|
日本
(州或其他司法管轄區 成立公司或組織) |
| |
8000
(主要標準行業分類代號) |
| |
不適用
(税務局僱主 標識號) |
|
|
芭芭拉·A·瓊斯
Greenberg Traurig,LLP 1840世紀公園東,1900套房 加利福尼亞州洛杉磯,郵編90067 電話:(310)586-7773 傳真:(310)586-0273 |
| |
石川幸二
格林伯格·特勞裏格東京律師事務所 明治安田清美大廈14層 丸之內2-1-1, 千代田區 日本東京100-0005 電話:+81(0)3-4510-2200 傳真:+81(0)3-4510-2201 |
| |
巴里·格羅斯曼
莎拉·威廉姆斯 袁傑西卡 Ellenoff Grossman&Schole LLP 美洲大道1345號 紐約,紐約10105 電話:(212)370-1300 傳真:(212)370-7889 |
|
| | ||||||||||||||||||||||||||||
每個班級的標題
待登記的證券 |
| | |
金額為
已註冊(2) |
| | |
建議的最大值
總髮行價 每股(3) |
| | |
建議的最大值
總髮行價(3) |
| | |
金額
註冊費 |
| ||||||||||||
普通股,無面值(1)
|
| | | | | • | | | | | | $ | • | | | | | | $ | • | | | | | | $ | • | | |
| | |
第
頁
|
| |||
有關前瞻性陳述的注意事項
|
| | | | iv | | |
招股説明書摘要
|
| | | | 1 | | |
產品
|
| | | | 9 | | |
風險因素
|
| | | | 14 | | |
使用收益
|
| | | | 37 | | |
股利政策
|
| | | | 38 | | |
大寫
|
| | | | 39 | | |
稀釋
|
| | | | 40 | | |
選定的合併財務信息和經營數據
|
| | | | 42 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 45 | | |
業務
|
| | | | 68 | | |
我們行業的監管
|
| | | | 87 | | |
管理
|
| | | | 90 | | |
主要股東
|
| | | | 98 | | |
某些關係和關聯方交易
|
| | | | 100 | | |
股本和公司章程説明
|
| | | | 102 | | |
美國存托股份説明
|
| | | | 109 | | |
有資格未來出售的證券
|
| | | | 117 | | |
某些税務方面的考慮
|
| | | | 119 | | |
承銷
|
| | | | 126 | | |
與產品相關的費用
|
| | | | 132 | | |
法律事務
|
| | | | 133 | | |
專家
|
| | | | 133 | | |
民事責任可執行性
|
| | | | 133 | | |
在哪裏可以找到更多信息
|
| | | | 134 | | |
合併財務報表索引
|
| | | | F-1 | | |
(以千為單位,
每股收益數據除外) |
| |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
|
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||||
| | | | | | | | |
(未審核)
|
| | | | | | | | | | | | | | | | | | | | ||||||||
合併損益表信息:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
放鬆沙龍
|
| | | $ | 12,476 | | | | | ¥ | 1,344,503 | | | | | ¥ | 2,010,506 | | | | | $ | 35,860 | | | | | ¥ | 3,864,656 | | | | | ¥ | 3,348,042 | | |
數字化預防性醫療
|
| | | | 109 | | | | | | 11,774 | | | | | | 21,025 | | | | | | 405 | | | | | | 43,608 | | | | | | 85,093 | | |
總收入
|
| | | | 12,585 | | | | | | 1,356,277 | | | | | | 2,031,531 | | | | | | 36,265 | | | | | | 3,908,264 | | | | | | 3,433,135 | | |
收入和運營費用成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 11,777 | | | | | | 1,269,220 | | | | | | 1,533,819 | | | | | | 27,443 | | | | | | 2,957,506 | | | | | | 2,476,267 | | |
銷售、一般和行政費用
|
| | | | 4,838 | | | | | | 521,364 | | | | | | 411,717 | | | | | | 8,090 | | | | | | 871,862 | | | | | | 842,822 | | |
長期資產減值損失
|
| | | | — | | | | | | — | | | | | | 23,604 | | | | | | 413 | | | | | | 44,546 | | | | | | 40,778 | | |
收入和運營費用的總成本
|
| | | | 16,615 | | | | | | 1,790,584 | | | | | | 1,969,140 | | | | | | 35,946 | | | | | | 3,873,914 | | | | | | 3,359,867 | | |
營業收入(虧損)
|
| | | $ | (4,030) | | | | | ¥ | (434,307) | | | | | ¥ | 62,391 | | | | | $ | 319 | | | | | ¥ | 34,350 | | | | | ¥ | 73,268 | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股息收入
|
| | | | — | | | | | | 2 | | | | | | 2 | | | | | | ― | | | | | | 2 | | | | | | 2 | | |
利息收入
|
| | | | 6 | | | | | | 674 | | | | | | 556 | | | | | | 12 | | | | | | 1,336 | | | | | | 785 | | |
利息費用
|
| | | | (56) | | | | | | (6,076) | | | | | | (7,155) | | | | | | (126) | | | | | | (13,591) | | | | | | (15,485) | | |
購買便宜貨帶來的收益
|
| | | | 15 | | | | | | 1,624 | | | | | | 4,343 | | | | | | 60 | | | | | | 6,487 | | | | | | 33,218 | | |
其他,淨額
|
| | | | 132 | | | | | | 14,142 | | | | | | 5,057 | | | | | | 39 | | | | | | 4,153 | | | | | | 133 | | |
(以千為單位,
每股收益數據除外) |
| |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
|
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||||
| | | | | | | | |
(未審核)
|
| | | | | | | | | | | | | | | | | | | | ||||||||
其他收入(費用)合計
|
| | | | 97 | | | | | | 10,366 | | | | | | 2,803 | | | | | | (15) | | | | | | (1,613) | | | | | | 18,653 | | |
所得税費用
|
| | | | 177 | | | | | | 19,030 | | | | | | 11,429 | | | | | | 148 | | | | | | 15,961 | | | | | | 25,252 | | |
投資收益(虧損)權益
|
| | | | — | | | | | | — | | | | | | 280 | | | | | | 5 | | | | | | 559 | | | | | | (359) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | (4,110) | | | | | ¥ | (442,971) | | | | | ¥ | 54,045 | | | | | $ | 161 | | | | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
每股淨收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (1.02) | | | | | ¥ | (110.12) | | | | | ¥ | 14.72 | | | | | $ | 0.04 | | | | | ¥ | 4.63 | | | | | ¥ | 18.06 | | |
稀釋
|
| | | $ | (1.02) | | | | | ¥ | (110.12) | | | | | ¥ | 12.86 | | | | | $ | 0.04 | | | | | ¥ | 4.06 | | | | | ¥ | 14.04 | | |
(單位:千,不包括沙龍數量,銷售額
每個客户、重複率和運營率) |
| |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
|
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||||
其他運行數據: | | | | | | | | ||||||||||||||||||||||||||||||
財務支出和收入(1)
|
| | | $ | (50) | | | | | ¥ | (5,400) | | | | | ¥ | (6,597) | | | | | $ | (114) | | | | | ¥ | (12,253) | | | | | ¥ | (14,698) | | |
調整後的EBITDA(2)
|
| | | | (3,472) | | | | | | (374,224) | | | | | | 118,049 | | | | | | 1,292 | | | | | | 139,301 | | | | | | 179,997 | | |
資本支出−現金支付制(3)
|
| | | | 1,181 | | | | | | 127,271 | | | | | | 9,674 | | | | | | 210 | | | | | | 22,675 | | | | | | 110,386 | | |
CAPEX−已支付現金加上未來付款義務基礎(3)
|
| | | | 1,835 | | | | | | 197,721 | | | | | | 104,775 | | | | | | 695 | | | | | | 74,897 | | | | | | 222,278 | | |
沙龍數量
|
| | | | | | | | | | 289 | | | | | | 270 | | | | | | | | | | | | 283 | | | | | | 263 | | |
每個客户的銷售額(4)
|
| | | $ | 59.81 | | | | | ¥ | 6,446 | | | | | ¥ | 6,277 | | | | | $ | 60.52 | | | | | ¥ | 6,522 | | | | | ¥ | 6,228 | | |
重複比(5)
|
| | | | | | | | | | 82.51% | | | | | | 80.95% | | | | | | | | | | | | 80.92% | | | | | | 80.33% | | |
運營比率(6)
|
| | | | | | | | | | 41.07% | | | | | | 52.85% | | | | | | | | | | | | 50.60% | | | | | | 50.83% | | |
(單位為千,調整後的EBITDA除外
毛利) |
| |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||||||||||||||||||||
|
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||||
非GAAP計量對賬:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | (4,110) | | | | | ¥ | (442,971) | | | | | ¥ | 54,045 | | | | | $ | 161 | | | | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
股息收入和利息收入
|
| | | | (6) | | | | | | (676) | | | | | | (558) | | | | | | (12) | | | | | | (1,338) | | | | | | (787) | | |
利息費用
|
| | | | 56 | | | | | | 6,076 | | | | | | 7,155 | | | | | | 126 | | | | | | 13,591 | | | | | | 15,485 | | |
購買便宜貨帶來的收益
|
| | | | (15) | | | | | | (1,624) | | | | | | (4,343) | | | | | | (60) | | | | | | (6,487) | | | | | | (33,218) | | |
其他,淨額
|
| | | | (132) | | | | | | (14,142) | | | | | | (5,057) | | | | | | (39) | | | | | | (4,153) | | | | | | (133) | | |
所得税費用
|
| | | | 177 | | | | | | 19,030 | | | | | | 11,429 | | | | | | 148 | | | | | | 15,961 | | | | | | 25,252 | | |
投資收益(虧損)權益
|
| | | | — | | | | | | — | | | | | | (280) | | | | | | (5) | | | | | | (559) | | | | | | 359 | | |
營業收入
|
| | | $ | (4,030) | | | | | ¥ | (434,307) | | | | | ¥ | 62,391 | | | | | $ | 319 | | | | | ¥ | 34,350 | | | | | ¥ | 73,268 | | |
折舊和攤銷
|
| | | | 307 | | | | | | 33,105 | | | | | | 22,793 | | | | | | 428 | | | | | | 46,174 | | | | | | 44,267 | | |
直營店銷售虧損
專營權沙龍 |
| | | | 1 | | | | | | 65 | | | | | | 8,721 | | | | | | 89 | | | | | | 9,600 | | | | | | 4,057 | | |
處置財產和設備損失淨額和其他無形資產淨額
|
| | | | 250 | | | | | | 26,913 | | | | | | 540 | | | | | | 43 | | | | | | 4,631 | | | | | | 17,627 | | |
(單位為千,調整後的EBITDA除外
毛利) |
| |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||||||||||||||||||||
|
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||||
長期資產減值損失
|
| | | | — | | | | | | — | | | | | | 23,604 | | | | | | 413 | | | | | | 44,546 | | | | | | 40,778 | | |
調整後的EBITDA
|
| | | $ | (3,472) | | | | | ¥ | (374,224) | | | | | ¥ | 118,049 | | | | | $ | 1,292 | | | | | ¥ | 139,301 | | | | | ¥ | 179,997 | | |
調整後的EBITDA利潤率(7)
|
| | |
|
(27.6)%
|
| | | |
|
(27.6)%
|
| | | |
|
5.8%
|
| | | |
|
3.6%
|
| | | |
|
3.6%
|
| | | |
|
5.2%
|
| |
(千)
|
| |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||||||||||||||
| | |
2020($)
|
| |
2020(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| |||||||||||||||
| | |
(未審核)
|
| | | | | | | | | | | | | | | | | | | |||||||||
合併資產負債表信息: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資產
|
| | | $ | 38,025 | | | | | ¥ | 4,097,971 | | | | | $ | 44,144 | | | | | ¥ | 4,757,465 | | | | | ¥ | 4,521,978 | | |
總負債
|
| | | | 36,568 | | | | | | 3,940,884 | | | | | | 38,577 | | | | | | 4,157,407 | | | | | | 4,639,533 | | |
股權(赤字): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,無面值;
|
| | | | 5,521 | | | | | | 595,000 | | | | | | 5,521 | | | | | | 595,000 | | | | | | 245,000 | | |
A類普通股,無面值
|
| | | | 1 | | | | | | 100 | | | | | | 1 | | | | | | 100 | | | | | | 100 | | |
新增實收資本
|
| | | | 6,618 | | | | | | 713,267 | | | | | | 6,618 | | | | | | 713,267 | | | | | | 363,267 | | |
累計虧損
|
| | | | (10,654) | | | | | | (1,148,280) | | | | | | (6,545) | | | | | | (705,309) | | | | | | (722,644) | | |
累計其他綜合收益(虧損)
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (278) | | |
庫存股,按成本計算
