KOZO
KOZO Holdings Co., Ltd.
Company highlights
The largest segment by revenue is Logistics, at 46.2% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KOZO
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Logistics | ¥9.0 billion | 46.2% | ¥8.7 billion | ¥-98.15 million | -1.1% | ¥-0.1 billion |
| Food and beverage | ¥6.2 billion | 31.8% | ¥5.3 billion | ¥-59.60 million | -1.0% | ¥-87.44 million |
| Retail business | ¥4.3 billion | 22.0% | ¥4.1 billion | ¥-0.1 billion | -2.6% | ¥-0.2 billion |
| Total of the businesses | ¥19.4 billion | 100.0% | ||||
Revenue and profit
KOZO
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Wages | ¥3.4 billion | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated | |
| Rents | ¥0.4 billion | Consolidated | |
| Salaries and allowances | ¥99.10 million | Parent only | |
| Amortization of goodwill | ¥77.76 million | Consolidated | |
| Business consignment expenses | ¥27.95 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥5.50 million | Consolidated | |
| Retirement benefit expenses | ¥2.43 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥7.4 billion | Consolidated |
| Net income | ¥-0.7 billion | Consolidated | |
| Ordinary income | ¥-0.3 billion | Consolidated | |
| Operating income | ¥-0.3 billion | Consolidated |
KOZO
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Wages ¥3.4 billion
- Commission fees ¥0.7 billion
- Rents ¥0.4 billion
- Salaries and allowances ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Business consignment expenses ¥0.0 billion
- Other (not itemized) ¥3.0 billion
Performance, financial position and capital allocation
KOZO
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
KOZO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥8.0B | ¥10.3B | ¥13.1B | ¥18.1B | ¥19.4B |
| Year on year (%) | +30.8%◆ | +28.4%◆ | +26.8%◆ | +38.7%◆ | +7.4% |
| Ordinary income (loss) | -¥0.1B | -¥0.6B | -¥0.2B | -¥0.5B | -¥0.3B |
| Change from prior year | profit to loss◆ | 6.61x | 0.37x | 2.15x | 0.66x |
| Ordinary income (loss) as a share of Net sales | -1.1% | -5.6% | -1.6% | -2.5% | -1.6% |
| Change (percentage points) | -1.8 points | -4.6 points◆ | +4.0 points◆ | -0.9 points | +1.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (9)
- 2013Net sales year on year -22.3%
- 2014Net sales year on year -23.1%, Ordinary income (loss) as a share of revenue -3.9 points
- 2015Net sales year on year -49.8%, Ordinary income (loss) as a share of revenue +8.7 points, Ordinary income (loss) loss to profit
- 2016Ordinary income (loss) as a share of revenue -2.1 points, Ordinary income (loss) profit to loss
- 2017Ordinary income (loss) as a share of revenue -5.3 points
- 2018Ordinary income (loss) as a share of revenue -4.4 points
- 2019Ordinary income (loss) as a share of revenue +7.3 points
- 2020Ordinary income (loss) as a share of revenue +4.4 points, Ordinary income (loss) loss to profit
- 2021Net sales year on year +30.8%, Ordinary income (loss) profit to loss
- 2022Net sales year on year +28.4%, Ordinary income (loss) as a share of revenue -4.6 points
- 2023Net sales year on year +26.8%, Ordinary income (loss) as a share of revenue +4.0 points
- 2024Net sales year on year +38.7%
KOZO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KOZO
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥8.0 billion | ¥10.3 billion | ¥13.1 billion | ¥18.1 billion | ¥19.4 billion |
| Ordinary income (loss) | ¥-87.98 million | ¥-0.6 billion | ¥-0.2 billion | ¥-0.5 billion | ¥-0.3 billion |
| Net income (loss) attributable to owners of parent | ¥-0.6 billion | ¥-1.0 billion | ¥-0.3 billion | ¥-0.8 billion | ¥-0.7 billion |
| Comprehensive income | ¥-0.6 billion | ¥-1.0 billion | ¥-0.4 billion | ¥-0.8 billion | ¥-0.7 billion |
| Net assets | ¥0.7 billion | ¥0.4 billion | ¥0.3 billion | ¥0.1 billion | ¥0.4 billion |
| Total assets | ¥6.2 billion | ¥3.2 billion | ¥5.6 billion | ¥6.0 billion | ¥5.7 billion |
| Net assets per share | 4.05 yen | 2.17 yen | 1.3 yen | 0.44 yen | 1.26 yen |
| Basic earnings (loss) per share | -4.31 yen | -5.48 yen | -1.66 yen | -3.44 yen | -2.54 yen |
| Equity-to-asset ratio | 11.0% | 13.1% | 4.7% | 1.8% | 6.6% |
| Return on equity | -126.1% | -224.8% | -101.5% | -420.1% | -286.7% |
| Net cash provided by (used in) operating activities | ¥0.1 billion | ¥-0.6 billion | ¥0.2 billion | ¥-49.37 million | ¥-0.8 billion |
