80 million | Parent only |
| Cash and deposits | ¥0.3 billion | Parent only |
| Short-term loans payable | ¥0.4 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥10.00 million | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Total assets | ¥2.7 billion | Parent only |
| Deferred tax assets | ¥15.69 million | Parent only |
| Retained earnings brought forward | ¥-0.6 billion | Parent only |
| Treasury stock | ¥-0.02 million | Parent only |
| Valuation and translation adjustments | ¥12.30 million | Parent only |
| Liabilities | ¥0.6 billion | Parent only |
| Liabilities and net assets | ¥2.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.22 million | Parent only |
| Allowance for doubtful accounts | ¥-0.30 million | Parent only |
| Capital surplus | ¥1.1 billion | Parent only |
| Legal capital surplus | ¥1.1 billion | Parent only |
| Capital stock | ¥1.6 billion | Parent only |
| Asset retirement obligations | ¥62.62 million | Parent only |
| Vehicles, net | ¥0.79 million | Parent only |
| Long-term loans receivable | ¥88.36 million | Parent only |
| Accounts receivable from subsidiaries and associates-other | ¥62.59 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Deposits received | ¥12.18 million | Parent only |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥19.31 million | Consolidated |
| Revenue | ¥4.18 million | Consolidated |
| Revenue | ¥13.86 million | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.10 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥23.02 million | Parent only |
| Revenue | ¥0.08 million | Parent only |
| Revenue | ¥19.31 million | Parent only |
Statement of income (89 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.74 million | Consolidated |
| Other | ¥-0.72 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥0.81 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.23 million | Consolidated |
| Amortization of goodwill | ¥13.86 million | Consolidated |
| Gain on valuation of derivatives | ¥93.72 million | Consolidated |
| Comprehensive income | ¥69.11 million | Consolidated |
| Interest and dividend income | ¥1.07 million | Consolidated |
| Operating income | ¥-11.84 million | Consolidated |
| Operating income | ¥-11.84 million | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥21.61 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-32.30 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.13 million | Consolidated |
| Rents | ¥61.77 million | Consolidated |
| Cost of sales | ¥0.8 billion | Consolidated |
| Gross profit (loss) | ¥1.0 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net income | ¥64.13 million | Consolidated |
| Net income | ¥64.13 million | Consolidated |
| Net income (loss) | ¥68.30 million | Consolidated |
| Net income (loss) | ¥68.30 million | Consolidated |
| Employees' salaries | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Interest expenses | ¥3.02 million | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated |
| Exercise of subscription rights to shares | ¥0.4 billion | Consolidated |
| Utilities expenses | ¥97.99 million | Consolidated |
| Income taxes - current | ¥21.64 million | Consolidated |
| Income taxes | ¥13.95 million | Consolidated |
| Income taxes - deferred | ¥-7.70 million | Consolidated |
| Impairment loss | ¥0.53 million | Consolidated |
| Impairment loss | ¥0.53 million | Consolidated |
| Extraordinary loss | ¥0.67 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥82.25 million | Consolidated |
| Income (loss) before income taxes | ¥82.25 million | Consolidated |
| Ordinary income | ¥82.92 million | Consolidated |
| Subsidy income | ¥13.83 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥64.93 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.0 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.57 million | Consolidated |
| Increase of consolidated subsidiaries non controlling interests | ¥17.86 million | Consolidated |
| Packing and transportation expenses | ¥59.25 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥4.18 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥4.18 million | Consolidated |
| Other | ¥6.63 million | Parent only |
| Other | ¥0.95 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥0.3 billion | Parent only |
| Cost of other business sales | ¥0.1 billion | Parent only |
| Other sales rev oa | ¥0.4 billion | Parent only |
| Gain on valuation of derivatives | ¥93.14 million | Parent only |
| Interest income | ¥1.76 million | Parent only |
| Dividend income | ¥0 | Parent only |
| Cost of merchandise and finished goods sold | ¥0.5 billion | Parent only |
| Net sales of merchandise and finished goods | ¥0.8 billion | Parent only |
| Ending merchandise and finished goods | ¥77.32 million | Parent only |
| Beginning merchandise and finished goods | ¥81.70 million | Parent only |