|
| | | | (28) | | | | | | (3,000) | | | | | | (28) | | | | | | (3,000) | | | | | | (3,000) | | |
總股本(赤字)
|
| | | | 1,458 | | | | | | 157,087 | | | | | | 5,567 | | | | | | 600,058 | | | | | | (117,555) | | |
負債和權益合計(赤字)
|
| | | $ | 38,025 | | | | | ¥ | 4,097,971 | | | | | $ | 44,144 | | | | | ¥ | 4,757,465 | | | | | ¥ | 4,521,978 | | |
| | |
截至2020年6月30日
|
| |||||||||||||||
(單位為千,份額除外)
|
| |
實際
|
| |
形式
|
| |
形式為
調整後(1) |
| |||||||||
現金和現金等價物
|
| | | $ | 2,088 | | | | | | • | | | | | | • | | |
債務
|
| | | $ | 6,842 | | | | | | • | | | | | | • | | |
股東權益: | | | | | | | | | | | | | | | | | | | |
普通股,無面值−9,999,999股授權;截至2020年6月30日,已發行4,115,000股,流通股4,022,500股(不包括庫存股92,500股)
|
| | | | 5,521 | | | | | | • | | | | | | • | | |
A類股,無面值−授權1股;已發行1股,
截至2020年6月30日的未償還款項 |
| | | | 1 | | | | | | • | | | | | | • | | |
新增實收資本
|
| | | | 6,618 | | | | | | • | | | | | | • | | |
留存收益(累計虧損)
|
| | | | (10,654) | | | | | | • | | | | | | • | | |
累計其他綜合虧損,税後淨額
|
| | | | — | | | | | | • | | | | | | • | | |
庫存股,按成本價
|
| | | | (28) | | | | | | • | | | | | | • | | |
股東權益總額
|
| | | | 1,458 | | | | | | • | | | | | | • | | |
總市值
|
| | | $ | 8,300 | | | | | | • | | | | | | • | | |
|
假設每個ADS的首次公開募股價格
|
| | | | | | | | | $ | • | | |
|
本次發行前每股普通股有形賬面淨值(截至2020年6月30日)
|
| | | $ | • | | | | | | | | |
|
可歸因於
的每股普通股有形賬面淨值增加
6月30日以後發行普通股的現有股東 2020 |
| | | $ | • | | | | | | | | |
|
本次發行前的預計每股有形賬面淨值(截至2020年6月30日)
|
| | | $ | • | | | | | | | | |
|
此次發售可歸因於購買者的ADS有形賬面淨值增加
|
| | | $ | • | | | | | | | | |
|
預計,此次發售後立即調整後的每個ADS的有形賬面淨值
|
| | | | | | | | | $ | • | | |
|
預計攤薄,調整後的ADS有形賬面淨值在此次發售中發給買家
|
| | | | | | | | | $ | • | | |
| | |
普通股
|
| |
總體考慮
|
| ||||||||||||||||||||||||
| | |
號碼
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| |
加權
均價 每股 |
| |||||||||||||||
現有股東(1)
|
| | | | • | | | | | | •% | | | | | $ | • | | | | | | •% | | | | | $ | • | | |
此產品中的購買者 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總計(1)(2) | | | | | • | | | | | | 100% | | | | | $ | • | | | | | | 100% | | | | | $ | • | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
(單位為千,不包括每股收益數據)
|
| |
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||
| | | | | | | | |
(未審核)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||
合併損益表信息:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
放鬆沙龍
|
| | | $ | 12,476 | | | | | ¥ | 1,344,503 | | | | | ¥ | 2,010,506 | | | | | $ | 35,860 | | | | | ¥ | 3,864,656 | | | | | ¥ | 3,348,042 | | |
數字化預防性醫療
|
| | | | 109 | | | | | | 11,774 | | | | | | 21,025 | | | | | | 405 | | | | | | 43,608 | | | | | | 85,093 | | |
總收入
|
| | | | 12,585 | | | | | | 1,356,277 | | | | | | 2,031,531 | | | | | | 36,265 | | | | | | 3,908,264 | | | | | | 3,433,135 | | |
收入和運營費用成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 11,777 | | | | | | 1,269,220 | | | | | | 1,533,819 | | | | | | 27,443 | | | | | | 2,957,506 | | | | | | 2,476,267 | | |
銷售、一般和行政費用
|
| | | | 4,838 | | | | | | 521,364 | | | | | | 411,717 | | | | | | 8,090 | | | | | | 871,862 | | | | | | 842,822 | | |
長期資產減值損失
|
| | | | — | | | | | | — | | | | | | 23,604 | | | | | | 413 | | | | | | 44,546 | | | | | | 40,778 | | |
收入和運營費用的總成本
|
| | | | 16,615 | | | | | | 1,790,584 | | | | | | 1,969,140 | | | | | | 35,946 | | | | | | 3,873,914 | | | | | | 3,359,867 | | |
營業收入(虧損)
|
| | | $ | 4,030 | | | | | ¥ | (434,307) | | | | | ¥ | 62,391 | | | | | $ | 319 | | | | | ¥ | 34,350 | | | | | ¥ | 73,268 | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股息收入
|
| | | | — | | | | | | 2 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | 2 | | |
利息收入
|
| | | | 6 | | | | | | 674 | | | | | | 556 | | | | | | 12 | | | | | | 1,336 | | | | | | 785 | | |
利息支出
|
| | | | (56) | | | | | | (6,076) | | | | | | (7,155) | | | | | | (126) | | | | | | (13,591) | | | | | | (15,485) | | |
便宜貨收益
|
| | | | 15 | | | | | | 1,624 | | | | | | 4,343 | | | | | | 60 | | | | | | 6,487 | | | | | | 33,218 | | |
其他,淨額
|
| | | | 132 | | | | | | 14,142 | | | | | | 5,057 | | | | | | 39 | | | | | | 4,153 | | | | | | 133 | | |
其他收入(費用)合計
|
| | | | 97 | | | | | | 10,366 | | | | | | 2,803 | | | | | | (15) | | | | | | (1,613) | | | | | | 18,653 | | |
所得税費用
|
| | | | 177 | | | | | | 19,030 | | | | | | 11,429 | | | | | | 148 | | | | | | 15,961 | | | | | | 25,252 | | |
投資收益(虧損)權益
|
| | | | — | | | | | | — | | | | | | 280 | | | | | | 5 | | | | | | 559 | | | | | | (359) | | |
淨收益(虧損)
|
| | | $ | (4,110) | | | | | ¥ | (442,971) | | | | | ¥ | 54,045 | | | | | $ | 161 | | | | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
每股淨收益(虧損): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (1.02) | | | | | ¥ | (110.12) | | | | | ¥ | 14.72 | | | | | $ | 0.04 | | | | | ¥ | 4.63 | | | | | ¥ | 18.06 | | |
稀釋
|
| | | $ | (1.02) | | | | | ¥ | (110.12) | | | | | ¥ | 12.86 | | | | | $ | 0.04 | | | | | ¥ | 4.06 | | | | | ¥ | 14.04 | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
(單位為千,不包括沙龍數量,每
客户、重複率、運營率) |
| |
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||
其他運行數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
財務支出和收入(1)
|
| | | $ | (50) | | | | | ¥ | (5,400) | | | | | ¥ | (6,597) | | | | | $ | (114) | | | | | ¥ | (12,253) | | | | | ¥ | (14,698) | | |
調整後的EBITDA(2)
|
| | | | (3,472) | | | | | | (374,224) | | | | | | 118,049 | | | | | | 1,292 | | | | | | 139,301 | | | | | | 179,997 | | |
資本支出−現金制(3)
|
| | | | 1,181 | | | | | | 127,271 | | | | | | 9,674 | | | | | | 210 | | | | | | 22,675 | | | | | | 110,386 | | |
CAPEX−已支付現金加上未來付款義務基礎(3)
|
| | | | 1,835 | | | | | | 197,721 | | | | | | 104,775 | | | | | | 695 | | | | | | 74,897 | | | | | | 222,278 | | |
沙龍數量
|
| | | | | | | | | | 289 | | | | | | 270 | | | | | | | | | | | | 283 | | | | | | 263 | | |
每個客户的銷售額(4)
|
| | | $ | 59.81 | | | | | ¥ | 6,446 | | | | | ¥ | 6,277 | | | | | $ | 60.52 | | | | | ¥ | 6,522 | | | | | ¥ | 6,228 | | |
重複比(5)
|
| | | | | | | | | | 82.51% | | | | | | 80.95% | | | | | | | | | | | | 80.92% | | | | | | 80.33% | | |
運營比率(6)
|
| | | | | | | | | | 41.07% | | | | | | 52.85% | | | | | | | | | | | | 50.60% | | | | | | 50.83% | | |
| | |
截至6月30日
|
| |
截至12月31日
|
| ||||||||||||||||||||||||||||||
(單位為千,調整後的EBITDA除外
毛利) |
| |
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||
非GAAP計量對賬:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | (4,110) | | | | | ¥ | (442,971) | | | | | ¥ | 54,045 | | | | | $ | 161 | | | | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
股息收入和利息收入
|
| | | | (6) | | | | | | (676) | | | | | | (558) | | | | | | (12) | | | | | | (1,338) | | | | | | (787) | | |
利息費用
|
| | | | 56 | | | | | | 6,076 | | | | | | 7,155 | | | | | | 126 | | | | | | 13,591 | | | | | | 15,485 | | |
購買便宜貨帶來的收益
|
| | | | (15) | | | | | | (1,624) | | | | | | (4,343) | | | | | | (60) | | | | | | (6,487) | | | | | | (33,218) | | |
其他,淨額
|
| | | | (132) | | | | | | (14,142) | | | | | | (5,057) | | | | | | (39) | | | | | | (4,153) | | | | | | (133) | | |
所得税費用
|
| | | | 177 | | | | | | 19,030 | | | | | | 11,429 | | | | | | 148 | | | | | | 15,961 | | | | | | 25,252 | | |
投資收益(虧損)權益
|
| | | | — | | | | | | — | | | | | | (280) | | | | | | (5) | | | | | | (559) | | | | | | 359 | | |
營業收入(虧損)
|
| | | $ | (4,030) | | | | | ¥ | (434,307) | | | | | ¥ | 62,391 | | | | | $ | 319 | | | | | ¥ | 34,350 | | | | | ¥ | 73,268 | | |
折舊和
攤銷 |
| | | | 307 | | | | | | 33,105 | | | | | | 22,793 | | | | | | 428 | | | | | | 46,174 | | | | | | 44,267 | | |
直營沙龍銷售虧損
特許經營權 |
| | | | 1 | | | | | | 65 | | | | | | 8,721 | | | | | | 89 | | | | | | 9,600 | | | | | | 4,057 | | |
處置財產損失
設備、網絡等 無形資產,淨額 |
| | | | 250 | | | | | | 26,913 | | | | | | 540 | | | | | | 43 | | | | | | 4,631 | | | | | | 17,627 | | |
長期資產減值損失
|
| | | | — | | | | | | — | | | | | | 23,604 | | | | | | 413 | | | | | | 44,546 | | | | | | 40,778 | | |
調整後的EBITDA
|
| | | $ | (3,472) | | | | | ¥ | (374,224) | | | | | ¥ | 118,049 | | | | | $ | 1,292 | | | | | ¥ | 139,301 | | | | | ¥ | 179,997 | | |
調整後的EBITDA利潤率(7)
|
| | |
|
(27.6)%
|
| | | |
|
(27.6)%
|
| | | |
|
5.8%
|
| | | |
|
3.6%
|
| | | |
|
3.6%
|
| | | |
|
5.2%
|
| |
| | |
截至6月30日
|
| |
截至12月31日
|
| | ||||||||||||||||||||||||||
(千)
|
| |
2020($)
|
| |
2020(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| | |||||||||||||||||
| | |
(未審核)
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||
合併資產負債表信息:
|
| | | | | | | |||||||||||||||||||||||||||
總資產
|
| | | $ | 38,025 | | | | | ¥ | 4,097,971 | | | | | $ | 44,144 | | | | | ¥ | 4,757,465 | | | | | ¥ | 4,521,978 | | | | ||
總負債
|
| | | | 36,568 | | | | | | 3,940,884 | | | | | | 38,577 | | | | | | 4,157,407 | | | | | | 4,639,533 | | | | ||
股權(赤字): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
普通股,無面值;
|
| | | | 5,521 | | | | | | 595,000 | | | | | | 5,521 | | | | | | 595,000 | | | | | | 245,000 | | | | ||
A類普通股,無面值;
|
| | | | 1 | | | | | | 100 | | | | | | 1 | | | | | | 100 | | | | | | 100 | | | | ||
新增實收資本
|
| | | | 6,618 | | | | | | 713,267 | | | | | | 6,618 | | | | | | 713,267 | | | | | | 363,267 | | | | ||
