SMS
SMS CO.,LTD
Company highlights
The annual dividend per share has risen for 6 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
SMS
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥17.8 billion | Consolidated |
| Advertising expenses | ¥14.0 billion | Consolidated | |
| Business consignment expenses | ¥3.8 billion | Consolidated | |
| Depreciation | ¥3.4 billion | Consolidated | |
| Legal welfare expenses | ¥3.0 billion | Consolidated | |
| Rents | ¥2.3 billion | Consolidated | |
| Amortization of goodwill | ¥1.0 billion | Consolidated | |
| Provision for bonuses | ¥0.8 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥58.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥57.1 billion | Consolidated |
| Net income | ¥-14.3 billion | Consolidated | |
| Ordinary income | ¥8.7 billion | Consolidated | |
| Operating income | ¥6.8 billion | Consolidated |
SMS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥17.8 billion
- Advertising expenses ¥14.0 billion
- Business consignment expenses ¥3.8 billion
- Depreciation ¥3.4 billion
- Legal welfare expenses ¥3.0 billion
- Rents ¥2.3 billion
- Other (not itemized) ¥6.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
SMS
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
SMS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥38.9B | ¥45.7B | ¥54.0B | ¥61.0B | ¥64.7B |
| Year on year (%) | +8.2% | +17.4% | +18.2% | +12.9% | +6.2% |
| Ordinary income (loss) | ¥7.7B | ¥8.8B | ¥9.9B | ¥8.4B | ¥8.7B |
| Change from prior year | +16.1% | +13.4% | +13.0% | -15.6% | +4.4% |
| Ordinary income (loss) as a share of Net sales | 19.9% | 19.2% | 18.3% | 13.7% | 13.5% |
| Change (percentage points) | +1.4 points | -0.7 points | -0.8 points | -4.6 points◆ | -0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2015Net sales year on year +25.0%
- 2016Net sales year on year +26.7%
- 2017Net sales year on year +20.9%
- 2025Ordinary income (loss) as a share of revenue -4.6 points
SMS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SMS
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥38.9 billion | ¥45.7 billion | ¥54.0 billion | ¥61.0 billion | ¥64.7 billion |
| Ordinary income (loss) | ¥7.7 billion | ¥8.8 billion | ¥9.9 billion | ¥8.4 billion | ¥8.7 billion |
| Net income (loss) attributable to owners of parent | ¥5.4 billion | ¥6.4 billion | ¥7.2 billion | ¥6.1 billion | ¥-14.3 billion |
| Comprehensive income | ¥8.0 billion | ¥9.2 billion | ¥8.8 billion | ¥8.7 billion | ¥-14.2 billion |
| Net assets | ¥30.0 billion | ¥38.4 billion | ¥44.3 billion | ¥47.3 billion | ¥26.7 billion |
| Total assets | ¥56.6 billion | ¥65.1 billion | ¥72.5 billion | ¥76.5 billion | ¥52.8 billion |
| Net assets per share | 340.1 yen | 435.29 yen | 507.23 yen | 554.24 yen | 322.79 yen |
| Basic earnings (loss) per share | 62.07 yen | 73.51 yen | 82.97 yen | 70.96 yen | -173.66 yen |
| Diluted earnings per share | 61.77 yen | 73.13 yen | 82.75 yen | 70.95 yen | Could not be retrieved |
| Equity-to-asset ratio | 52.4% | 58.3% | 60.7% | 61.5% | 50.2% |
| Return on equity | 20.8% | 19.0% | 17.6% | 13.3% | -38.9% |
| Net cash provided by (used in) operating activities | ¥9.8 billion | ¥8.5 billion | ¥9.8 billion | ¥5.8 billion | ¥8.8 billion |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | ¥-3.8 billion | ¥-3.7 billion | ¥-4.1 billion | ¥-4.1 billion |
| Net cash provided by (used in) financing activities | ¥-4.0 billion | ¥-3.0 billion | ¥-5.0 billion | ¥-4.1 billion | ¥-7.3 billion |
| Cash and cash equivalents | ¥14.1 billion | ¥16.2 billion | ¥17.4 billion | ¥15.3 billion | ¥12.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥32.0 billion | ¥37.2 billion | ¥44.2 billion | ¥50.6 billion | ¥54.8 billion |
| Ordinary income (loss) | ¥7.4 billion | ¥8.9 billion | ¥10.2 billion | ¥8.5 billion | ¥9.4 billion |
| Net income (loss) | ¥5.4 billion | ¥6.8 billion | ¥7.8 billion | ¥6.6 billion | ¥-22.5 billion |
| Capital stock | ¥2.3 billion | ¥2.3 billion | ¥2.6 billion | ¥2.6 billion | ¥2.6 billion |
| Total number of issued shares (common stock) | 87,147,800 shares | 87,153,500 shares | 87,561,600 shares | 87,561,600 shares | 87,561,600 shares |
| Net assets | ¥38.0 billion | ¥44.1 billion | ¥48.8 billion | ¥49.7 billion | ¥20.9 billion |
| Total assets | ¥52.7 billion | ¥57.1 billion | ¥61.3 billion | ¥60.4 billion | ¥30.9 billion |
| Net assets per share | 432.33 yen | 499.89 yen | 559.75 yen | 582.77 yen | 251.45 yen |
| Dividend per share | 10.5 yen | 15 yen | 20 yen | 28.5 yen | 29.5 yen |
| Basic earnings (loss) per share | 62.23 yen | 77.98 yen | 89.21 yen | 76.78 yen | -272.34 yen |