| Operating income | ¥-5.40 million | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥22.30 million | Parent only |
| Loss on retirement of non-current assets | ¥0.13 million | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥0.6 billion | Parent only |
| Net sales | ¥1.2 billion | Parent only |
| Net income (loss) | ¥68.64 million | Parent only |
| Net income (loss) | ¥68.64 million | Parent only |
| Employees' salaries | ¥0.2 billion | Parent only |
| Interest expenses | ¥3.66 million | Parent only |
| Issuance of new shares | ¥0.4 billion | Parent only |
| Utilities expenses | ¥65.93 million | Parent only |
| Income taxes - current | ¥18.77 million | Parent only |
| Income taxes | ¥17.38 million | Parent only |
| Income taxes - deferred | ¥-1.39 million | Parent only |
| Depreciation | ¥10.66 million | Parent only |
| Impairment loss | ¥0.53 million | Parent only |
| Extraordinary loss | ¥0.67 million | Parent only |
| Income (loss) before income taxes | ¥86.02 million | Parent only |
| Ordinary income | ¥86.69 million | Parent only |
| Subsidy income | ¥12.85 million | Parent only |
| Selling, general and administrative expenses | ¥0.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-1.70 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-1.42 million | Parent only |
| Rent expenses | ¥46.59 million | Parent only |
| Retirement benefit expenses | ¥2.79 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.89 million | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.59 million | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-20.77 million | Consolidated |
| Other | ¥0.08 million | Consolidated |
| Amortization of goodwill | ¥13.86 million | Consolidated |
| Loss gain on valuation of derivatives | ¥-93.14 million | Consolidated |
| Repayments of finance lease obligations | ¥-0.73 million | Consolidated |
| Payments for transfer of business2 | ¥-53.06 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-42.47 million | Consolidated |
| Interest expenses paid | ¥-3.02 million | Consolidated |
| Interest and dividends income received | ¥1.07 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-12.43 million | Consolidated |
| Interest and dividend income | ¥-1.07 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.13 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-4.32 million | Consolidated |
| Subtotal | ¥-40.84 million | Consolidated |
| Interest expenses | ¥3.02 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.24 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-15.02 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥0.4 billion | Consolidated |
| Purchase of short term investment securities | ¥-0.01 million | Consolidated |
| Purchase of property plant and equipment | ¥-73.39 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-1.67 million | Consolidated |
| Decrease in consumption taxes payable | ¥17.16 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-1.38 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-12.44 million | Consolidated |
| Share-based payment expenses | ¥1.05 million | Consolidated |
| Decrease (increase) in inventories | ¥-9.41 million | Consolidated |
| Income taxes paid | ¥-3.36 million | Consolidated |
| Depreciation | ¥57.91 million | Consolidated |
| Impairment loss | ¥0.53 million | Consolidated |
| Purchase of intangible assets | ¥-0.59 million | Consolidated |
| Increase in short term loans payable | ¥0.4 billion | Consolidated |
| Proceeds from subsidy income | ¥13.83 million | Consolidated |
| Subsidy income | ¥-13.83 million | Consolidated |
| Collection of loans receivable | ¥6.48 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-2.85 million | Consolidated |
| Accrued pension cost | ¥3.20 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥40.00 million | Consolidated |
| Repayment of long term loans payable | ¥-4.56 million | Consolidated |
| Increase (decrease) in deposits | ¥-4.19 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-32.30 million | Consolidated | Disclosed |
| Number of employees | 245 | Consolidated | Disclosed |
| Net assets | ¥2.2 billion | Consolidated | Disclosed |
| Net sales | ¥1.8 billion | Consolidated | Disclosed |
| Operating income | ¥-11.84 million | Consolidated | Disclosed |
| Ordinary income | ¥82.92 million | Consolidated | Disclosed |
| Net income | ¥64.13 million | Consolidated | Disclosed |
| Total assets | ¥3.2 billion | Consolidated | Disclosed |
| Operating margin | -0.6% | Consolidated | Calculated |
| Net margin | 3.5% | Consolidated | Calculated |
| Sales per employee | 7455408 yen | Consolidated | Calculated |
| Total asset turnover | 0.57 times | Consolidated | Calculated |
| Net assets to total assets | 67.5% | Consolidated | Calculated |