累計赤字
|
| | | | (10,654) | | | | | | (1,148,280) | | | | | | (6,545) | | | | | | (705,309) | | | | | | (722,644) | | | | ||
累計其他綜合收益(虧損)
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (278) | | | | ||
庫存股,按成本價
|
| | | | (28) | | | | | | (3,000) | | | | | | (28) | | | | | | (3,000) | | | | | | (3,000) | | | | ||
總股本(赤字)
|
| | | | 1,458 | | | | | | 157,087 | | | | | | 5,567 | | | | | | 600,058 | | | | | | (117,555) | | | | ||
負債和權益合計
|
| | | $ | 38,025 | | | | |
¥
|
4,097,971
|
| | | | $ | 44,144 | | | | | ¥ | 4,757,465 | | | | | ¥ | 4,521,978 | | | |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
沙龍數量
|
| | | | 289 | | | | | | 270 | | | | | | 283 | | | | | | 263 | | |
每個客户的銷售額(1)
|
| | | ¥ | 6,446 | | | | | ¥ | 6,277 | | | | | ¥ | 6,522 | | | | | ¥ | 6,228 | | |
重複比(2)
|
| | | | 82.51% | | | | | | 80.95% | | | | | | 80.92% | | | | | | 80.33% | | |
運營率(2)
|
| | | | 41.07% | | | | | | 52.85% | | | | | | 50.60% | | | | | | 50.83% | | |
| | |
截至6月30日的6個月
|
| |
變化(2020 vs 2019年)
|
| ||||||||||||||||||||||||||||||
(以千為單位,不包括更改%數據和調整後的數據
EBITDA利潤率) |
| |
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
$
|
| |
¥
|
| |
%
|
| ||||||||||||||||||
| | | | | | | | |
(未審核)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||
合併損益表信息:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
放鬆沙龍
|
| | | $ | 12,476 | | | | | ¥ | 1,344,503 | | | | | ¥ | 2,010,506 | | | | | $ | (6,180) | | | | | ¥ | (666,003) | | | | | | (33.1)% | | |
數字化預防性醫療
|
| | | | 109 | | | | | | 11,774 | | | | | | 21,025 | | | | | | (86) | | | | | | (9,251) | | | | | | (44.0)% | | |
總收入
|
| | | | 12,585 | | | | | | 1,356,277 | | | | | | 2,031,531 | | | | | | (6,266) | | | | | | (675,254) | | | | | | (33.2)% | | |
收入和運營費用成本: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 11,777 | | | | | | 1,269,220 | | | | | | 1,533,819 | | | | | | (2,455) | | | | | | (264,599) | | | | | | (17.3)% | | |
銷售、一般和行政
費用 |
| | | | 4,838 | | | | | | 521,364 | | | | | | 411,717 | | | | | | 1,017 | | | | | | 109,647 | | | | | | 26.6% | | |
長期資產減值損失
|
| | | | — | | | | | | — | | | | | | 23,604 | | | | | | (219) | | | | | | (23,604) | | | | | | (100.0)% | | |
收入和運營費用的總成本
|
| | | | 16,615 | | | | | | 1,790,584 | | | | | | 1,969,140 | | | | | | (1,657) | | | | | | (178,556) | | | | | | (9.1)% | | |
營業收入(虧損)
|
| | | $ | (4,030) | | | | | ¥ | (434,307) | | | | | ¥ | 62,391 | | | | | $ | (4,609) | | | | | ¥ | (496,698) | | | | | | (796.1)% | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股息收入
|
| | | | — | | | | | | 2 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 0.0% | | |
利息收入
|
| | | | 6 | | | | | | 674 | | | | | | 556 | | | | | | 1 | | | | | | 118 | | | | | | 21.2% | | |
利息費用
|
| | | | (56) | | | | | | (6,076) | | | | | | (7,155) | | | | | | 10 | | | | | | 1,079 | | | | | | (15.1)% | | |
購買便宜貨帶來的收益
|
| | | | 15 | | | | | | 1,624 | | | | | | 4,343 | | | | | | (25) | | | | | | (2,719) | | | | | | (62.6)% | | |
其他,淨額
|
| | | | 132 | | | | | | 14,142 | | | | | | 5,057 | | | | | | 84 | | | | | | 9,085 | | | | | | 179.7% | | |
其他收入(費用)合計
|
| | | | 97 | | | | | | 10,366 | | | | | | 2,803 | | | | | | 70 | | | | | | 7,563 | | | | | | 269.8% | | |
所得税費用
|
| | | | 177 | | | | | | 19,030 | | | | | | 11,429 | | | | | | 71 | | | | | | 7,601 | | | | | | 66.5% | | |
投資收益(虧損)權益
|
| | | | — | | | | | | — | | | | | | 280 | | | | | | (3) | | | | | | (280) | | | | | | (100.0)% | | |
淨收益(虧損)
|
| | | $ | (4,110) | | | | | ¥ | (442,971) | | | | | ¥ | 54,045 | | | | | $ | (4,613) | | | | | ¥ | (497,016) | | | | | | (919.6)% | | |
調整後的EBITDA(1)
|
| | | $ | (3,472) | | | | | ¥ | (374,224) | | | | | ¥ | 118,049 | | | | | $ | (4,403) | | | | | ¥ | (492,273) | | | | | | (417.0)% | | |
調整後的EBITDA利潤率(2)
|
| | | | (27.6)% | | | | | | (27.6)% | | | | | | 5.8% | | | | | | — | | | | | | — | | | | | | (574.8)% | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
沙龍數量
|
| | | | 289 | | | | | | 270 | | |
每個客户的銷售額(1)
|
| | | ¥ | 6,446 | | | | | ¥ | 6,277 | | |
重複比(2)
|
| | |
|
82.51%
|
| | | |
|
80.95%
|
| |
運營率(2)
|
| | |
|
41.07%
|
| | | |
|
52.85%
|
| |
| | |
截至2010年12月31日的年度
|
| |
變更(2019與2018)
|
| ||||||||||||||||||||||||||||||
(以千為單位,不包括Change%Data和
調整後的EBITDA利潤率) |
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| |
$
|
| |
¥
|
| |
%
|
| ||||||||||||||||||
合併損益表信息:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
放鬆沙龍
|
| | | $ | 35,860 | | | | | ¥ | 3,864,656 | | | | | ¥ | 3,348,042 | | | | | $ | 4,794 | | | | | ¥ | 516,614 | | | | | | 15.4% | | |
數字化預防性醫療
|
| | | | 405 | | | | | | 43,608 | | | | | | 85,093 | | | | | | (385) | | | | | | (41,485) | | | | | | (48.8)% | | |
總收入
|
| | | | 36,265 | | | | | | 3,908,264 | | | | | | 3,433,135 | | | | | | 4,409 | | | | | | 475,129 | | | | | | 13.8% | | |
收入和運營費用成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 27,443 | | | | | | 2,957,506 | | | | | | 2,476,267 | | | | | | 4,465 | | | | | | 481,239 | | | | | | 19.4% | | |
銷售、一般和行政費用
|
| | | | 8,090 | | | | | | 871,862 | | | | | | 842,822 | | | | | | 269 | | | | | | 29,040 | | | | | | 3.4% | | |
長期資產減值損失
|
| | | | 413 | | | | | | 44,546 | | | | | | 40,778 | | | | | | 35 | | | | | | 3,768 | | | | | | 9.2% | | |
收入和運營總成本
費用 |
| | | | 35,946 | | | | | | 3,873,914 | | | | | | 3,359,867 | | | | | | 4,770 | | | | | | 514,047 | | | | | | 15.3% | | |
營業收入
|
| | | $ | 319 | | | | | ¥ | 34,350 | | | | | ¥ | 73,268 | | | | | $ | (361) | | | | | ¥ | (38,918) | | | | | | (53.1)% | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股息收入
|
| | | | — | | | | | | 2 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 0.0% | | |
利息收入
|
| | | | 12 | | | | | | 1,336 | | | | | | 785 | | | | | | 5 | | | | | | 551 | | | | | | 70.2% | | |
利息支出
|
| | | | (126) | | | | | | (13,591) | | | | | | (15,485) | | | | | | 18 | | | | | | 1,894 | | | | | | (12.2)% | | |
便宜貨收益
|
| | | | 60 | | | | | | 6,487 | | | | | | 33,218 | | | | | | (248) | | | | | | (26,731) | | | | | | (80.5)% | | |
其他,淨額
|
| | | | 39 | | | | | | 4,153 | | | | | | 133 | | | | | | 37 | | | | | | 4,020 | | | | | | 3,022.6% | | |
其他收入(費用)合計
|
| | | | (15) | | | | | | (1,613) | | | | | | 18,653 | | | | | | (188) | | | | | | (20,266) | | | | | | (108.6)% | | |
所得税費用
|
| | | | 148 | | | | | | 15,961 | | | | | | 25,252 | | | | | | (86) | | | | | | (9,291) | | | | | | (36.8)% | | |
投資收益(虧損)權益
|
| | | | 5 | | | | | | 559 | | | | | | (359) | | | | | | 9 | | | | | | 918 | | | | | | (255.7)% | | |
淨收入
|
| | | $ | 161 | | | | | ¥ | 17,335 | | | | | ¥ | 66,310 | | | | | $ | (454) | | | | | ¥ | (48,975) | | | | | | (73.9)% | | |
調整後EBITDA(1)
|
| | | $ | 1,292 | | | | | ¥ | 139,301 | | | | | ¥ | 179,997 | | | | | $ | (378) | | | | | ¥ | (40,696) | | | | | | (22.6)% | | |
調整後的EBITDA利潤率(2)
|
| | | | 3.6% | | | | | | 3.6% | | | | | | 5.2% | | | | | | — | | | | | | — | | | | | | (30.8)% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
沙龍數量
|
| | | | 283 | | | | | | 263 | | |
每個客户的銷售額(1)
|
| | | ¥ | 6,522 | | | | | ¥ | 6,228 | | |
重複比(2)
|
| | |
|
80.92%
|
| | | |
|
80.33%
|
| |
運營率(2)
|
| | |
|
50.60%
|
| | | |
|
50.83%
|
| |
| | |
截至6月30日的6個月
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020($)
|
| |
2020(¥)
|
| |
2019(¥)
|
| |
2019($)
|
| |
2019(¥)
|
| |
2018(¥)
|
| ||||||||||||||||||
| | |
(未審核)
|
| | | | ||||||||||||||||||||||||||||||
股東應佔淨收益(虧損)
|
| | | $ | (4,110) | | | | | ¥ | (442,971) | | | | | ¥ | 54,045 | | | | | $ | 161 | | | | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
經營活動提供的淨現金
|
| | | | (3,478) | | | | | | (374,861) | | | | | | 181,561 | | | | | | 73 | | | | | | 7,870 | | | | | | 141,872 | | |
用於投資活動的淨現金
|
| | | | (531) | | | | | | (57,255) | | | | | | (25,774) | | | | | | (352) | | | | | | (37,931) | | | | | | (79,388) | | |
融資活動提供(使用)的淨現金
|
| | | | 1,331 | | | | | | 143,555 | | | | | | (144,760) | | | | | | 3,081 | | | | | | 331,994 | | | | | | (74,475) | | |
期內現金及現金等價物淨增(減)
|
| | | | (2,678) | | | | | | (288,561) | | | | | | 11,027 | | | | | | 2,802 | | | | | | 301,933 | | | | | | (11,991) | | |
期初現金和現金等價物
|
| | | $ | 4,766 | | | | | ¥ | 513,621 | | | | | ¥ | 211,688 | | | | | $ | 1,964 | | | | | ¥ | 211,688 | | | | | ¥ | 223,679 | | |
期末現金和現金等價物
|
| | | $ | 2,088 | | | | | ¥ | 225,060 | | | | | ¥ | 222,715 | | | | | $ | 4,766 | | | | | ¥ | 513,621 | | | | | ¥ | 211,688 | | |
(千日圓)
|
| |
到期付款期限:
|
| |||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1個 - 3年
|
| |
超過
3年 |
| ||||||||||||
債務義務
|
| | | ¥ | 737,444 | | | | | ¥ | 357,285 | | | | | ¥ | 146,804 | | | | | ¥ | 233,355 | | |
經營租賃義務
|
| | | | 1,691,660 | | | | | | 680,555 | | | | | | 790,634 | | | | | | 220,471 | | |
其他合同承諾
|
| | | | 11,726 | | | | | | 2,005 | | | | | | 4,010 | | | | | | 5,711 | | |
合計
|
| | | ¥ | 2,440,830 | | | | | ¥ | 1,039,845 | | | | | ¥ | 941,448 | | | | | ¥ | 459,537 | | |
名稱
|
| |
年齡
|
| |
個我公司職位
|
| |||
江口口子 | | | | | 47 | | | |
首席執行官兼代表董事
|
|
藤原文敏 | | | | | 54 | | | | 首席財務官兼總監 | |
