- JP-listed companies
- Income statement
【JP:3133】Income statement
Market cap
¥20.6B
P/E ratio
14.1x
Operates 46 izakaya restaurants across Japan while also developing solar power equipment and providing management consulting for medical clinics.
| 2012/03 | 2013/03 | 2014/03 | 2015/03 | 2016/03 | 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2023/03 | 2024/03 | 2025/03 | |
| Revenue | 3,237 | 3,950 | 4,199 | 4,985 | 5,923 | 6,341 | 5,840 | 4,920 | 3,978 | 861 | 777 | 2,087 | 2,443 | 2,791 |
| Revenue growth (%) | - | |||||||||||||
| Cost of revenue | - | - | - | 1,276 | 1,649 | 1,826 | 1,628 | 1,444 | 1,121 | 258 | 275 | 710 | 796 | 798 |
| Gross profit | - | - | - | 3,709 | 4,274 | 4,515 | 4,212 | 3,476 | 2,857 | 604 | 501 | 1,378 | 1,647 | 1,994 |
| Gross margin (%) | - | - | - | |||||||||||
| Operating margin (%) | - | - | - | |||||||||||
| Operating expenses | - | - | - | 3,472 | 4,134 | 4,484 | 4,218 | 3,736 | 3,322 | 1,537 | 1,204 | 1,979 | 2,234 | 2,456 |
| Operating income | - | - | - | 236 | 140 | 30 | -6 | -260 | -465 | -934 | -703 | -602 | -588 | -462 |
| Income before tax | 129 | 181 | 161 | 276 | 155 | 49 | -10 | -262 | -470 | -792 | -349 | -633 | -569 | -504 |
| Pretax margin (%) | 4 | 4.6 | 3.8 | 5.5 | 2.6 | 0.8 | -0.2 | -5.3 | -11.8 | -91.9 | -44.9 | -30.3 | -23.3 | -18.1 |
| Provision for income taxes | - | - | - | 103 | 57 | 33 | -21 | 115 | 15 | 20 | 21 | 45 | 57 | 135 |
| Effective tax rate (%) | - | - | - | |||||||||||
| Net income | 8 | 159 | 102 | 164 | 59 | 10 | -137 | -510 | -696 | -1,066 | -454 | -1,135 | -713 | -738 |
| Net income margin (%) | ||||||||||||||
| Earnings per share | 1,422.91 | 130.91 | 70.76 | 110.3 | 33.3 | 2.91 | -38.31 | -142.18 | -192.51 | -184.71 | -30.18 | -36.37 | -15.52 | -14.26 |
| Diluted EPS | - | - | - | - | 33.07 | 2.88 | - | - | - | - | - | - | - | - |
| Dividend per share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | |||||||||||
| EBITDA margin (%) | - | - | - |