IntranceINTRANCE CO.,LTD.3237東証グロース不動産業FY ending Mar 2026, consolidated, J-GAAP

Intrance revenue and profit

It lost about ¥39 for every ¥100 of sales at the operating level. Revenue changed +30.1% from the prior year.

Five-year trend

Revenue¥1.07B
FY ending Mar 2022: ¥2.35B¥2.35BFY ending Mar 2023: ¥598.2M¥598.2MFY ending Mar 2024: ¥1.29B¥1.29BFY ending Mar 2025: ¥825M¥825MFY ending Mar 2026: ¥1.07B¥1.07BFY22FY23FY24FY25FY26
Operating income-¥417.1M
FY ending Mar 2022: ¥195.2M¥195.2MFY ending Mar 2023: -¥416.2M-¥416.2MFY ending Mar 2024: -¥154.2M-¥154.2MFY ending Mar 2025: -¥352.5M-¥352.5MFY ending Mar 2026: -¥417.1M-¥417.1MFY22FY23FY24FY25FY26
Operating margin-38.8%
FY ending Mar 2022: 8.3%8.3%FY ending Mar 2023: -69.6%-69.6%FY ending Mar 2024: -11.9%-11.9%FY ending Mar 2025: -42.7%-42.7%FY ending Mar 2026: -38.8%-38.8%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin—
2022: 6.6%6.6%2223242526
Asset turnover—
2022: 1.26×1.26×2223242526
ROA-31.3%
2022: 8.4%8.4%2023: -32.4%-32.4%2024: -12.0%-12.0%2025: -39.0%-39.0%2026: -31.3%-31.3%2223242526
Financial leverage—
2022: 1.60×1.60×2223242526
ROE—
2022: 13.4%13.4%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20226.6%1.26×8.4%1.60×13.4%
2023——×-32.4%—×—
2024——×-12.0%—×—
2025——×-39.0%—×—
2026——×-31.3%—×—

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 ÷ revenue0.5%
2021: 0.5%0.5%2022: 1.7%1.7%2023: 12.7%12.7%2024: 0.5%0.5%2025: 0.7%0.7%2026: 0.5%0.5%212223242526
PPE ÷ total assets0.2%
2021: 0.2%0.2%2022: 2.2%2.2%2023: 6.4%6.4%2024: 0.5%0.5%2025: 0.5%0.5%2026: 0.2%0.2%212223242526

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

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

Inventory days1d
2021: 4d4d2022: 3d3d2023: 19d19d2024: 2d2d2025: 2d2d2026: 1d1d212223242526

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue2,3525981,2928251,074
Cost of revenue1,594258515188315
Gross profit757340777637758
SG&A5627579319901,176
Operating income195-416-154-353-417
Pretax income196-491-138-431-499
Income tax422222
Net income attributable to owners156-493-140-432-501
Operating margin8.3%-69.6%-11.9%-42.7%-38.8%

Balance sheet (reported items)

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

Assets

Cash 70%
0%
0%
0%
Other assets 30%

Funding

Other liabilities 89%
Equity 11%
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¥1.23B¥452.4M¥890M¥535.8M¥1.5B
Total assets¥1.86B¥1.18B¥1.16B¥1.06B¥2.15B
Net assets¥1.18B¥692.7M¥860.5M¥735.7M¥238.6M
Share capital¥1.13B¥1.13B¥1.28B¥1.44B¥1.44B
Inventories¥12.8M¥13.7M¥2.3M¥1.2M¥1.2M
Property, plant and equipment¥40.9M¥75.7M¥6.2M¥5.7M¥4.9M
Intangible assets excluding goodwill¥3.8M¥11.8M¥10.8M¥8.6M¥6.3M
Current assets¥1.74B¥1.01B¥1.04B¥714.6M¥1.77B
Current liabilities¥330.1M¥179.1M¥287.2M¥245.5M¥481.2M
Long-term borrowings¥311.4M¥271.7M¥9.1M¥1M—
Total liabilities¥680.6M¥488.3M¥297.5M¥323.6M¥1.91B
Equity attributable to owners of parent¥1.16B¥667.3M¥827.4M¥717.5M¥216.1M
Retained earnings-¥873.2M-¥1.37B-¥1.51B-¥1.94B-¥2.44B
Treasury stock-¥2.5M-¥2.5M-¥2.5M-¥2.5M-¥2.5M

Sources

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

    有価証券報告書

    ID S100YGR82026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2024/04/01-2025/03/31)

    ID S100W08J2025-06-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/04/01-2024/03/31)

    ID S100TOOV2024-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/04/01-2023/03/31)

    ID S100R2SD2023-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和3年4月1日-令和4年3月31日)

    ID S100OC1M2022-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和2年4月1日-令和3年3月31日)

    ID S100LNMP2021-06-23Open

Extracted from XBRL: 40

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.