青木美樹 | | | | | 39 | | | | 總經理兼總監 | |
Kim Jones | | | | | 64 | | | | 獨立董事 | |
野島明 | | | | | 56 | | | | 獨立董事 | |
小川友也 | | | | | 43 | | | | 獨立董事 | |
Tsukasa Karyu* | | | | | 64 | | | | 企業審計師 | |
佐藤修(Osamu Sato)* | | | | | 60 | | | | 企業審計師 | |
島田茂一* | | | | | 63 | | | | 企業審計師 | |
(千人,股票期權和人數除外
在類別中) 董事和公司審計師類別 |
| |
總額
薪酬 |
| |
基本工資
|
| |
人數
類別 中的 |
| |||||||||
執行董事(1)
|
| | | ¥ | 45,000 | | | | | ¥ | 45,000 | | | | | | 3 | | |
外部董事(2)
|
| | | | — | | | | | | — | | | | | | 3 | | |
全職企業審計師(3)
|
| | | ¥ | 4,800 | | | | | ¥ | 4,800 | | | | | | 1 | | |
外部公司審計師(4)
|
| | | ¥ | 900 | | | | | ¥ | 900 | | | | | | 2 | | |
發行名稱
|
| |
發行日期
|
| |
過期日期
|
| |
行使價
(每股) |
| |
數量
普通股 已批准 |
| ||||||
第四系列
|
| |
12/24/2015
|
| |
12/21/2025
|
| | | ¥ | 400 | | | | | | 1,539,500 | | |
第五系列
|
| |
12/24/2015
|
| |
12/21/2025
|
| | | ¥ | 400 | | | | | | 285,500 | | |
第六系列
|
| |
12/22/2016
|
| |
12/21/2026
|
| | | ¥ | 2,000 | | | | | | 230,000 | | |
第七系列
|
| |
12/22/2016
|
| |
12/21/2026
|
| | | ¥ | 2,000 | | | | | | 174,000 | | |
第八系列(1)
|
| |
8/31/2020
|
| |
9/30/2026
|
| | | ¥ | 2,000 | | | | | | 150,000 | | |
第九系列(1)(2)
|
| |
8/31/2020
|
| |
9/30/2024
|
| | | ¥ | 128 | | | | | | 300,000 | | |
名稱
|
| |
授予日期
|
| |
開頭
練習 期間 |
| |
結束
練習 期間 |
| |
練習
價格 (每股) |
| |
合計
數量 庫存 選項 已批准 |
| |
合計
數量 常見 個共享 底層 庫存 選項 |
| ||||||||||||
佐藤修(Osamu Sato)
|
| |
12/24/2015
|
| |
12/22/2017
|
| | | | 12/21/2025 | | | | | ¥ | 400 | | | | | | 25(1) | | | | | | 12,500 | | |
青木美樹
|
| |
12/24/2015
|
| |
12/22/2017
|
| | | | 12/21/2025 | | | | | ¥ | 400 | | | | | | 50(1) | | | | | | 25,000 | | |
小川友也
|
| |
12/24/2015
|
| |
12/22/2017
|
| | | | 12/21/2025 | | | | | ¥ | 400 | | | | | | 25(1) | | | | | | 12,500 | | |
島田敏香
|
| |
12/22/2016
|
| |
12/22/2018
|
| | | | 12/21/2026 | | | | | ¥ | 2,000 | | | | | | 5,000(2) | | | | | | 5,000 | | |
Kim Jones
|
| |
12/22/2016
|
| |
12/22/2018
|
| | | | 12/21/2026 | | | | | ¥ | 2,000 | | | | | | 60,000(2) | | | | | | 60,000 | | |
| | |
普通股
實益擁有的 緊接在此之前 優惠(1) |
| |
普通股
實益擁有的 緊隨其後 優惠(1) |
| ||||||||||||||||||
受益人姓名
|
| |
個共享
|
| |
百分比
|
| |
個共享
|
| |
百分比
|
| ||||||||||||
被任命的高管、董事和公司審計師: | | | | | | | | | | | | | | | | | | | | | | | | | |
江口口子(2)
|
| | | | 1,884,960 | | | | | | 44.28% | | | | | | • | | | | | | % | | |
藤原文敏
|
| | | | 40,000 | | | | | | * | | | | | | • | | | | | | * | | |
青木美樹(3)
|
| | | | 56,000 | | | | | | 1.32% | | | | | | • | | | | | | * | | |
Kim Jones(4)
|
| | | | 60,000 | | | | | | 1.41% | | | | | | • | | | | | | * | | |
野島明
|
| | | | — | | | | | | * | | | | | | • | | | | | | * | | |
小川友哉(5)
|
| | | | 41,000 | | | | | | * | | | | | | • | | | | | | * | | |
Tsukasa Karyu
|
| | | | — | | | | | | * | | | | | | • | | | | | | * | | |
佐藤修(6)
|
| | | | 30,000 | | | | | | * | | | | | | • | | | | | | * | | |
島田茂一(7)
|
| | | | 5,000 | | | | | | * | | | | | | • | | | | | | * | | |
所有指定的高管、董事和公司審計師(9人)
|
| | | | 2,116,960 | | | | | | 49.74% | | | | | | • | | | | | | •% | | |
5%或更多股東: | | | | | | | | | | | | | | | | | | | | | | | | | |
江口口子(2)
|
| | | | 1,884,960 | | | | | | 44.28% | | | | | | • | | | | | | •% | | |
普通股存取款人員
股票或ADS持有人必須支付: |
| |
用於:
|
|
每100張美國存託憑證(或100張美國存託憑證的一部分)5.00美元(或更少) | | |
美國存託憑證的發行,包括股票、權利或其他財產的分配
為取款目的取消美國存託憑證,包括存款協議終止的情況
|
|
每個ADS 0.05美元(或更少) | | | 任何向ADS持有者派發現金的行為 | |
普通股存取款人員
股票或ADS持有人必須支付: |
| |
用於:
|
|
如果分發給您的證券是普通股,並且普通股已存放用於發行美國存託憑證,則應支付的費用相當於該費用 | | | 託管機構向ADS持有人分銷的已存管證券(含權利)持有人的證券分銷 | |
每個ADS每歷年0.05美元(或更少) | | | 託管服務 | |
註冊費或轉讓費 | | | 當您存入或提取股票時,我們股票登記簿上的股票與託管人或其代理人之間的轉讓和登記 | |
託管人費用 | | |
有線(包括SWIFT)和傳真傳輸(如果存款協議中明確規定)
將外幣兑換成美元
|
|
美國存託憑證或託管人必須為任何美國存託憑證或普通股支付的税款和其他政府費用,如股票轉讓税、印花税或預扣税 | | | 根據需要 | |
託管人或其代理人為託管證券提供服務而產生的任何費用 | | | 根據需要 | |
名稱
|
| |
美國存託憑證數量
|
| |||
Maxim Group LLC
|
| | | | • | | |
•
|
| | | | • | | |
•
|
| | | | • | | |
•
|
| | | | • | | |
合計
|
| | | | • | | |
承保折扣和佣金
|
| |
不做任何運動
選擇 購買 其他美國存託憑證 |
| |
充分鍛鍊
選項的 到 購買 其他美國存託憑證 |
| ||||||
每個ADS
|
| | | 美元 | • | | | | | 美元 | • | | |
每個公司聯繫人的ADS
|
| | | 美元 | • | | | | | 美元 | • | | |
合計
|
| | | 美元 | • | | | | | 美元 | • | | |
説明
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | $ | • | | |
金融業監督管理機構備案費
|
| | | | • | | |
納斯達克資本市場入市和上市費
|
| | | | • | | |
會計和審計費用
|
| | | | • | | |
律師費和開支
|
| | | | • | | |
藍天雜費
|
| | | | • | | |
打印費
|
| | | | • | | |
其他
|
| | | | • | | |
合計
|
| | | $ | • | | |
| 截至2019年12月31日和2018年12月31日止年度及截至2018年12月31日的經審計合併財務報表 | | | | | | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
截至2019年12月31日和2018年12月31日的合併資產負債表
|
| | | | F-3 | | |
|
截至2019年12月31日和2018年12月31日的年度合併損益表
|
| | | | F-4 | | |
|
截至2019年12月31日的綜合全面收益表和
2018 |
| | | | F-5 | | |
|
截至2019年12月31日和2018年12月31日的年度股東權益(虧損)合併報表
|
| | | | F-6 | | |
|
截至2019年12月31日和2018年12月31日的年度現金流量合併報表
|
| | | | F-7 | | |
|
截至2019年12月31日和2018年12月31日的年度合併財務報表附註
|
| | | | F-9 | | |
|
截至2020年6月30日的6個月未經審計的簡明合併財務報表和
2019 |
| | | | | | |
|
截至2020年6月30日的簡明合併資產負債表(未經審計)
|
| | | | F-42 | | |
|
截至2020年6月30日的6個月簡明合併損益表
2019年(未經審計) |
| | | | F-44 | | |
|
截至2020年6月30日和2019年6月30日止六個月簡明綜合全面(虧損)收益表(未經審計)
|
| | | | F-45 | | |
|
截至2020年6月30日的6個月股東權益簡明綜合報表(未經審計)
|
| | | | F-46 | | |
|
截至2020年6月30日和2019年6月30日止六個月簡明現金流量表(未經審計)
|
| | | | F-47 | | |
|
截至2020年6月30日和2019年6月30日止六個月簡明合併財務報表附註(未經審計)
|
| | | | F-49 | | |
| | |
12月31日
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | ¥ | 513,621 | | | | | ¥ | 211,688 | | |
定期存款
|
| | | | 38,520 | | | | | | 33,020 | | |
應收賬款-貿易,淨額
|
| | | | 337,048 | | | | | | 283,001 | | |
應收賬款-其他
|
| | | | 428,278 | | | | | | 343,205 | | |
股東到期
|
| | | | 8,266 | | | | | | 16,677 | | |
庫存
|
| | | | 5,511 | | | | | | 6,403 | | |
預付費用和其他流動資產
|
| | | | 47,485 | | | | | | 40,044 | | |
流動資產總額
|
| | | | 1,378,729 | | | | | | 934,038 | | |
財產和設備,淨額
|
| | | | 168,955 | | | | | | 189,058 | | |
商譽
|
| | | | 78,282 | | | | | | 63,955 | | |
其他無形資產淨值
|
| | | | 77,638 | | | | | | 76,281 | | |
投資
|
| | | | 14,044 | | | | | | 51,981 | | |
長期應收賬款-其他,淨額
|
| | | | 106,208 | | | | | | 109,977 | | |
使用權資產−經營租賃,淨額
|
| | | | 1,829,968 | | | | | | 2,083,963 | | |
租賃保證金
|
| | | | 769,104 | | | | | | 754,941 | | |
遞延税金資產淨額
|
| | | | 222,505 | | | | | | 228,367 | | |
延期發售成本
|
| | | | 57,509 | | | | | | — | | |
其他資產
|
| | | | 54,523 | | | | | | 29,417 | | |
總資產
|
| | | ¥ | 4,757,465 | | | | | ¥ | 4,521,978 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | ¥ | 122,590 | | | | | ¥ | 141,319 | | |
應計費用
|
| | | | 447,974 | | | | | | 378,771 | | |
短期借款和長期借款的當期部分
|
| | | | 371,570 | | | | | | 413,744 | | |
應計所得税
|
| | | | 17,834 | | | | | | 13,634 | | |
收到預付款
|
| | | | 483,124 | | | | | | 522,301 | | |
短期租賃負債
|
| | | | 704,024 | | | | | | 768,196 | | |
其他流動負債
|
| | | | 115,573 | | | | | | 112,847 | | |
流動負債總額
|
| | | | 2,262,689 | | | | | | 2,350,812 | | |
長期借款−當期淨額
|
| | | | 150,531 | | | | | | 342,768 | | |
已收到押金
|
| | | | 474,388 | | | | | | 495,259 | | |
長期租賃負債−當期淨額
|
| | | | 1,136,799 | | | | | | 1,324,156 | | |
資產報廢義務
|
| | | | 127,411 | | | | | | 119,519 | | |
其他負債
|
| | | | 5,589 | | | | | | 7,019 | | |
總負債
|
| | | | 4,157,407 | | | | | | 4,639,533 | | |
承付款和或有事項(附註17) | | | | | | | | | | | | | |
股東權益(虧損): | | | | | | | | | | | | | |
普通股,無面值;
9,999,999股授權發行,4,115,000股已發行,4,022,500股已發行 截至2019年12月31日;已發行3,765,000股,已發行3,672,500股 2018年12月31日 |
| | | | 595,000 | | | | | | 245,000 | | |
A類普通股,無面值;
截至2019年12月31日和2018年12月31日,授權發行1股;已發行1股,已發行1股 |
| | | | 100 | | | | | | 100 | | |
庫存股,2019年12月31日和2018年12月31日按成本價−92,500股普通股
|
| | | | (3,000) | | | | | | (3,000) | | |
新增實收資本
|
| | | | 713,267 | | | | | | 363,267 | | |
累計其他綜合損失
|
| | | | ― | | | | | | (278) | | |
累計虧損
|
| | | | (705,309) | | | | | | (722,644) | | |
股東權益總額(赤字)
|
| | | | 600,058 | | | | | | (117,555) | | |
總負債和股東權益(赤字)
|
| | | ¥ | 4,757,465 | | | | | ¥ | 4,521,978 | | |
|
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
收入: | | | | | | | | | | | | | |
直營沙龍收入
|
| | | ¥ | 2,031,155 | | | | | ¥ | 1,477,985 | | |
特許經營收入
|
| | | | 1,833,501 | | | | | | 1,870,057 | | |
其他收入
|
| | | | 43,608 | | | | | | 85,093 | | |
總收入
|
| | | | 3,908,264 | | | | | | 3,433,135 | | |
收入和運營費用成本: | | | | ||||||||||
直營沙龍的收入成本
|
| | | | 1,912,893 | | | | | | 1,416,818 | | |
特許經營收入成本
|
| | | | 1,019,956 | | | | | | 1,023,975 | | |
其他收入成本
|
| | | | 24,657 | | | | | | 35,474 | | |
銷售、一般和行政費用
|
| | | | 871,862 | | | | | | 842,822 | | |
長期資產減值損失
|
| | | | 44,546 | | | | | | 40,778 | | |
收入和運營費用的總成本
|
| | | | 3,873,914 | | | | | | 3,359,867 | | |
營業收入
|
| | | | 34,350 | | | | | | 73,268 | | |
其他收入(費用): | | | | | | | | | | | | | |
股息收入
|
| | | | 2 | | | | | | 2 | | |
利息收入
|
| | | | 1,336 | | | | | | 785 | | |
利息支出
|
| | | | (13,591) | | | | | | (15,485) | | |
便宜貨收益
|
| | | | 6,487 | | | | | | 33,218 | | |
其他,淨額
|
| | | | 4,153 | | | | | | 133 | | |
其他收入(費用)合計
|
| | | | (1,613) | | | | | | 18,653 | | |
所得税費用前收入和權益收益(虧損)
投資 |
| | | | 32,737 | | | | | | 91,921 | | |
所得税費用
|
| | | | 15,961 | | | | | | 25,252 | | |
投資收益(虧損)權益
|
| | | | 559 | | | | | | (359) | | |
淨收入
|
| | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