| Net cash provided by (used in) investing activities | ¥0.8 billion | ¥-0.2 billion | ¥0.3 billion | ¥-0.2 billion | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥0.1 billion | ¥79.19 million | ¥50.41 million | ¥0.4 billion | ¥0.8 billion |
| Cash and cash equivalents | ¥1.2 billion | ¥0.4 billion | ¥1.0 billion | ¥1.1 billion | ¥1.0 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.1 billion | ¥3.6 billion | ¥3.6 billion | ¥2.0 billion | ¥1.1 billion |
| Ordinary income (loss) | ¥21.44 million | ¥-0.3 billion | ¥-0.1 billion | ¥-0.1 billion | ¥-0.7 billion |
| Net income (loss) | ¥-0.7 billion | ¥-0.9 billion | ¥-0.4 billion | ¥-0.5 billion | ¥-0.7 billion |
| Capital stock | ¥0.5 billion | ¥0.9 billion | ¥0.1 billion | ¥0.4 billion | ¥0.9 billion |
| Total number of issued shares (common stock) | 162,536,610 shares | 193,121,340 shares | 205,821,340 shares | 239,821,340 shares | 294,621,340 shares |
| Net assets | ¥0.6 billion | ¥0.5 billion | ¥0.2 billion | ¥0.3 billion | ¥0.7 billion |
| Total assets | ¥2.4 billion | ¥2.2 billion | ¥1.9 billion | ¥2.0 billion | ¥1.9 billion |
| Net assets per share | 3.44 yen | 2.39 yen | 1.16 yen | 1.36 yen | 2.27 yen |
| Basic earnings (loss) per share | -4.8 yen | -5.05 yen | -2.11 yen | -2.08 yen | -2.56 yen |
| Equity-to-asset ratio | 23.9% | 21.0% | 12.6% | 12.6% | 34.5% |
| Return on equity | -161.1% | -190.0% | -183.9% | -144.5% | -102.6% |
Shareholder composition
Share ownership by holder category
KOZO
Unit %Source Annual securities reports
- Financial institutions0.88%
- Securities firms4.73%
- Other corporations12.88%
- Foreign holders (institutions)3.16%
- Foreign holders (individuals)0.40%
- Individuals and others77.95%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社アスラポート | 3.57% | 10,512,000 |
| 2 | HSIグローバル株式会社 | 3.09% | 9,097,000 |
| 3 | 阪神酒販株式会社 | 2.9% | 8,540,000 |
| 4 | 楽天証券株式会社共有口 | 1.72% | 5,082,000 |
| 5 | 東京短資株式会社 | 1.36% | 4,000,000 |
| 6 | MACQURIE BANK LIMITED DBU ACLevel 1.1 Elizabeth Street, Sydney NSW 2000, Australia | 1.02% | 3,000,000 |
| 7 | 株式会社JFLAホールディングス | 1.01% | 2,973,000 |
| 8 | 日本証券金融株式会社 | 0.88% | 2,596,000 |
| 9 | 株式会社SBI証券 | 0.75% | 2,204,000 |
| 10 | 佐藤 俊寛 | 0.64% | 1,900,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥25.00 million |
| FY ending 12/2020 | ¥0.3 billion |
Revenue scale in the same industry
KOZO
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
- … 216 companies
- 220 UNISIAFY Nov 2025 ¥21.1B
- 221 ジェイドグループFY Feb 2026 ¥19.4B
- 222 KOZOThis companyFY Dec 2025 ¥19.4B
- 223 Japan EyewearFY Jan 2026 ¥18.6B
- 224 ベガコーポレーションFY Mar 2026 ¥18.1B
- … 119 companies
Workforce information
Administrative filings and published information
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 2,981 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アリア |
| Audit fees (this year, total) | ¥31.80 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.8 billion | Consolidated |
| Net sales | ¥19.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Net assets | ¥0.4 billion | Consolidated |
| Ordinary income (loss) | ¥-0.3 billion | Consolidated |
| Total assets | ¥5.7 billion | Consolidated |
| Return on equity | -286.7% | Consolidated |
| Equity-to-asset ratio | 6.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Basic earnings (loss) per share | -2.54 yen | Consolidated |
| Net assets per share | 1.26 yen | Consolidated |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-0.7 billion | Parent only |
| Total number of issued shares (common stock) | 294,621,340 shares | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Ordinary income (loss) | ¥-0.7 billion | Parent only |
| Total assets | ¥1.9 billion | Parent only |
| Return on equity | -102.6% | Parent only |
| Equity-to-asset ratio | 34.5% | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Basic earnings (loss) per share | -2.56 yen | Parent only |
| Net assets per share | 2.27 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 333 people | Consolidated |
| Number of employees | 333 people | Consolidated |
| Average length of service (years) | 8.4 years | Parent only |
| Average annual salary | ¥4.59 million | Parent only |
| Average age (years) | 45.7 years old | Parent only |
| Number of employees | 27 people | Parent only |
| Number of employees | 27 people | Parent only |
| Number of employees | 27 people | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥19.4 billion | Consolidated |
| Average number of temporary employees | 712 people | Consolidated |
| Average number of temporary employees | 712 people | Consolidated |