| Diluted earnings per share | 61.92 yen | 77.58 yen | 88.97 yen | 76.77 yen | Could not be retrieved |
| Equity-to-asset ratio | 71.4% | 76.3% | 79.2% | 82.0% | 66.7% |
| Return on equity | 15.3% | 16.7% | 16.9% | 13.4% | -64.0% |
| Payout ratio | 16.9% | 19.2% | 22.4% | 37.1% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥29.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2025 | ¥28.5 | Could not be retrieved | 37.1% | |
| FY ending 3/2024 | ¥20 | Could not be retrieved | 22.4% | |
| FY ending 3/2023 | ¥15 | Could not be retrieved | 19.2% | |
| FY ending 3/2022 | ¥10.5 | Could not be retrieved | 16.9% | |
| FY ending 3/2021 | ¥9.5 | Could not be retrieved | 9.2% | |
| FY ending 3/2020 | ¥8.5 | Could not be retrieved | 19.4% | |
| FY ending 3/2019 | ¥7.5 | Could not be retrieved | 21.4% | Stock split or share consolidation noted |
| FY ending 3/2018 | ¥13 | Could not be retrieved | 19.2% | |
| FY ending 3/2017 | ¥11 | Could not be retrieved | 56.6% | |
| FY ending 3/2016 | ¥7 | Could not be retrieved | 12.9% | |
| FY ending 3/2015 | ¥7 | Could not be retrieved | 18.0% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥10 | Could not be retrieved | 13.4% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥1,600 | Could not be retrieved | 14.4% |
SMS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SMS
Unit %Source Annual securities reports
- Financial institutions13.86%
- Securities firms2.56%
- Other corporations20.08%
- Foreign holders (institutions)50.47%
- Foreign holders (individuals)0.01%
- Individuals and others13.02%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | MORO合同会社 | 18.72% | 15,373,618 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 11.19% | 9,192,200 |
| 3 | MISAKI ENGAGEMENT MASTER FUND(常任代理人 香港上海銀行東京支店) | 3.44% | 2,830,500 |
| 4 | GOLDMAN,SACHS & CO.REG(常任代理人 ゴールドマン・サックス証券株式会社) | 3.39% | 2,788,820 |
| 5 | NOMURA PB NOMINEES LIMITED OMNIBUS-MARGIN (CASHPB)(常任代理人 野村證券株式会社) | 3.36% | 2,760,874 |
| 6 | 株式会社日本カストディ銀行(信託口) | 2.93% | 2,411,900 |
| 7 | アズワン株式会社 | 2.92% | 2,404,000 |
| 8 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券株式会社) | 2.9% | 2,388,027 |
| 9 | CGML PB CLIENT ACCOUNT/COLLATERAL(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.79% | 2,296,814 |
| 10 | UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.72% | 2,235,526 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥3.9 billion |
| FY ending 3/2021 | ¥2.0 billion |
Revenue scale in the same industry
SMS
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 67 companies
- 71 LIKEFY May 2026 ¥67.3B
- 72 RENAISSANCEFY Mar 2026 ¥64.9B
- 73 SMSThis companyFY Mar 2026 ¥64.7B
- 74 Nagase BrothersFY Mar 2026 ¥64.2B
- 75 VECTORFY Feb 2026 ¥63.8B
- … 596 companies
Workforce information
Women 1,678 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 3,230 |
| Annual paid leave taken (all employees) | 86% |
| Childcare leave taken, men |
83.3% |
| Childcare leave taken, women |
94.6% |
| Share of managers who are women | 21.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥42.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥18.00 million |
| Non-audit fees (this year, network firms) | ¥3.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-14.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥8.8 billion | Consolidated |
| Net sales | ¥64.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.1 billion | Consolidated |
| Cash and cash equivalents | ¥12.5 billion | Consolidated |
| Net assets | ¥26.7 billion | Consolidated |
| Ordinary income (loss) | ¥8.7 billion | Consolidated |
| Total assets | ¥52.8 billion | Consolidated |
| Return on equity | -38.9% | Consolidated |
| Equity-to-asset ratio | 50.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-14.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-7.3 billion | Consolidated |
| Basic earnings (loss) per share | -173.66 yen | Consolidated |
| Net assets per share | 322.79 yen | Consolidated |
| Dividend per share | 29.5 yen | Parent only |
| Net sales | ¥54.8 billion | Parent only |
| Net income (loss) | ¥-22.5 billion | Parent only |
| Total number of issued shares (common stock) | 87,561,600 shares | Parent only |
| Net assets | ¥20.9 billion | Parent only |
| Ordinary income (loss) | ¥9.4 billion | Parent only |
| Total assets | ¥30.9 billion | Parent only |
| Return on equity | -64.0% | Parent only |
| Equity-to-asset ratio | 66.7% | Parent only |
| Capital stock | ¥2.6 billion | Parent only |
| Basic earnings (loss) per share | -272.34 yen | Parent only |
| Net assets per share | 251.45 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,660 people | Consolidated |