每股淨收益 | | | | ||||||||||
基礎版
|
| | | ¥ | 4.63 | | | | | ¥ | 18.06 | | |
稀釋
|
| | | ¥ | 4.06 | | | | | ¥ | 14.04 | | |
加權平均流通股 | | | | ||||||||||
基礎版
|
| | | | 3,747,296 | | | | | | 3,672,501 | | |
稀釋
|
| | | | 4,272,302 | | | | | | 4,721,278 | | |
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
淨收入
|
| | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
扣除税後的外幣折算調整
|
| | | | 278 | | | | | | (278) | | |
綜合收益
|
| | | ¥ | 17,613 | | | | | ¥ | 66,032 | | |
| | |
普通股
|
| |
A類
普通股 |
| |
庫存股
|
| |
其他
實收 大寫 |
| |
累計
其他 全面 收入(虧損) |
| |
累計
赤字 |
| |
合計
|
| |||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||
BALANCE,2018年1月1日
|
| | | | 3,765,000 | | | | | ¥ | 245,000 | | | | | | 1 | | | | | ¥ | 100 | | | | | | 92,500 | | | | | ¥ | (3,000) | | | | | ¥ | 363,118 | | | | | ¥ | ― | | | | | ¥ | (778,365) | | | | | ¥ | (173,147) | | |
採用ASC 842的累計效果
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (10,589) | | | | | | (10,589) | | |
淨收入
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | 66,310 | | | | | | 66,310 | | |
外幣折算調整
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (278) | | | | | | ― | | | | | | (278) | | |
股票薪酬
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | 149 | | | | | | ― | | | | | | ― | | | | | | 149 | | |
BALANCE,2018年12月31日
|
| | | | 3,765,000 | | | | | | 245,000 | | | | | | 1 | | | | | | 100 | | | | | | 92,500 | | | | | | (3,000) | | | | | | 363,267 | | | | | | (278) | | | | | | (722,644) | | | | | | (117,555) | | |
發行
普通股
現金 |
| | | | 350,000 | | | | | | 350,000 | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | 350,000 | | | | | | ― | | | | | | ― | | | | | | 700,000 | | |
淨收入
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | 17,335 | | | | | | 17,335 | | |
外幣折算調整
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | 278 | | | | | | ― | | | | | | 278 | | |
Balance,2019年12月31日
|
| | | | 4,115,000 | | | | | ¥ | 595,000 | | | | | | 1 | | | | | ¥ | 100 | | | | | | 92,500 | | | | | ¥ | (3,000) | | | | | ¥ | 713,267 | | | | | ¥ | ― | | | | | ¥ | (705,309) | | | | | ¥ | 600,058 | | |
|
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收入
|
| | | ¥ | 17,335 | | | | | ¥ | 66,310 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 46,174 | | | | | | 44,267 | | |
直營沙龍向加盟商銷售虧損
|
| | | | 9,600 | | | | | | 4,057 | | |
壞賬撥備
|
| | | | 271 | | | | | | 10,237 | | |
股票薪酬
|
| | | | ― | | | | | | 149 | | |
處置財產和設備、淨資產和其他無形資產的損失,
淨額 |
| | | | 4,631 | | | | | | 17,627 | | |
長期資產減值損失
|
| | | | 44,546 | | | | | | 40,778 | | |
便宜貨收益
|
| | | | (6,487) | | | | | | (33,218) | | |
遞延所得税費用
|
| | | | 5,739 | | | | | | 18,468 | | |
其他非現金(收益)費用−淨值
|
| | | | (895) | | | | | | 565 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款-貿易,淨額
|
| | | | (66,877) | | | | | | 30,170 | | |
應收賬款-其他
|
| | | | (36,190) | | | | | | (66,331) | | |
庫存
|
| | | | 892 | | | | | | 6,921 | | |
預付費用和其他流動資產
|
| | | | (39,698) | | | | | | (31,357) | | |
租賃保證金
|
| | | | (14,163) | | | | | | 35,488 | | |
應付帳款
|
| | | | (18,729) | | | | | | 88,512 | | |
應計費用
|
| | | | 116,856 | | | | | | (89,935) | | |
應計所得税
|
| | | | 4,200 | | | | | | 4,510 | | |
收到預付款
|
| | | | (39,177) | | | | | | 20,654 | | |
其他流動負債
|
| | | | 10,226 | | | | | | (9,878) | | |
已收到押金
|
| | | | (20,871) | | | | | | (20,034) | | |
其他資產和其他負債−淨額
|
| | | | (9,513) | | | | | | 3,912 | | |
經營活動提供的淨現金
|
| | | | 7,870 | | | | | | 141,872 | | |
投資活動現金流: | | | | | | | | | | | | | |
購買定期存款
|
| | | | (37,900) | | | | | | (40,002) | | |
定期存款到期日收益
|
| | | | 6,000 | | | | | | 82,100 | | |
收購關聯公司證券
|
| | | | ― | | | | | | (49,240) | | |
收購投資證券
|
| | | | (13,544) | | | | | | (500) | | |
購置房產和設備
|
| | | | (7,406) | | | | | | (34,298) | | |
出售財產和設備的收益
|
| | | | 5,000 | | | | | | ― | | |
增加內部使用軟件的成本
|
| | | | (12,068) | | | | | | (15,817) | | |
出售無形資產收益
|
| | | | ― | | | | | | 2,430 | | |
收購企業−淨現金收購
|
| | | | (3,201) | | | | | | (60,271) | | |
股東到期收益
|
| | | | 8,412 | | | | | | ― | | |
應收短期貸款收款
|
| | | | 450 | | | | | | 2,310 | | |
收到的長期應收賬款-其他,淨額
|
| | | | 16,326 | | | | | | 33,900 | | |
投資活動使用的淨現金
|
| | | ¥ | (37,931) | | | | | ¥ | (79,388) | | |
|
| | |
截至12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
融資活動現金流: | | | | | | | | | | | | | |
普通股發行收益
|
| | | ¥ | 700,000 | | | | | ¥ | ― | | |
短期借款淨收益
|
| | | | ― | | | | | | 180,000 | | |
長期借款收益
|
| | | | ― | | | | | | 90,000 | | |
償還長期借款
|
| | | | (234,411) | | | | | | (327,475) | | |
企業收購對價支付
|
| | | | (82,812) | | | | | | ― | | |
延期發行費用的支付
|
| | | | (43,283) | | | | | | ― | | |
償還公司債券
|
| | | | (7,500) | | | | | | (17,000) | | |
融資活動提供(使用)的淨現金
|
| | | | 331,994 | | | | | | (74,475) | | |
現金及現金等價物淨增(減)
|
| | | | 301,933 | | | | | | (11,991) | | |
年初的現金和現金等價物
|
| | | | 211,688 | | | | | | 223,679 | | |
年終現金和現金等價物
|
| | | ¥ | 513,621 | | | | | ¥ | 211,688 | | |
補充披露現金流信息: | | | | | | | | | | | | | |
本年度支付的現金:
|
| | | | | | | | | | | | |
利息
|
| | | ¥ | 11,872 | | | | | ¥ | 17,010 | | |
所得税
|
| | | | 24,344 | | | | | | 14,778 | | |
非現金投融資活動:
|
| | | | | | | | | | | | |
以租賃負債換取使用權資產
|
| | | | 749,008 | | | | | | 766,827 | | |
購買計入應計費用的無形資產
|
| | | | 3,321 | | | | | | 791 | | |
收購計入應計費用的業務
|
| | | | 48,901 | | | | | | 111,101 | | |
計入應計費用的延期發售成本
|
| | | | 14,226 | | | | | | ― | | |
| | |
數量
放鬆沙龍 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
直接操作
|
| | | | 107 | | | | | | 116 | | |
特許經營
|
| | | | 176 | | | | | | 147 | | |
合計
|
| | | | 283 | | | | | | 263 | | |
| 租賃改進 | | | 不足10年或剩餘租賃期 | |
| 車輛 | | | 6年 | |
| 工具、傢俱和固定裝置 | | | 2個−10年 | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
特許經營費和特許權使用費收入
|
| | | ¥ | 800,110 | | | | | ¥ | 877,947 | | |
人員配備服務收入
|
| | | | 425,711 | | | | | | 410,788 | | |
轉租收入
|
| | | | 607,680 | | | | | | 581,322 | | |
合計
|
| | | ¥ | 1,833,501 | | | | | ¥ | 1,870,057 | | |
| | |
數千
共 日元 |
| |||
| | |
公允價值
資產/負債 |
| |||
現金和現金等價物
|
| | | ¥ | 7,124 | | |
其他流動資產
|
| | | | 156 | | |
財產和設備,淨額
|
| | | | 19,981 | | |
使用權資產−經營租賃,淨額
|
| | | | 126,178 | | |
租賃保證金
|
| | | | 23,339 | | |
遞延税金資產
|
| | | | 1,043 | | |
其他資產
|
| | | | 124 | | |
收購的總資產
|
| | | | 177,945 | | |
應計費用
|
| | | | (5,500) | | |
收到預付款
|
| | | | (1,813) | | |
其他流動負債
|
| | | | (1,212) | | |
長期租賃責任
|
| | | | (125,338) | | |
資產報廢義務
|
| | | | (16,992) | | |
承擔的總負債
|
| | | | (150,855) | | |
假定淨資產
|
| | | | 27,090 | | |
轉讓對價的公允價值
|
| | | | 6,000 | | |
便宜貨收益
|
| | | ¥ | 21,090 | | |
| | |
幾千日元
|
| |||||||||
| | |
公允價值
資產/負債 |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
物業設備−網
|
| | | ¥ | 27,567 | | | | | ¥ | 108,916 | | |
使用權資產−經營租賃,淨額
|
| | | | ― | | | | | | 241,221 | | |
商譽
|
| | | | 22,156 | | | | | | 44,770 | | |
無形資產
|
| | | | 6,519 | | | | | | 46,905 | | |
租賃保證金
|
| | | | ― | | | | | | 61,240 | | |
收購的總資產
|
| | | | 56,242 | | | | | | 503,052 | | |
短期租賃負債
|
| | | | ― | | | | | | (241,221) | | |
資產報廢義務
|
| | | | (25,942) | | | | | | (100,711) | | |
承擔的總負債
|
| | | | (25,942) | | | | | | (341,932) | | |
假定淨資產
|
| | | | 30,300 | | | | | | 161,120 | | |
轉讓對價的公允價值
|
| | | | 23,813 | | | | | | 148,992 | | |
便宜貨收益
|
| | | ¥ | 6,487 | | | | | ¥ | 12,128 | | |
| | |
幾千日元
|
| |||||||||
| | |
12月31日
2019 |
| |
12月31日
2018 |
| ||||||
租賃改進
|
| | | ¥ | 215,524 | | | | | ¥ | 231,760 | | |
車輛
|
| | | | 7,786 | | | | | | 7,786 | | |
工具、傢俱和固定裝置
|
| | | | 19,755 | | | | | | 21,698 | | |
合計
|
| | | | 243,065 | | | | | | 261,244 | | |
累計折舊攤銷
|
| | | | (74,110) | | | | | | (72,186) | | |
| | | | ¥ | 168,955 | | | | | ¥ | 189,058 | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
應攤銷無形資產: | | | | | | | | | | | | | |
內部使用的軟件
|
| | | ¥ | 54,710 | | | | | ¥ | 41,020 | | |
重新獲得特許經營權
|
| | | | 9,802 | | | | | | 7,860 | | |
其他
|
| | | | 10,750 | | | | | | 10,750 | | |
合計
|
| | | | 75,262 | | | | | | 59,630 | | |
累計攤銷
|
| | | | (36,694) | | | | | | (22,419) | | |
賬面淨額
|
| | | | 38,568 | | | | | | 37,211 | | |
不攤銷的無形資產: | | | | ||||||||||
商標
|
| | | | 38,922 | | | | | | 38,922 | | |
商譽
|
| | | | 78,282 | | | | | | 63,955 | | |
電話權
|
| | | | 148 | | | | | | 148 | | |
合計
|
| | | | 117,352 | | | | | | 103,025 | | |
無形資產合計
|
| | | ¥ | 155,920 | | | | | ¥ | 140,236 | | |
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020
|
| | | ¥ | 16,410 | | |
2021
|
| | | | 13,514 | | |
2022
|
| | | | 5,362 | | |
2023
|
| | | | 1,740 | | |
2024
|
| | | | 1,392 | | |
此後
|
| | | | 150 | | |
合計
|
| | | ¥ | 38,568 | | |
| | |
幾千日元
|
| |||
2018年1月1日餘額
|
| | |||||
商譽
|
| | | ¥ | 22,645 | | |
收購放鬆沙龍*
|
| | | | 44,770 | | |
直營沙龍向加盟商銷售
|
| | | | (3,460) | | |
2018年12月31日的餘額
|
| | |||||
商譽
|
| | | | 63,955 | | |
收購放鬆沙龍*
|
| | | | 22,156 | | |
將直營沙龍出售給加盟商,並處置放鬆沙龍
|
| | | | (7,829) | | |
2019年12月31日的餘額
|
| | |||||
商譽
|
| | | ¥ | 78,282 | | |
| | |
所有權
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
瑞拉庫(香港)健康科技有限公司
|
| | | | ― | | | | | | 44.0% | | |
| | |
賬面金額
|
| | | | | | | | | | | | | |||||||||
| | |
幾千日元
|
| |
所有權
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2019
|
| |
2018
|
| ||||||||||||
Matrix Industries,Inc.