| Equity in earnings losses of affiliates | ¥-38.68 million | Consolidated |
| Depreciation | ¥66.94 million | Consolidated |
| Number of consolidated subsidiaries | 14 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 125.0% | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥8.90 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | 294,621,340 | Parent only |
| Revenue | 40,000,000 | Parent only |
| Revenue | ¥1.4 billion | Parent only |
| Revenue | ¥2.00 million | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 49,904,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 6,991 shares | Consolidated |
| Number of shares | 334,621,340 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 16.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 6,991 shares | Consolidated |
| Number of voting rights | 2,945,703 units | Consolidated |
| Carrying amount on the balance sheet | ¥16.01 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.07 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 152.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥25.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.80 million | Consolidated |
| Fees for audit and attestation services - total | ¥31.80 million | Consolidated |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥5.37 million | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Lease obligations | ¥58.82 million | Consolidated |
| Lease assets | ¥0.3 billion | Consolidated |
| Lease assets, net | ¥0.1 billion | Consolidated |
| Work in process | ¥12.49 million | Consolidated |
| Retained earnings | ¥-1.8 billion | Consolidated |
| Raw materials and supplies | ¥40.77 million | Consolidated |
| Notes and accounts receivable trade | ¥1.6 billion | Consolidated |
| Merchandise and finished goods | ¥0.6 billion | Consolidated |
| Non-current liabilities | ¥1.6 billion | Consolidated |
| Non-current assets | ¥2.2 billion | Consolidated |
| Land | ¥0.4 billion | Consolidated |
| Contract liabilities | ¥4.58 million | Consolidated |
| Tools, furniture and fixtures | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥47.18 million | Consolidated |
| Provision for loss on store closing | ¥8.19 million | Consolidated |
| Buildings and structures | ¥1.3 billion | Consolidated |
| Buildings and structures, net | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥1.0 billion | Consolidated |
| Investment securities | ¥16.01 million | Consolidated |
| Notes and accounts payable - trade | ¥2.3 billion | Consolidated |
| Lease and guarantee deposits | ¥0.8 billion | Consolidated |
| Subscription rights to shares | ¥1.15 million | Consolidated |
| Property, plant and equipment | ¥0.9 billion | Consolidated |
| Income taxes payable | ¥53.98 million | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥0.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.06 million | Consolidated |
| Current liabilities | ¥3.7 billion | Consolidated |
| Current assets | ¥3.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥-88.82 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Cash and deposits | ¥1.0 billion | Consolidated |
| Short-term loans payable | ¥2.09 million | Consolidated |
| Short-term loans receivable with resale agreement | ¥0.1 billion | Consolidated |
| Net assets | ¥0.4 billion | Consolidated |
| Net assets | ¥0.4 billion | Consolidated |
| Total assets | ¥5.7 billion | Consolidated |
| Treasury stock | ¥-7.43 million | Consolidated |
| Valuation and translation adjustments | ¥-88.82 million | Consolidated |
| Liabilities | ¥5.3 billion | Consolidated |
| Liabilities and net assets | ¥5.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Capital surplus | ¥1.4 billion | Consolidated |
| Capital stock | ¥0.9 billion | Consolidated |
| Asset retirement obligations | ¥0.6 billion | Consolidated |
| Provision for bonuses | ¥6.81 million | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Long-term loans receivable | ¥0.2 billion | Consolidated |
| Non-controlling interests | ¥23.27 million | Consolidated |
| Current portion of bonds payable | ¥25.00 million | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥7.21 million | Parent only |
| Other | ¥6.36 million | Parent only |
| Other | ¥11.03 million | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Retained earnings | ¥-1.6 billion | Parent only |
| Merchandise | ¥14.40 million | Parent only |
| Non-current liabilities | ¥1.0 billion | Parent only |
| Non-current assets | ¥1.0 billion | Parent only |
