CroozCROOZ,Inc.2138東証スタンダード情報・通信業FY ending Mar 2026, consolidated, J-GAAP

Crooz revenue and profit

Operating profit was close to zero, a slight profit per ¥100 of sales. Revenue changed -16.7% from the prior year, and it swung back to an operating profit.

Five-year trend

Revenue¥11.8B
FY ending Mar 2022: ¥15.5B¥15.5BFY ending Mar 2023: ¥14B¥14BFY ending Mar 2024: ¥14.3B¥14.3BFY ending Mar 2025: ¥14.2B¥14.2BFY ending Mar 2026: ¥11.8B¥11.8BFY22FY23FY24FY25FY26
Operating income¥23.5M
FY ending Mar 2022: ¥1.24B¥1.24BFY ending Mar 2023: ¥644.9M¥644.9MFY ending Mar 2024: ¥161.2M¥161.2MFY ending Mar 2025: -¥1.03B-¥1.03BFY ending Mar 2026: ¥23.5M¥23.5MFY22FY23FY24FY25FY26
Operating margin0.2%
FY ending Mar 2022: 8.0%8.0%FY ending Mar 2023: 4.6%4.6%FY ending Mar 2024: 1.1%1.1%FY ending Mar 2025: -7.2%-7.2%FY ending Mar 2026: 0.2%0.2%FY22FY23FY24FY25FY26

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin—
2022: 2.0%2.0%2023: 1.8%1.8%2024: 7.1%7.1%2223242526
Asset turnover—
2022: 0.62×0.62×2023: 0.55×0.55×2024: 0.54×0.54×2223242526
ROA-1.6%
2022: 1.2%1.2%2023: 1.0%1.0%2024: 3.8%3.8%2025: -1.9%-1.9%2026: -1.6%-1.6%2223242526
Financial leverage—
2022: 2.68×2.68×2023: 2.66×2.66×2024: 2.66×2.66×2223242526
ROE—
2022: 3.3%3.3%2023: 2.7%2.7%2024: 10.2%10.2%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20222.0%0.62×1.2%2.68×3.3%
20231.8%0.55×1.0%2.66×2.7%
20247.1%0.54×3.8%2.66×10.2%
2025——×-1.9%—×—
2026——×-1.6%—×—

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue2.7%
2021: 2.3%2.3%2022: 5.2%5.2%2023: 4.8%4.8%2024: 4.2%4.2%2025: 1.5%1.5%2026: 2.7%2.7%212223242526
PPE ÷ total assets1.0%
2021: 3.0%3.0%2022: 3.2%3.2%2023: 2.7%2.7%2024: 2.2%2.2%2025: 0.7%0.7%2026: 1.0%1.0%212223242526
Goodwill ÷ parent equity—
2021: 3.6%3.6%212223242526
Goodwill balance—
2021: ¥326.5M¥326.5M212223242526

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Income statement (JPY millions)

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue15,47814,00114,27014,19211,821
Cost of revenue8,5257,7227,5668,0235,677
Gross profit6,9536,2796,7046,1696,144
SG&A5,7145,6346,5437,1946,120
Operating income1,238645161-1,02623
Pretax income2097321,596-520-200
Income tax3348961710272
Net income attributable to owners3102551,008-530-471
Operating margin8.0%4.6%1.1%-7.2%0.2%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

Cash 13%
1%
0%
Investment securities 11%
Other assets 75%

Funding

Other liabilities 71%
Equity 29%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥13.1B¥13.6B¥12.2B¥9.4B¥3.87B
Total assets¥25.1B¥25.4B¥27.1B¥29.5B¥30.8B
Net assets¥9.65B¥9.97B¥10.8B¥9.33B¥8.86B
Share capital¥460.2M¥460.2M¥460.2M¥460.2M¥460.2M
Property, plant and equipment¥807.8M¥676.1M¥600.7M¥215.5M¥314.9M
Intangible assets excluding goodwill¥405.9M¥326.8M¥185.2M¥6.3M¥3.1M
Investment securities¥4.95B¥5.13B¥4.91B¥3.66B¥3.45B
Current assets¥17.6B¥17.5B¥17B¥12.8B¥9.51B
Current liabilities¥5.17B¥5.9B¥6.44B¥4.56B¥4.97B
Long-term borrowings¥255.3M¥467.4M¥2.66B¥9.51B¥13.4B
Bonds¥10B¥9B¥7B¥5B¥3B
Total liabilities¥15.4B¥15.4B¥16.3B¥20.2B¥21.9B
Non-controlling interests¥258.1M¥173M¥152.4M¥125.4M¥103.9M
Equity attributable to owners of parent¥9.34B¥9.65B¥10.1B¥8.94B¥8.5B
Retained earnings¥10.2B¥10.4B¥11.5B¥11B¥10.5B
Treasury stock-¥2.66B-¥2.66B-¥3.25B-¥3.85B-¥3.85B

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2025/04/01-2026/03/31)

    ID S100YL1X2026-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2024/04/01-2025/03/31)

    ID S100W9H32025-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(2023/04/01-2024/03/31)

    ID S100TXZC2024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(2022/04/01-2023/03/31)

    ID S100R9T32023-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第21期(令和3年4月1日-令和4年3月31日)

    ID S100OLSG2022-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(令和2年4月1日-令和3年3月31日)

    ID S100LVPM2021-06-30Open

Extracted from XBRL: 46 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.