|
| | | ¥ | 5,544 | | | | | ¥ | ― | | | | | | 14.3% | | | | | | ― | | |
Kabushiki Kaisha Reraku West
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 16.6% | | | | | | 16.6% | | |
其他
|
| | | | 5,500 | | | | | | 500 | | | | | | ― | | | | | | ― | | |
合計
|
| | | ¥ | 14,044 | | | | | ¥ | 3,500 | | | | | | | | | | | | | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
無擔保銀行貸款(2025年到期,加權平均利息
截至2019年12月31日和2018年12月31日的利率為1.74%) |
| | | ¥ | 342,101 | | | | | ¥ | 576,512 | | |
長期借款的當前部分
|
| | | | (191,570) | | | | | | (233,744) | | |
長期借款總額
|
| | | ¥ | 150,531 | | | | | ¥ | 342,768 | | |
|
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020
|
| | | ¥ | 191,570 | | |
2021
|
| | | | 91,081 | | |
2022
|
| | | | 25,970 | | |
2023
|
| | | | 19,698 | | |
2024
|
| | | | 9,732 | | |
2025
|
| | | | 4,050 | | |
合計
|
| | | ¥ | 342,101 | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
期初餘額
|
| | | ¥ | 119,519 | | | | | ¥ | 46,539 | | |
發生的債務
|
| | | | 63,623 | | | | | | 118,832 | | |
結清債務
|
| | | | (55,954) | | | | | | (46,059) | | |
增值費用
|
| | | | 223 | | | | | | 207 | | |
期末餘額
|
| | | ¥ | 127,411 | | | | | ¥ | 119,519 | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
固定租賃成本(A)
|
| | | ¥ | 851,555 | | | | | ¥ | 817,288 | | |
可變租賃成本(B)
|
| | | | 30,901 | | | | | | 28,774 | | |
短期成本
|
| | | | 10,979 | | | | | | 31,691 | | |
合計
|
| | | ¥ | 893,435 | | | | | ¥ | 877,753 | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
計入租賃負債的金額支付的現金: | | | | | | | | | | | | | |
運營現金流
|
| | | ¥ | 375,270 | | | | | ¥ | 337,293 | | |
以租賃負債換取使用權資產
|
| | | | 749,008 | | | | | | 766,827 | | |
加權平均剩餘租賃年限(單位:年)
|
| | | | 3.3 | | | | | | 3.6 | | |
加權平均貼現率
|
| | | | 1.45% | | | | | | 1.45% | | |
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020
|
| | | ¥ | 708,552 | | |
2021
|
| | | | 560,080 | | |
2022
|
| | | | 346,190 | | |
2023
|
| | | | 143,012 | | |
2024
|
| | | | 69,596 | | |
2025及以後
|
| | | | 62,130 | | |
合計
|
| | | | 1,889,560 | | |
少:利息部分
|
| | | | (48,737) | | |
最低租金現值
|
| | | ¥ | 1,840,823 | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
固定轉租收入
|
| | | ¥ | 580,074 | | | | | ¥ | 557,579 | | |
可變轉租收入
|
| | | | 27,606 | | | | | | 23,743 | | |
合計
|
| | | ¥ | 607,680 | | | | | ¥ | 581,322 | | |
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020
|
| | | ¥ | 494,567 | | |
2021
|
| | | | 392,987 | | |
2022
|
| | | | 229,180 | | |
2023
|
| | | | 108,298 | | |
2024
|
| | | | 46,114 | | |
2025及以後
|
| | | | 34,994 | | |
合計
|
| | | ¥ | 1,306,140 | | |
| | | | | | | | |
日元
|
| |
年
|
| |
幾千日元
|
| |||||||||
| | |
數量
個共享 |
| |
加權-
平均 練習 價格 |
| |
加權-
平均 剩餘 合同 術語 |
| |
聚合
內在 值 |
| ||||||||||||
2018年1月1日業績突出
|
| | | | 2,120,500 | | | | | ¥ | 705 | | | | | | 7.9 | | | | | ¥ | ― | | |
已批准
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | | | |
鍛鍊
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | | | |
沒收/過期
|
| | | | 1,571,000 | | | | | | 409 | | | | | | | | | | | | | | |
2018年12月31日業績突出
|
| | | | 549,500 | | | | | | 1,552 | | | | | | 7.6 | | | | | | ― | | |
可於2018年12月31日行使
|
| | | | 549,500 | | | | | | 1,552 | | | | | | 7.6 | | | | | | ― | | |
已批准
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | | | |
鍛鍊
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | | | |
沒收/過期
|
| | | | 30,000 | | | | | | 800 | | | | | | | | | | | | | | |
2019年12月31日業績突出
|
| | | | 519,500 | | | | | | 1,595 | | | | | | 6.7 | | | | | | ― | | |
可於2019年12月31日行使
|
| | | | 519,500 | | | | | ¥ | 1,595 | | | | | | 6.7 | | | | | ¥ | ― | | |
| | |
幾千日元
|
| |||||||||||||||||||||
| | |
放鬆
沙龍 |
| |
數字
預防性 醫療保健 |
| |
企業
和 淘汰 |
| |
合併
|
| ||||||||||||
截至2019年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | ¥ | 3,864,656 | | | | | ¥ | 43,608 | | | | | ¥ | ― | | | | | ¥ | 3,908,264 | | |
營業收入(虧損)
|
| | | | 279,439 | | | | | | (43,056) | | | | | | (202,033) | | | | | | 34,350 | | |
折舊攤銷
|
| | | | 34,025 | | | | | | 4,764 | | | | | | 7,385 | | | | | | 46,174 | | |
總資產
|
| | | | 3,346,739 | | | | | | 29,565 | | | | | | 1,381,161 | | | | | | 4,757,465 | | |
截至2018年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | ¥ | 3,348,042 | | | | | ¥ | 85,093 | | | | | ¥ | ― | | | | | ¥ | 3,433,135 | | |
營業收入(虧損)
|
| | | | 362,765 | | | | | | (40,903) | | | | | | (248,594) | | | | | | 73,268 | | |
折舊攤銷
|
| | | | 34,898 | | | | | | ― | | | | | | 9,369 | | | | | | 44,267 | | |
總資產
|
| | | | 3,584,260 | | | | | | 26,843 | | | | | | 910,875 | | | | | | 4,521,978 | | |
| | |
幾千日元
|
| |
幾千日元
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
國內
|
| |
合計
|
| |
國內
|
| |
合計
|
| ||||||||||||
所得税前收入
|
| | | ¥ | 32,737 | | | | | ¥ | 32,737 | | | | | ¥ | 91,921 | | | | | ¥ | 91,921 | | |
所得税 | | | | | | | | | | | | | | | | | | | | | | | | | |
當前
|
| | | | 10,222 | | | | | | 10,222 | | | | | | 6,784 | | | | | | 6,784 | | |
延期
|
| | | | 5,739 | | | | | | 5,739 | | | | | | 18,468 | | | | | | 18,468 | | |
合計
|
| | | ¥ | 15,961 | | | | | ¥ | 15,961 | | | | | ¥ | 25,252 | | | | | ¥ | 25,252 | | |
| | |
2019
|
| |
2018
|
| ||||||
法定税率
|
| | | | 30.6% | | | | | | 30.9% | | |
因以下原因增(減)税:
|
| | | | | | | | | | | | |
估值免税額變動
|
| | | | (10.2) | | | | | | (9.7) | | |
不可抵扣費用
|
| | | | 3.2 | | | | | | 0.9 | | |
居民税-人均*
|
| | | | 24.5 | | | | | | 3.9 | | |
企業合併的效果
|
| | | | ― | | | | | | 0.5 | | |
股票薪酬
|
| | | | ― | | | | | | 0.1 | | |
其他網絡
|
| | | | 0.7 | | | | | | 0.9 | | |
實際所得税率
|
| | | | 48.8% | | | | | | 27.5% | | |
| | |
幾千日元
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | |
應收賬款交易
|
| | | ¥ | 13,485 | | | | | ¥ | 13,485 | | |
壞賬撥備
|
| | | | 50,271 | | | | | | 50,188 | | |
商譽
|
| | | | 1,135 | | | | | | 8,838 | | |
其他預付費用−目前不可抵扣
|
| | | | 54,235 | | | | | | 74,658 | | |
資產報廢義務
|
| | | | 39,013 | | | | | | 36,597 | | |
經營租賃負債
|
| | | | 563,660 | | | | | | 640,678 | | |
營業虧損結轉
|
| | | | 95,490 | | | | | | 63,700 | | |
其他
|
| | | | 51,485 | | | | | | 48,567 | | |
遞延税金總資產
|
| | | | 868,774 | | | | | | 936,711 | | |
估值津貼
|
| | | | (42,395) | | | | | | (45,750) | | |
遞延税金資產總額
|
| | | | 826,379 | | | | | | 890,961 | | |
遞延納税義務: | | | | | | | | | | | | | |
物業和設備
|
| | | | (18,141) | | | | | | (18,169) | | |
無形資產
|
| | | | (6,485) | | | | | | (1,861) | | |
使用權資產−經營租賃
|
| | | | (560,336) | | | | | | (638,109) | | |
延期發售成本
|
| | | | (17,609) | | | | | | ― | | |
收到預付款
|
| | | | (1,303) | | | | | | (3,604) | | |
其他
|
| | | | ― | | | | | | (851) | | |
遞延納税負債總額
|
| | | | (603,874) | | | | | | (662,594) | | |
遞延税金淨資產
|
| | | ¥ | 222,505 | | | | | ¥ | 228,367 | | |
| | |
營業虧損
結轉 |
| |||
| | |
(千日元)
|
| |||
截至2013年12月31日的年份: | | | | | | | |
2020至2023年
|
| | | ¥ | 75,596 | | |
2024年至2027年
|
| | | | 78,353 | | |
2028年及以後
|
| | | | 157,906 | | |
合計
|
| | | ¥ | 311,855 | | |
| | |
幾千日元
|
| |||||||||||||||
| | |
税前
金額 |
| |
税
(費用) 福利 |
| |
税後淨額
金額 |
| |||||||||
截至2018年12月31日的年度 | | | | | | | | | | | | | | | | | | | |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | |
期間產生的金額
|
| | | ¥ | (400) | | | | | ¥ | 122 | | | | | ¥ | (278) | | |
淨收入中已實現損益的重新分類調整
|
| | | | ― | | | | | | ― | | | | | | ― | | |
本年度淨變動
|
| | | | (400) | | | | | | 122 | | | | | | (278) | | |
其他綜合收益(虧損)
|
| | | ¥ | (400) | | | | | ¥ | 122 | | | | | ¥ | (278) | | |
截至2019年12月31日的年度 | | | | | | | | | | | | | | | | | | | |
外幣折算調整
|
| | | | | | | | | | | | | | | | | | |
期間產生的金額
|
| | | ¥ | ― | | | | | ¥ | ― | | | | | ¥ | ― | | |
淨收入中已實現損益的重新分類調整
|
| | | | 400 | | | | | | (122) | | | | | | 278 | | |
本年度淨變動
|
| | | | 400 | | | | | | (122) | | | | | | 278 | | |
其他綜合收益(虧損)
|
| | | ¥ | 400 | | | | | ¥ | (122) | | | | | ¥ | 278 | | |
| | |
幾千日元
|
| |||
| | |
外幣
轉換調整 |
| |||
2018年1月1日餘額
|
| | | ¥ | ― | | |
重新分類前的其他綜合收益(虧損)
|
| | | | (278) | | |
從累計其他綜合收益中重新分類的金額
(虧損) |
| | | | ― | | |
本年度淨變動
|
| | | | (278) | | |
2018年12月31日的餘額
|
| | | | (278) | | |
重新分類前的其他綜合收益(虧損)
|
| | | | ― | | |
從累計其他綜合收益中重新分類的金額
(虧損) |
| | | | 278 | | |
