Sales 2026 by Business Segment

Sales 2026 by Geography

Historical Breakdown of Revenue by Business Segments

EBT: Breakdown by Business Segment

Breakdown by Business Segment (JPY)
Fiscal Period: February 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Space Renewal and Distribution Business

44.68B 50.5B 36.54B 42.16B 52.28B

Total Assets

111B 72.09B 79.33B 73.29B 102B

Interest Expense

-553M -549M -268M - -

Income Tax Expense

-263M 2.04B -2.56B - -

CAPEX

-1.51B -1.31B -1.4B - -

EBT

-3.42B -2.88B 4.42B 5.48B 6.75B

Gross Profit

12.07B 16.15B 13.88B - -

D&A

5.43B 5.09B 1.28B 1.6B 2.38B

Operating Income

-883M 3.58B 4.61B - -

Net Income

-3.21B -4.94B 6.98B - -

Lilycolor Business

- - - 17.13B 33.2B

Total Assets

- - - 20.18B 20.5B

EBT

- - - 442M 856M

D&A

- - - 129M 213M

Novarese Business

- - - - 29.19B

Total Assets

- - - 27.92B 48.14B

EBT

- - - - 2.74B

D&A

- - - - 2.24B

Unallocated Adjustment

- - - -81M -311M

EBT

- - - -10M -48M

Geographical Revenue Distribution History

Geographical breakdown of sales (JPY)
Fiscal Period: February 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Japan

44.68B 50.5B 36.54B 59.21B 114B

Total Assets

111B 72.09B 79.33B 121B 171B

Interest Expense

-553M -549M -268M -352M -934M

Income Tax Expense

-263M 2.04B -2.56B 2.06B 6.56B

D&A

5.43B 5.09B 1.28B 1.74B 5.26B

CAPEX

-1.51B -1.31B -1.4B -16.15B -9.74B

Gross Profit

12.07B 16.15B 13.88B 21.51B 48.42B

Net Income

-3.21B -4.94B 6.98B 3.79B 12.29B

EBT

-3.42B -2.88B 4.42B 5.92B 20.15B

Operating Income

-883M 3.58B 4.61B 5.92B 10.3B