Open Door Inc.

3926・Standard Market・Information & Communication

Official website

Open Door Inc.

3926・Standard Market・Information & Communication

Official website

Open Door Inc.3926

Reference Indicators

Market Cap

125¥100M

P/E (Forecast)

—

P/B

3.6x

Dividend Yield (Forecast)

0.00%

ROE

-29.1%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,201	2,055	2,561	2,405	2,453
Cost of Sales	662	833	886	969	909
Gross Profit	539	1,222	1,674	1,435	1,544
SG&A Expenses	1,193	1,274	1,856	1,538	1,589
Operating Income	-653	-52	-181	-102	-45
Non-operating Income	112	50	16	2	11
Non-operating Expenses	—	—	—	1	—
Ordinary Income	-541	-1	-164	-101	-34
Extraordinary Income	—	—	—	0	0
Extraordinary Losses	—	—	—	—	1,030
Pre-tax Income	-541	-1	-164	-101	-1,064
Income Taxes	3	42	5	19	67
Net Income	-544	-44	-170	-120	-1,131
EBITDA	-583	-14	-153	-73	-12
Gross Margin	44.9%	59.5%	65.4%	59.7%	62.9%
Operating Margin	-54.4%	-2.5%	-7.1%	-4.2%	-1.8%
ROA	-10.1%	-0.7%	-3.0%	-2.5%	-27.8%
ROE	-9.7%	-0.8%	-3.2%	-2.6%	-29.1%