本年度淨變動
|
| | | | 278 | | |
2019年12月31日的餘額
|
| | | ¥ | ― | | |
|
| | |
幾千日元
|
| |
受影響的行項目
合併後的 中的 損益表 |
| |||||||||
| | |
2019
|
| |
2018
|
| |||||||||
外幣折算調整
|
| | | ¥ | 400 | | | | | ¥ | ― | | | | 其他−網絡 | |
| | | | | (122) | | | | | | ― | | | |
所得税費用
|
|
| | | | | 278 | | | | | | ― | | | | 淨收入 | |
總金額重新分類,税後淨額
|
| | | ¥ | 278 | | | | | ¥ | ― | | | | | |
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
常見
|
| |
A類
|
| |
常見
|
| |
A類
|
| ||||||||||||
| | |
(千日元)
|
| |
(千日元)
|
| ||||||||||||||||||
收入(分子) | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股東應佔淨收益
|
| | | ¥ | 17,335 | | | | | | — | | | | | ¥ | 66,310 | | | | | | — | | |
| | |
(股份數量)
|
| |
(股份數量)
|
| ||||||||||||||||||
股份(分母) | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股
|
| | | | 3,747,295 | | | | | | 1 | | | | | | 3,672,500 | | | | | | 1 | | |
稀釋儀器效果:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
股票期權
|
| | | | 525,007 | | | | | | ― | | | | | | 1,048,777 | | | | | | ― | | |
稀釋後的加權平均普通股
計算 |
| | | | 4,272,302 | | | | | | 1 | | | | | | 4,721,277 | | | | | | 1 | | |
| | |
(日元)
|
| |
(日元)
|
| ||||||||||||||||||
公司股東應佔普通股每股收益
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | ¥ | 4.63 | | | | | ¥ | 4.63 | | | | | ¥ | 18.06 | | | | | ¥ | 18.06 | | |
稀釋
|
| | | ¥ | 4.06 | | | | | ¥ | 4.06 | | | | | ¥ | 14.04 | | | | | ¥ | 14.04 | | |
| | |
幾千日元
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
攜帶
金額 |
| |
預計
公允價值 |
| |
攜帶
金額 |
| |
預計
公允價值 |
| ||||||||||||
長期借款−當期淨額
|
| | | ¥ | (150,531) | | | | | ¥ | (145,600) | | | | | ¥ | (342,768) | | | | | ¥ | (331,065) | | |
| | |
幾千日元
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
減損
虧損 |
| ||||||||||||
截至2019年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
資產
|
| | | | | | | | | | | | | | | | | | | | | | | | |
租賃改進
|
| | | ¥ | ― | | | | | ¥ | ― | | | | | ¥ | 161,330 | | | | | ¥ | 9,825 | | |
使用權資產−經營租賃
|
| | | | ― | | | | | | ― | | | | | | 1,829,968 | | | | | | 34,721 | | |
合計
|
| | | ¥ | ― | | | | | ¥ | ― | | | | | ¥ | 1,991,298 | | | | | ¥ | 44,546 | | |
截至2018年12月31日的年度 | | | | | | | | | | | | | | | | | | | | | | | | | |
資產
|
| | | | | | | | | | | | | | | | | | | | | | | | |
租賃改進
|
| | | ¥ | ― | | | | | ¥ | ― | | | | | ¥ | 177,949 | | | | | ¥ | 4,315 | | |
使用權資產−經營租賃
|
| | | | ― | | | | | | ― | | | | | | 2,083,963 | | | | | | 36,463 | | |
合計
|
| | | ¥ | ― | | | | | ¥ | ― | | | | | ¥ | 2,261,912 | | | | | ¥ | 40,778 | | |
| 授予日期 | | | 自本公司股東特別大會決議之日起一年內確定的日期。 | |
| 擬授予的股票期權數量 | | | 上限15萬 | |
| 擬發行股數 | | | 上限15萬股 | |
| 授予日期 | | | 自本公司股東特別大會決議之日起一年內確定的日期。 | |
| 擬授予的股票期權數量 | | | 上限30萬 | |
| 擬發行股數 | | | 上限30萬股 | |
| | |
06月30日
2020 |
| |||
資產
|
| | | | | | |
流動資產: | | | | | | | |
現金和現金等價物
|
| | | ¥ | 225,060 | | |
定期存款
|
| | | | 32,520 | | |
應收賬款-貿易,扣除津貼淨額23630元
|
| | | | 144,246 | | |
應收賬款-其他
|
| | | | 251,348 | | |
股東到期
|
| | | | 300 | | |
庫存
|
| | | | 5,880 | | |
預付費用和其他流動資產
|
| | | | 90,642 | | |
流動資產總額
|
| | | | 749,996 | | |
財產和設備,淨值
|
| | | | 237,632 | | |
商譽
|
| | | | 163,008 | | |
其他無形資產,淨額
|
| | | | 75,538 | | |
投資
|
| | | | 14,044 | | |
長期應收賬款-其他,扣除津貼淨額135,251元
|
| | | | 142,110 | | |
使用權資產−經營租賃,淨額
|
| | | | 1,631,410 | | |
租賃和擔保押金
|
| | | | 684,781 | | |
遞延税金資產,淨額
|
| | | | 211,459 | | |
延期提供成本
|
| | | | 125,574 | | |
其他資產
|
| | | | 62,419 | | |
總資產
|
| | | ¥ | 4,097,971 | | |
| | |
06月30日
2020 |
| |||
負債和股東權益
|
| | | | | | |
流動負債: | | | | | | | |
應付賬款
|
| | | ¥ | 70,196 | | |
應計費用
|
| | | | 437,321 | | |
短期借款和長期借款的當期部分
|
| | | | 357,285 | | |
應計所得税
|
| | | | 20,939 | | |
收到預付款
|
| | | | 358,296 | | |
短期租賃負債
|
| | | | 683,026 | | |
其他流動負債
|
| | | | 92,097 | | |
流動負債總額
|
| | | | 2,019,160 | | |
長期借款−當期淨額
|
| | | | 380,159 | | |
已收押金
|
| | | | 408,193 | | |
長期租賃負債−當期部分淨額
|
| | | | 964,973 | | |
資產報廢義務
|
| | | | 158,680 | | |
其他負債
|
| | | | 9,719 | | |
總負債
|
| | | | 3,940,884 | | |
承付款和或有事項(注11) | | | | | | | |
股東權益: | | | | | | | |
普通股,無面值;
截至2020年6月30日,授權發行9,999,999股;已發行4,115,000股,已發行4,022,500股(不包括庫存股92,500股) |
| | | | 595,000 | | |
A類普通股,無面值;
截至2020年6月30日,授權發行1股;已發行1股,已發行1股 |
| | | | 100 | | |
庫存股,按成本計算;截至2020年6月30日的92,500股普通股
|
| | | | (3,000) | | |
新增實收資本
|
| | | | 713,267 | | |
累計赤字
|
| | | | (1,148,280) | | |
股東權益總額
|
| | | | 157,087 | | |
總負債和股東權益
|
| | | ¥ | 4,097,971 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
收入: | | | | | | | | | | | | | |
直營沙龍的收入
|
| | | ¥ | 751,267 | | | | | ¥ | 1,045,945 | | |
特許經營收入
|
| | | | 593,236 | | | | | | 964,561 | | |
其他收入
|
| | | | 11,774 | | | | | | 21,025 | | |
總收入
|
| | | | 1,356,277 | | | | | | 2,031,531 | | |
收入和運營費用成本: | | | | | | | | | | | | | |
直營沙龍的收入成本
|
| | | | 866,297 | | | | | | 994,631 | | |
特許經營收入成本
|
| | | | 394,906 | | | | | | 529,408 | | |
其他收入成本
|
| | | | 8,017 | | | | | | 9,780 | | |
銷售、一般和行政費用
|
| | | | 521,364 | | | | | | 411,717 | | |
長期資產減值損失
|
| | | | ― | | | | | | 23,604 | | |
收入和運營費用的總成本
|
| | | | 1,790,584 | | | | | | 1,969,140 | | |
營業(虧損)收入
|
| | | | (434,307) | | | | | | 62,391 | | |
其他收入(費用): | | | | | | | | | | | | | |
股息收入
|
| | | | 2 | | | | | | 2 | | |
利息收入
|
| | | | 674 | | | | | | 556 | | |
利息費用
|
| | | | (6,076) | | | | | | (7,155) | | |
購買便宜貨帶來的收益
|
| | | | 1,624 | | | | | | 4,343 | | |
其他,淨額
|
| | | | 14,142 | | | | | | 5,057 | | |
其他收入合計
|
| | | | 10,366 | | | | | | 2,803 | | |
在投資收益中扣除所得税、費用和權益前的收入(虧損)
|
| | | | (423,941) | | | | | | 65,194 | | |
所得税費用
|
| | | | 19,030 | | | | | | 11,429 | | |
投資收益中的權益
|
| | | | ― | | | | | | 280 | | |
淨(虧損)收入
|
| | | ¥ | (442,971) | | | | | ¥ | 54,045 | | |
每股淨(虧損)收益 | | | | | | | | | | | | | |
基礎版
|
| | | ¥ | (110.12) | | | | | ¥ | 14.72 | | |
稀釋
|
| | | ¥ | (110.12) | | | | | ¥ | 12.86 | | |
加權平均流通股 | | | | | | | | | | | | | |
基礎版
|
| | | | 4,022,501 | | | | | | 3,672,501 | | |
稀釋
|
| | | | 4,022,501 | | | | | | 4,203,106 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
淨(虧損)收入
|
| | | ¥ | (442,971) | | | | | ¥ | 54,045 | | |
扣除税後的外幣換算調整
|
| | | | ― | | | | | | (980) | | |
綜合(虧損)收入
|
| | | ¥ | (442,971) | | | | | ¥ | 53,065 | | |
| | |
普通股
|
| |
A類
普通股 |
| |
庫存股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
|
| ||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
Balance,2019年12月31日
|
| | | | 4,115,000 | | | | | ¥ | 595,000 | | | | | | 1 | | | | | ¥ | 100 | | | | | | 92,500 | | | | | ¥ | (3,000) | | | | | ¥ | 713,267 | | | | | ¥ | (705,309) | | | | | ¥ | 600,058 | | |
淨虧損
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (442,971) | | | | | | (442,971) | | |
Balance,2020年6月30日
|
| | | | 4,115,000 | | | | | ¥ | 595,000 | | | | | | 1 | | | | | ¥ | 100 | | | | | | 92,500 | | | | | ¥ | (3,000) | | | | | ¥ | 713,267 | | | | | ¥ | (1,148,280) | | | | | ¥ | 157,087 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | ¥ | (442,971) | | | | | ¥ | 54,045 | | |
將淨(虧損)收入與經營活動提供的現金淨額(用於)進行調整:
|
| | | | | | | | | | | | |
折舊和攤銷
|
| | | | 33,105 | | | | | | 22,793 | | |
直營沙龍向加盟商銷售虧損
|
| | | | 65 | | | | | | 8,721 | | |
壞賬準備(收回)
|
| | | | (5,295) | | | | | | 6,895 | | |
處置長期資產損失,淨額
|
| | | | 26,913 | | | | | | 540 | | |
長期資產減值損失
|
| | | | ― | | | | | | 23,604 | | |
購買便宜貨帶來的收益
|
| | | | (1,624) | | | | | | (4,343) | | |
遞延所得税費用
|
| | | | 11,046 | | | | | | 6,318 | | |
其他非現金支出(收益)−淨值
|
| | | | 121 | | | | | | (156) | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收賬款-貿易,淨額
|
| | | | 192,093 | | | | | | 108,749 | | |
應收賬款-其他
|
| | | | 89,518 | | | | | | 108,501 | | |
庫存
|
| | | | (369) | | | | | | 777 | | |
預付費用和其他流動資產
|
| | | | (37,422) | | | | | | (1,570) | | |
租賃和擔保押金
|
| | | | 84,323 | | | | | | 51,050 | | |
應付賬款
|
| | | | (52,394) | | | | | | 42,184 | | |
應計費用
|
| | | | (62,280) | | | | | | (78,015) | | |
應計所得税
|
| | | | 3,105 | | | | | | (8,523) | | |
收到預付款
|
| | | | (124,828) | | | | | | (160,286) | | |
其他流動負債
|
| | | | (23,476) | | | | | | 2,790 | | |
已收押金
|
| | | | (66,195) | | | | | | 2,323 | | |
其他資產和其他負債−淨值
|