| Accounts receivable - trade | ¥0.1 billion | Parent only |
| Investments and other assets | ¥1.0 billion | Parent only |
| Investment securities | ¥16.01 million | Parent only |
| Subscription rights to shares | ¥1.15 million | Parent only |
| Accounts receivable - other | ¥0.4 billion | Parent only |
| Income taxes payable | ¥16.67 million | Parent only |
| Accounts payable - other | ¥80.00 million | Parent only |
| Shareholders' equity | ¥0.7 billion | Parent only |
| Current liabilities | ¥0.3 billion | Parent only |
| Current assets | ¥0.9 billion | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.8 billion | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Total assets | ¥1.9 billion | Parent only |
| Deferred tax liabilities | ¥0.26 million | Parent only |
| Retained earnings brought forward | ¥-1.6 billion | Parent only |
| Treasury stock | ¥-7.43 million | Parent only |
| Liabilities | ¥1.3 billion | Parent only |
| Liabilities and net assets | ¥1.9 billion | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.6 billion | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Long-term loans payable | ¥95.31 million | Parent only |
| Long-term loans receivable | ¥0.2 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥0.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.9 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Current portion of bonds payable | ¥25.00 million | Parent only |
| Current portion of long-term loans payable | ¥38.33 million | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥26.11 million | Consolidated |
| Other | ¥17.32 million | Consolidated |
| Other comprehensive income | ¥-59.61 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.32 million | Consolidated |
| Amortization of goodwill | ¥77.76 million | Consolidated |
| Comprehensive income | ¥-0.7 billion | Consolidated |
| Interest income | ¥6.24 million | Consolidated |
| Operating income | ¥-0.3 billion | Consolidated |
| Operating income | ¥-0.3 billion | Consolidated |
| Non-operating income | ¥73.23 million | Consolidated |
| Non-operating expenses | ¥80.01 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.8 billion | Consolidated |
| Rents | ¥0.4 billion | Consolidated |
| Cost of sales | ¥12.0 billion | Consolidated |
| Gross profit (loss) | ¥7.4 billion | Consolidated |
| Net sales | ¥19.4 billion | Consolidated |
| Net sales | ¥19.4 billion | Consolidated |
| Loss on closing of stores | ¥22.21 million | Consolidated |
| Net income | ¥-0.7 billion | Consolidated |
| Net income | ¥-0.7 billion | Consolidated |
| Net income (loss) | ¥-0.7 billion | Consolidated |
| Net income (loss) | ¥-0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥38.68 million | Consolidated |
| Interest expenses | ¥21.51 million | Consolidated |
| Commission fees | ¥2.50 million | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated |
| Issuance of subscription rights to shares | ¥5.93 million | Consolidated |
| Exercise of subscription rights to shares | ¥1.0 billion | Consolidated |
| Income taxes - current | ¥44.88 million | Consolidated |
| Income taxes | ¥45.60 million | Consolidated |
| Income taxes - deferred | ¥0.72 million | Consolidated |
| Impairment loss | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.3 billion | Consolidated |
| Foreign exchange gains | ¥40.88 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-59.29 million | Consolidated |
| Extraordinary loss | ¥0.3 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥3.39 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.6 billion | Consolidated |
| Ordinary income | ¥-0.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.7 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥5.50 million | Consolidated |
| Wages | ¥3.4 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-20.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.34 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.34 million | Consolidated |
| Other | ¥0.02 million | Parent only |
| Other | ¥5.60 million | Parent only |
| Other | ¥9.39 million | Parent only |
| Other sales rev oa | ¥36.00 million | Parent only |
| Royalty gain | ¥0.2 billion | Parent only |
| Interest income | ¥0.52 million | Parent only |
| Merchandize sales | ¥0.9 billion | Parent only |
| Operating income | ¥-14.93 million | Parent only |
| Non-operating income | ¥0.54 million | Parent only |
| Non-operating expenses | ¥0.7 billion | Parent only |
| Rents | ¥8.11 million | Parent only |
| Cost of sales | ¥0.9 billion | Parent only |
