Komori
Earnings7035and factory,incInformation and Communications, Services and Others

FY2026 Full-Year Financial Results Summary [Japanese GAAP] (Consolidated)

For the fiscal year ended August 2026, revenue decreased 2.2% year on year, while operating income turned from a ¥270 million loss to a ¥6 million profit through optimization of the cost structure and the acquisition of spot commissioned projects. Net income also turned profitable. For the fiscal year ending August 2027, revenue of ¥2,928 million and an operating loss of ¥172 million are forecast.

Worth reading
52Recurring
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
276
¥ million
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 September 2025–31 August 2026ConsolidatedJapanese GAAP
Net Sales3,138¥ millionYear on year -2.2%Progress 107.2%
Operating profit6¥ million
Ordinary income6¥ million
Net income attributable to owners of the parent7¥ millionProgress 10.0%

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share¥0.65
Operating Margin0.2%
Financial position at period-end
Total assets1,874¥ million
of which net assets 907 ¥ millionEquity ratio 47.7%vs. prior year-end +3.8pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Cash inflows and outflows
Operating-53
Investment-30
Financials-56
Net change-139

Stacked from zero: upward is an increase in cash, downward a decrease (in ¥ million).The net change represented by the dotted line is the total of three items, calculated from figures provided by the company.

Cash and cash equivalents at end of period¥721 million
Segment revenueAPP business ¥2,934 million (YoY -4.2%), RET business ¥129 million (YoY +8.5%), Other Businesses ¥74 million (YoY +178.3%)
Segment profitAPP business ¥289 million (YoY +382.4%), RET business ¥47 million (YoY +68.1%), Other Businesses ¥-1 million
Outlook and shareholder returns
Full-year earnings forecast
Net Sales¥2,928 million (YoY -6.7%)
Operating profit¥-172 million
Ordinary income¥-172 million
Net income¥70 million (YoY +858.2%)
Annual Dividend Forecast¥0 → ¥0
Factors Behind Changes in Business Performance

The steady expansion of the rights business and the acquisition of large spot commissioned projects offset the contraction in e-book stores and fortune-telling services, while revenue edged down. Operating income turned profitable through optimization of the cost structure in the manga business and the acquisition of spot commissioned projects in both the manga and entertainment businesses.

Disclosure regarding the going concern assumption

No applicable matters

Change in accounting policy
基準改正に伴う変更 Noそれ以外の変更 No見積りの変更 No修正再表示 No
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name None
Material subsequent eventsAcquired all shares of 株式会社サウスワークス and made it a wholly owned subsidiary effective 1 September 2026. In addition, part of the shares in 株式会社Skyfall was sold on 17 September 2026, and a gain on the sale of investment securities of ¥242 million is scheduled to be recorded in the fiscal year ending August 2027.
Impairment lossNone in the current period
Breakdown of extraordinary income (loss)Extraordinary income Gain from a change in the method for calculating revenue ¥9 million / Extraordinary loss No applicable matters
Depreciation and amortization¥13 million
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingNo
Issued Shares at Period-End11,263,170 shares
Treasury Shares at Period-End277 treasury shares
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 September 2025–31 August 2026
Net Sales¥3,138 million (YoY -2.2%)
Operating profit¥6 million
Ordinary income¥6 million
Profit attributable to owners of the parent¥7 million
Net income per share¥0.65
Operating Margin0.2%
Equity ratioEnd of the current fiscal period 47.7% / End of previous period 43.9%
Total assets¥1,874 million
Net assets¥907 million
Cash flows from operating activities¥-53 million
Cash flows from investing activities¥-30 million
Cash flows from financing activities¥-56 million
Cash and cash equivalents at end of period¥721 million
Full-year earnings forecastNet Sales ¥2,928 million (YoY -6.7%) / Operating profit ¥-172 million / Ordinary income ¥-172 million / Net income ¥70 million (YoY +858.2%)
Annual Dividend Forecast¥0 → ¥0
Segment revenueAPP business ¥2,934 million (YoY -4.2%), RET business ¥129 million (YoY +8.5%), Other Businesses ¥74 million (YoY +178.3%)
Segment profitAPP business ¥289 million (YoY +382.4%), RET business ¥47 million (YoY +68.1%), Other Businesses ¥-1 million
Depreciation and amortization¥13 million
Impairment lossNone in the current period
Breakdown of extraordinary income (loss)Extraordinary income Gain from a change in the method for calculating revenue ¥9 million / Extraordinary loss No applicable matters
Disclosure regarding the going concern assumptionNo applicable matters
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement No
Changes in the scope of consolidationNew 0 / Excluded 0 / Company name None
Material subsequent eventsAcquired all shares of 株式会社サウスワークス and made it a wholly owned subsidiary effective 1 September 2026. In addition, part of the shares in 株式会社Skyfall was sold on 17 September 2026, and a gain on the sale of investment securities of ¥242 million is scheduled to be recorded in the fiscal year ending August 2027.
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingNo
Issued Shares at Period-End11,263,170 shares
Treasury Shares at Period-End277 treasury shares
Factors Behind Changes in Business PerformanceThe steady expansion of the rights business and the acquisition of large spot commissioned projects offset the contraction in e-book stores and fortune-telling services, while revenue edged down. Operating income turned profitable through optimization of the cost structure in the manga business and the acquisition of spot commissioned projects in both the manga and entertainment businesses.
Items this document does not state (5)
Revision to Earnings ForecastPayout ratioShareholder Return PolicyRegional salesOrders received and order backlog

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

The expansion of the rights business and the acquisition of large spot commissioned projects offset the contraction in e-book stores and fortune-telling services, although revenue edged down. Operating income turned profitable, aided by optimization of the cost structure in the manga business and the acquisition of spot commissioned projects in both the manga and entertainment businesses.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
FY2026 Full-Year Financial Results Summary [Japanese GAAP] (Consolidated) | and factory,inc (7035) timely disclosure | Komori