| | | | 1,704 | | | | | | (4,836) | | |
經營活動提供的淨現金(用於)
|
| | | | (374,861) | | | | | | 181,561 | | |
投資活動現金流: | | | | | | | | | | | | | |
購買定期存款
|
| | | | (13,500) | | | | | | (18,700) | | |
定期存款到期收益
|
| | | | 10,000 | | | | | | ― | | |
出售關聯公司證券所得收益
|
| | | | 50,000 | | | | | | ― | | |
收購投資證券
|
| | | | ― | | | | | | (8,544) | | |
購置房產和設備
|
| | | | (70,803) | | | | | | ― | | |
出售財產和設備的收益
|
| | | | 3,227 | | | | | | ― | | |
增加內部使用軟件的成本
|
| | | | (9,492) | | | | | | (6,473) | | |
收購企業−淨收購現金
|
| | | | (42,393) | | | | | | (3,201) | | |
股東應得收益
|
| | | | 7,966 | | | | | | 1,793 | | |
收到的短期應收貸款付款
|
| | | | 225 | | | | | | 225 | | |
收到的長期應收賬款-其他,淨額
|
| | | | 7,515 | | | | | | 9,126 | | |
用於投資活動的淨現金
|
| | | ¥ | (57,255) | | | | | ¥ | (25,774) | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
融資活動現金流: | | | | | | | | | | | | | |
長期借款收益
|
| | | ¥ | 330,000 | | | | | ¥ | ― | | |
償還長期借款
|
| | | | (114,657) | | | | | | (121,260) | | |
企業收購相關分期付款付款
|
| | | | (30,199) | | | | | | (16,000) | | |
延期發行費用的支付
|
| | | | (41,589) | | | | | | ― | | |
償還公司債券
|
| | | | ― | | | | | | (7,500) | | |
融資活動提供(使用)的淨現金
|
| | | | 143,555 | | | | | | (144,760) | | |
現金和現金等價物淨(減)增
|
| | | | (288,561) | | | | | | 11,027 | | |
期初現金和現金等價物
|
| | | | 513,621 | | | | | | 211,688 | | |
期末現金和現金等價物
|
| | | ¥ | 225,060 | | | | | ¥ | 222,715 | | |
補充披露現金流信息: | | | | | | | | | | | | | |
期間支付的現金:
|
| | | | | | | | | | | | |
利息
|
| | | ¥ | 4,896 | | | | | ¥ | 6,579 | | |
所得税
|
| | | | 4,953 | | | | | | 13,634 | | |
非現金投融資活動:
|
| | | | | | | | | | | | |
以租賃負債換取的使用權資產
|
| | | | 189,240 | | | | | | 240,790 | | |
應計費用中包括的購置財產和設備
|
| | | | 9,548 | | | | | | ― | | |
應計費用中與收購業務相關的應付款
|
| | | | 60,902 | | | | | | 95,101 | | |
計入應計費用的延期發售成本
|
| | | | 26,476 | | | | | | 15,184 | | |
| | |
數量
放鬆沙龍 |
| |||
| | |
截至6月30日
2020 |
| |||
直接操作
|
| | | | 138 | | |
特許經營
|
| | | | 151 | | |
合計
|
| | | | 289 | | |
| | |
幾千日元
|
| |||||||||
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
特許經營費和特許權使用費收入
|
| | | ¥ | 203,568 | | | | | ¥ | 446,197 | | |
人員配備服務收入
|
| | | | 125,227 | | | | | | 190,389 | | |
轉租收入
|
| | | | 264,441 | | | | | | 327,975 | | |
合計
|
| | | ¥ | 593,236 | | | | | ¥ | 964,561 | | |
| | |
幾千日元
|
| |||
| | |
公允價值
資產/負債 |
| |||
| | |
截至6個月
2020年6月30日 |
| |||
現金和現金等價物
|
| | | ¥ | 350 | | |
物業設備−網
|
| | | | 51,832 | | |
商譽
|
| | | | 84,726 | | |
資產報廢義務
|
| | | | (48,018) | | |
假定淨資產
|
| | | | 88,890 | | |
轉讓對價的公允價值
|
| | | | 87,266 | | |
購買便宜貨帶來的收益
|
| | | ¥ | 1,624 | | |
| | |
幾千日元
|
| |||
2019年12月31日的餘額 | | | | | | | |
商譽
|
| | | ¥ | 78,282 | | |
收購放鬆沙龍*
|
| | | | 84,726 | | |
2020年6月30日的餘額 | | | | | | | |
商譽
|
| | | ¥ | 163,008 | | |
| | |
幾千日元
|
| |||
| | |
截至
06月30日 2020 |
| |||
無擔保銀行貸款(2030年到期,截至2020年6月30日加權平均利率為1.20%)
|
| | | ¥ | 557,444 | | |
長期借款的當前部分
|
| | | | (177,285) | | |
長期借款總額
|
| | | ¥ | 380,159 | | |
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020(剩餘)
|
| | | ¥ | 91,783 | | |
2021
|
| | | | 122,281 | | |
2022
|
| | | | 68,460 | | |
2023
|
| | | | 61,938 | | |
2024
|
| | | | 51,972 | | |
2025及以後
|
| | | | 161,010 | | |
合計
|
| | | ¥ | 557,444 | | |
| | |
幾千日元
|
| |||||||||
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
固定租賃成本(A)
|
| | | ¥ | 372,769 | | | | | ¥ | 433,220 | | |
可變租賃成本(B)
|
| | | | 7,476 | | | | | | 14,952 | | |
短期成本
|
| | | | 4,458 | | | | | | 12,247 | | |
合計
|
| | | ¥ | 384,703 | | | | | ¥ | 460,419 | | |
| | |
幾千日元
|
| |||||||||
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
計入租賃負債的金額支付的現金: | | | | | | | | | | | | | |
運營現金流
|
| | | ¥ | 99,758 | | | | | ¥ | 210,917 | | |
以租賃負債換取的使用權資產
|
| | | | 189,240 | | | | | | 240,790 | | |
加權平均剩餘租賃年限(單位:年)
|
| | | | 3.1 | | | | | | 3.3 | | |
加權平均貼現率
|
| | | | 1.45% | | | | | | 1.45% | | |
|
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020(剩餘)
|
| | | ¥ | 351,677 | | |
2021
|
| | | | 616,323 | | |
2022
|
| | | | 400,899 | | |
2023
|
| | | | 168,612 | | |
2024
|
| | | | 85,950 | | |
2025及以後
|
| | | | 68,199 | | |
合計
|
| | | | 1,691,660 | | |
減:利息構成
|
| | | | 43,661 | | |
最低租金現值
|
| | | ¥ | 1,647,999 | | |
| | |
幾千日元
|
| |||||||||
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
固定轉租收入
|
| | | ¥ | 260,194 | | | | | ¥ | 316,217 | | |
可變轉租收入
|
| | | | 5,674 | | | | | | 13,184 | | |
合計
|
| | | ¥ | 265,868 | | | | | ¥ | 329,401 | | |
| | |
幾千日元
|
| |||
截至2013年12月31日的一年: | | | | | | | |
2020(剩餘)
|
| | | ¥ | 218,828 | | |
2021
|
| | | | 383,353 | | |
2022
|
| | | | 235,877 | | |
2023
|
| | | | 115,395 | | |
2024
|
| | | | 53,623 | | |
2025及以後
|
| | | | 39,572 | | |
合計
|
| | | ¥ | 1,046,648 | | |
| | |
幾千日元
|
| |||||||||||||||||||||
| | |
放鬆
沙龍 |
| |
數字
預防性 醫療保健 |
| |
公司和
淘汰 |
| |
合併
|
| ||||||||||||
截至2020年6月30日的6個月 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | ¥ | 1,344,503 | | | | | ¥ | 11,774 | | | | | ¥ | ― | | | | | ¥ | 1,356,277 | | |
營業虧損
|
| | | | (166,200) | | | | | | (21,016) | | | | | | (247,091) | | | | | | (434,307) | | |
折舊和攤銷
|
| | | | 14,453 | | | | | | 3,771 | | | | | | 14,881 | | | | | | 33,105 | | |
截至2019年6月30日的六個月 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入
|
| | | ¥ | 2,010,506 | | | | | ¥ | 21,025 | | | | | ¥ | ― | | | | | ¥ | 2,031,531 | | |
營業收入(虧損)
|
| | | | 132,984 | | | | | | (18,200) | | | | | | (52,393) | | | | | | 62,391 | | |
折舊和攤銷
|
| | | | 17,571 | | | | | | 1,191 | | | | | | 4,031 | | | | | | 22,793 | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
常見
|
| |
A類
|
| |
常見
|
| |
A類
|
| ||||||||||||
| | |
(千日元)
|
| |
(千日元)
|
| ||||||||||||||||||
收入(分子) | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於
的淨(虧損)收入
公司股東 |
| | | ¥ | (442,971) | | | | | | ― | | | | | ¥ | 54,045 | | | | | | ― | | |
| | |
(股份數量)
|
| |
(股份數量)
|
| ||||||||||||||||||
股份(分母) | | | | | | ||||||||||||||||||||
加權平均流通股
|
| | | | 4,022,500 | | | | | | 1 | | | | | | 3,672,500 | | | | | | 1 | | |
稀釋儀器效果:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
股票期權
|
| | | | ― | | | | | | ― | | | | | | 530,605 | | | | | | ― | | |
用於稀釋計算的加權平均份額
|
| | | | 4,022,500 | | | | | | 1 | | | | | | 4,203,105 | | | | | | 1 | | |
| | |
(日元)
|
| |
(日元)
|
| ||||||||||||||||||
可歸因於
的每股普通股收益(虧損)
公司股東 |
| | | | | ||||||||||||||||||||
基礎版
|
| | | ¥ | (110.12) | | | | | ¥ | (110.12) | | | | | ¥ | 14.72 | | | | | ¥ | 14.72 | | |
稀釋
|
| | | ¥ | (110.12) | | | | | ¥ | (110.12) | | | | | ¥ | 12.86 | | | | | ¥ | 12.86 | | |
| | |
幾千日元
|
| |||||||||||||||
| | |
截至2020年6月30日
|
| | | |||||||||||||
| | |
攜帶
金額 |
| |
預計
公允價值 |
| | | ||||||||||
長期借款-當期淨額
|
| | | ¥ | (380,159) | | | | | ¥ | (371,327) | | | | | ||||
|
| 授予日期 | | | 自本公司股東特別大會決議之日起一年內確定的日期。 | |
| 擬授予的股票期權數量 | | | 150,000 | |
| 擬發行股數 | | | 15萬股 | |
| 授予日期 | | | 自公司特別股東大會決議之日起一年內確定的日期。 | |
| 擬授予的股票期權數量 | | | 300,000 | |
| 擬發行股數 | | | 30萬股 | |
|
展品
號碼 |
| |
説明
|
|
|
1.1*
|
| | 承保協議格式。 | |
|
3.1‡
|
| | 註冊人註冊章程(英文翻譯)。 | |
|
4.1*
|
| | 美國存託憑證登記人、存託人和持有人之間的存託協議格式。 | |
|
4.2*
|
| |
註冊人的美國存託憑證樣本(作為附件4.1中的附件A包括在內)。
|
|
|
5.1*
|
| | 格林伯格·特勞裏格·東京律師事務所的意見,註冊人的日方律師。 | |
|
10.1+‡
|
| | 註冊人和社會企業家2有限合夥企業之間的投資協議,日期為2016年5月10日(英文翻譯)。 | |
|
10.2+‡
|
| | 註冊人和CCC營銷有限公司之間的投資協議,日期為2016年12月22日(英文翻譯)。 | |
|
10.3‡
|
| | 商標許可協議,日期為2020年6月30日,由註冊人(作為被許可人)和江口幸司(作為許可人)簽署。 | |
|
10.4+
|
| | 由註冊人(作為客户)和Matrix Industries,Inc.(作為供應商)簽署的開發和生產協議,日期為2020年8月4日。 | |
|
21.1‡
|
| | 註冊人子公司列表。 | |
|
23.1*
|
| | 獨立註冊會計師事務所Squar Milner LLP同意。 | |
|
23.2*
|
| | Greenberg Traurig東京律師事務所同意(見附件5.1)。 | |
|
24.1
|
| | 授權書(包括在本註冊聲明的簽名頁上)。 | |
| | | | MEDIROM HElthcare Technologies Inc. | | |||
| | | | 發件人: | | |
姓名:江口幸治
職務:首席執行官 |
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
江口口子
|
| | 首席執行官兼代表董事(首席執行官) | | |
•
|
|
|
藤原文敏
|
| | 首席財務官兼董事(首席財務會計官) | | |
•
|
|
|
青木美樹
|
| | 導演 | | |
•
|
|
|
Kim Jones
|
| | 獨立董事 | | |
•
|
|
|
簽名
|
| |
標題
|
| |
日期
|
|
|
野島明
|
| | 獨立董事 | | |
•
|
|
|
小川友也
|
| | 獨立董事 | | |
•
|
|
| | | | Cogency Global Inc. | | |||
| | | | 發件人: | | |
名稱:·
標題:· |
|