| Gross profit (loss) | ¥0.3 billion | Parent only |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-0.7 billion | Parent only |
| Net income (loss) | ¥-0.7 billion | Parent only |
| Interest expenses | ¥3.85 million | Parent only |
| Commission fees | ¥2.50 million | Parent only |
| Commission fees | ¥68.10 million | Parent only |
| Exercise of subscription rights to shares | ¥1.0 billion | Parent only |
| Business consignment expenses | ¥27.95 million | Parent only |
| Income taxes - current | ¥-32.28 million | Parent only |
| Income taxes | ¥-32.28 million | Parent only |
| Extraordinary income | ¥0.49 million | Parent only |
| Extraordinary loss | ¥40.16 million | Parent only |
| Income (loss) before income taxes | ¥-0.7 billion | Parent only |
| Ordinary income | ¥-0.7 billion | Parent only |
| Salaries and allowances | ¥99.10 million | Parent only |
| Selling, general and administrative expenses | ¥0.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.01 million | Parent only |
| Retirement benefit expenses | ¥2.43 million | Parent only |
| Reversal of provision for loss on business of subsidiaries and associates | ¥0.49 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥30.77 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-59.95 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.45 million | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-84.18 million | Consolidated |
| Other | ¥0.18 million | Consolidated |
| Increase decrease in other noncurrent liabilities | ¥-13.52 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥-33.51 million | Consolidated |
| Decrease (increase) in other current assets | ¥-15.39 million | Consolidated |
| Amortization of goodwill | ¥77.76 million | Consolidated |
| Repayments of lease obligations | ¥-34.59 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥12.18 million | Consolidated |
| Interest expenses paid | ¥-20.93 million | Consolidated |
| Interest and dividends income received | ¥6.42 million | Consolidated |
| Interest and dividend income | ¥-6.25 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Subtotal | ¥-0.7 billion | Consolidated |
| Increase decrease in provision for loss on store closing | ¥-29.38 million | Consolidated |
| Equity in earnings losses of affiliates | ¥38.68 million | Consolidated |
| Interest expenses | ¥21.51 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥54.29 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-4.98 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥5.93 million | Consolidated |
| Purchase of property plant and equipment | ¥-55.41 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.3 billion | Consolidated |
| Proceeds from issuance of common stock | ¥1.0 billion | Consolidated |
| Decrease (increase) in inventories | ¥3.36 million | Consolidated |
| Income taxes paid | ¥-64.38 million | Consolidated |
| Income taxes refund | ¥6.72 million | Consolidated |
| Depreciation | ¥66.94 million | Consolidated |
| Impairment loss | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-10.12 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.99 million | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Proceeds from issuance of bonds | ¥0.1 billion | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥1.81 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.31 million | Consolidated |
| Accrued pension cost | ¥3.08 million | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-20.00 million | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
| Proceeds from guarantee deposits received | ¥12.93 million | Consolidated |
| Repayments of guarantee deposits received | ¥-16.44 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.8 billion | Consolidated | Disclosed |
| Number of employees | 333 | Consolidated | Disclosed |
| Net assets | ¥0.4 billion | Consolidated | Disclosed |
| Net sales | ¥19.4 billion | Consolidated | Disclosed |
| Operating income | ¥-0.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥-0.3 billion | Consolidated | Disclosed |
| Net income | ¥-0.7 billion | Consolidated | Disclosed |
| Total assets | ¥5.7 billion | Consolidated | Disclosed |
| Operating margin | -1.5% | Consolidated | Calculated |
| Net margin | -3.5% | Consolidated | Calculated |
| Sales per employee | 58382267 yen | Consolidated | Calculated |
| Total asset turnover | 3.44 times | Consolidated | Calculated |
| Net assets to total assets | 7.0% | Consolidated | Calculated |