Dream VisionDREAM VISION CO.,LTD.3185東証スタンダード小売業FY ending Mar 2026, consolidated, IFRS

Dream Vision revenue and profit

It lost about ¥11 for every ¥100 of sales at the operating level. Revenue changed -21.4% from the prior year.

Five-year trend

Revenue¥3.53B
FY ending Mar 2022: ¥4.95B¥4.95BFY ending Mar 2023: ¥5.18B¥5.18BFY ending Mar 2024: ¥4.66B¥4.66BFY ending Mar 2025: ¥4.5B¥4.5BFY ending Mar 2026: ¥3.53B¥3.53BFY22FY23FY24FY25FY26
Operating income-¥385.2M
FY ending Mar 2022: ¥26.7M¥26.7MFY ending Mar 2023: -¥71.9M-¥71.9MFY ending Mar 2024: -¥278.8M-¥278.8MFY ending Mar 2025: -¥277.5M-¥277.5MFY ending Mar 2026: -¥385.2M-¥385.2MFY22FY23FY24FY25FY26
Operating margin-10.9%
FY ending Mar 2022: 0.5%0.5%FY ending Mar 2023: -1.4%-1.4%FY ending Mar 2024: -6.0%-6.0%FY ending Mar 2025: -6.2%-6.2%FY ending Mar 2026: -10.9%-10.9%FY22FY23FY24FY25FY26

What drives ROE

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

ROA-19.6%
2022: -1.5%-1.5%2023: -4.2%-4.2%2024: -12.3%-12.3%2025: -14.0%-14.0%2026: -19.6%-19.6%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
2022——×-1.5%—×—
2023——×-4.2%—×—
2024——×-12.3%—×—
2025——×-14.0%—×—
2026——×-19.6%—×—

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 ÷ revenue1.5%
2021: 0.7%0.7%2022: 4.7%4.7%2023: 4.8%4.8%2024: 2.9%2.9%2025: 2.7%2.7%2026: 1.5%1.5%212223242526
PPE ÷ total assets2.8%
2021: 1.2%1.2%2022: 7.2%7.2%2023: 8.1%8.1%2024: 5.0%5.0%2025: 4.7%4.7%2026: 2.8%2.8%212223242526

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
Revenue4,9505,1854,6564,5003,535
Cost of revenue2,4522,6962,4842,4801,773
Gross profit2,4982,4892,1732,0191,762
SG&A2,4802,4672,3972,2842,103
Operating income27-72-279-277-385
Pretax income-50-128-355-360-456
Income tax-14-210-11
Net income attributable to owners-49-132-352-370-445
Operating margin0.5%-1.4%-6.0%-6.2%-10.9%

Balance sheet (reported items)

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

Assets

Cash 33%
3%
Other assets 64%

Funding

Interest-bearing debt 68%
Other liabilities 31%
1%
0%

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¥1.09B¥790.3M¥514M¥362.9M¥629.2M
Total assets¥3.24B¥3.08B¥2.66B¥2.61B¥1.93B
Net assets¥271.7M¥271.7M¥282.4M¥417.2M¥20M
Share capital¥686.1M¥746M¥767.7M¥1.03B¥1.03B
Property, plant and equipment¥234.1M¥250.3M¥133.7M¥123.7M¥54.3M
Current assets¥2.85B¥2.58B¥2.4B¥2.39B¥1.77B
Interest-bearing debt¥2.08B¥1.96B¥1.54B¥1.4B¥1.31B
Total liabilities¥2.97B¥2.81B¥2.37B¥2.19B¥1.91B
Equity attributable to owners of parent¥271.7M¥271.7M¥282.4M¥417.2M¥20M
Retained earnings-¥1.67B-¥1.8B-¥2.15B-¥2.51B-¥2.95B
Treasury stock-¥85K-¥85K-¥85K-¥85K-¥85K

Sources

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

    有価証券報告書-第29期(2025/04/01-2026/03/31)

    ID S100YG5J2026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2024/04/01-2025/03/31)

    ID S100W4682025-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/04/01-2024/03/31)

    ID S100TXCH2024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/04/01-2023/03/31)

    ID S100R9Q22023-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(令和3年4月1日-令和4年3月31日)

    ID S100OEQ02022-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年4月1日-令和3年3月31日)

    ID S100LM8O2021-06-30Open

Extracted from XBRL: 37 / 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.