| Number of employees | 4,660 people | Consolidated |
| Wage gap between men and women (all employees) | 74.0% | Parent only |
| Average length of service (years) | 4.3 years | Parent only |
| Average annual salary | ¥5.18 million | Parent only |
| Average age (years) | 32.8 years old | Parent only |
| Number of employees | 3,214 people | Parent only |
| Number of employees | 3,214 people | Parent only |
| Wage gap between men and women (regular employees) | 74.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 112.5% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 44,682,279 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,481,100 shares | Consolidated |
| Number of shares | 87,561,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.3% | Consolidated |
| Shareholding ratio | 54.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,481,100 shares | Consolidated |
| Number of voting rights | 820,536 units | Consolidated |
| Total shareholder return | 51.7% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Scope1 greenhouse gas emissions | 33,823 t-CO2e | Consolidated |
| Gross scope 3 greenhouse gas emissions | 32,591 t-CO2e | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 38 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 93.0% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 19.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.9 billion | Consolidated |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥42.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥18.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥42.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥18.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥3.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥64.00 million | Consolidated |
| Revenue | ¥64.00 million | Consolidated |
| Change in average annual salary from the previous year | 1.0% | Parent only |
Balance sheet (116 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.00 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥37.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Goodwill | ¥64.00 million | Consolidated |
| Software | ¥7.1 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Work in process | ¥53.00 million | Consolidated |
| Right of use assets-PPE | ¥0.5 billion | Consolidated |
| Right of use assets, net-PPE | ¥0.3 billion | Consolidated |
| Retained earnings | ¥26.7 billion | Consolidated |
| Prepaid expenses | ¥1.2 billion | Consolidated |
| Non-current liabilities | ¥1.5 billion | Consolidated |
| Non-current assets | ¥14.4 billion | Consolidated |
| Accounts receivable - trade | ¥9.6 billion | Consolidated |
| Contract liabilities | ¥1.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Buildings | ¥1.3 billion | Consolidated |
| Buildings, net | ¥0.6 billion | Consolidated |
| Investments and other assets | ¥6.1 billion | Consolidated |
| Investment securities | ¥2.9 billion | Consolidated |
| Lease and guarantee deposits | ¥1.5 billion | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥1.1 billion | Consolidated |
| Accounts receivable - other | ¥14.2 billion | Consolidated |
| Income taxes payable | ¥1.6 billion | Consolidated |
| Accrued consumption taxes | ¥0.9 billion | Consolidated |
| Accrued expenses | ¥0.8 billion | Consolidated |
| Accounts payable - other | ¥11.6 billion | Consolidated |
| Shareholders' equity | ¥19.8 billion | Consolidated |
| Current liabilities | ¥24.6 billion | Consolidated |
| Current assets | ¥38.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥6.5 billion | Consolidated |
| Intangible assets | ¥7.2 billion | Consolidated |
| Cash and cash equivalents | ¥12.5 billion | Consolidated |
| Cash and deposits | ¥13.7 billion | Consolidated |
| Short-term loans payable | ¥4.6 billion | Consolidated |
| Net assets | ¥26.7 billion | Consolidated |
| Net assets | ¥26.7 billion | Consolidated |
| Total assets | ¥52.8 billion | Consolidated |
| Deferred tax assets | ¥1.7 billion | Consolidated |
| Treasury stock | ¥-9.7 billion | Consolidated |
| Valuation and translation adjustments | ¥6.7 billion | Consolidated |
| Liabilities | ¥26.1 billion | Consolidated |
| Liabilities and net assets | ¥52.8 billion | Consolidated |
| Supplies | ¥19.00 million | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥2.6 billion | Consolidated |
| Provision for bonuses | ¥1.1 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥1.1 billion | Consolidated |
| Deposits received | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.3 billion | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥0 | Parent only |
| Other capital surplus | ¥2.2 billion | