Trailhead Global HoldingsTrailhead Global Holdings, Inc.3358東証スタンダード小売業FY ending Mar 2026, consolidated, J-GAAP

Trailhead Global Holdings revenue and profit

It lost about ¥1 for every ¥100 of sales at the operating level. Revenue changed +25.1% from the prior year, operating profit -147.2%.

Five-year trend

Revenue¥1.83B
FY ending Mar 2022: ¥1.29B¥1.29BFY ending Mar 2023: ¥1.43B¥1.43BFY ending Mar 2024: ¥1.42B¥1.42BFY ending Mar 2025: ¥1.46B¥1.46BFY ending Mar 2026: ¥1.83B¥1.83BFY22FY23FY24FY25FY26
Operating income-¥11.8M
FY ending Mar 2022: -¥46.2M-¥46.2MFY ending Mar 2023: -¥33.3M-¥33.3MFY ending Mar 2024: ¥36.5M¥36.5MFY ending Mar 2025: ¥25.1M¥25.1MFY ending Mar 2026: -¥11.8M-¥11.8MFY22FY23FY24FY25FY26
Operating margin-0.6%
FY ending Mar 2022: -3.6%-3.6%FY ending Mar 2023: -2.3%-2.3%FY ending Mar 2024: 2.6%2.6%FY ending Mar 2025: 1.7%1.7%FY ending Mar 2026: -0.6%-0.6%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin3.5%
Asset turnover0.57×
ROA2.0%
ROA2.0%
Financial leverage1.51×
ROE3.0%

Denominators: ending assets and ending equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin3.5%
2023: 2.5%2.5%2024: 2.6%2.6%2025: 1.3%1.3%2026: 3.5%3.5%2223242526
Asset turnover0.57×
2023: 0.54×0.54×2024: 0.62×0.62×2025: 0.71×0.71×2026: 0.57×0.57×2223242526
ROA2.0%
2022: -3.1%-3.1%2023: 1.3%1.3%2024: 1.6%1.6%2025: 0.9%0.9%2026: 2.0%2.0%2223242526
Financial leverage1.51×
2023: 1.88×1.88×2024: 1.57×1.57×2025: 1.33×1.33×2026: 1.51×1.51×2223242526
ROE3.0%
2023: 2.5%2.5%2024: 2.6%2.6%2025: 1.2%1.2%2026: 3.0%3.0%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
2022——×-3.1%—×—
20232.5%0.54×1.3%1.88×2.5%
20242.6%0.62×1.6%1.57×2.6%
20251.3%0.71×0.9%1.33×1.2%
20263.5%0.57×2.0%1.51×3.0%

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 ÷ revenue81.8%
2026: 81.8%81.8%26
PPE ÷ total assets46.8%
2026: 46.8%46.8%26
Goodwill ÷ parent equity20.5%
2026: 20.5%20.5%26
Goodwill balance¥434.6M
2026: ¥434.6M¥434.6M26

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
Revenue1,2871,4261,4221,4601,827
Cost of revenue651709703738847
Gross profit636717719722979
SG&A682750683697991
Operating income-46-333725-12
Pretax income-7647332282
Income tax711-5314
Net income attributable to owners-8336381864
Operating margin-3.6%-2.3%2.6%1.7%-0.6%

Balance sheet (reported items)

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

Assets

Cash 17%
Property, plant and equipment 47%
Intangibles and goodwill 27%
2%
7%

Funding

Other liabilities 32%
Equity 68%
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¥434.3M¥709.5M¥211.3M¥388.8M¥545M
Total assets¥2.72B¥2.59B¥1.99B¥2.13B¥3.2B
Net assets¥1.39B¥1.44B¥1.5B¥1.64B¥2.16B
Share capital¥1.35B¥1.36B¥1.36B¥1.42B¥1.64B
Property, plant and equipment¥1.84B¥1.44B¥1.36B¥1.35B¥1.49B
Intangible assets excluding goodwill¥3.1M¥2.3M¥9M¥7M¥440.2M
Goodwill————¥434.6M
Investment securities¥81.1M¥84M¥51.7M¥47.4M¥47.7M
Current assets¥662.6M¥938.8M¥461.3M¥627.8M¥848.9M
Current liabilities¥599M¥783.6M¥242.8M¥278.7M¥757.2M
Short-term borrowings¥100M¥100M——¥380M
Long-term borrowings¥469.5M¥125.8M——¥60.1M
Total liabilities¥1.33B¥1.15B¥486.2M¥495M¥1.04B
Non-controlling interests————¥22M
Equity attributable to owners of parent¥1.39B¥1.43B¥1.48B¥1.62B¥2.12B
Retained earnings-¥795.6M-¥760M-¥722.4M-¥704M-¥639.9M
Treasury stock-¥18K-¥18K-¥18K-¥18K-¥18K

Sources

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

    訂正有価証券報告書-第32期(2025/04/01-2026/03/31)

    ID S100YQ832026-07-13Open
  • EDINET (FSA Japan)

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

    ID S100WDOM2025-07-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第30期(2023/04/01-2024/03/31)

    ID S100TYB42024-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第29期(2022/04/01-2023/03/31)

    ID S100RAMD2023-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第28期(令和3年4月1日-令和4年3月31日)

    ID S100OMCA2022-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(令和2年4月1日-令和3年3月31日)

    ID S100LT4W2021-06-28Open

Extracted from XBRL: 44 / 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.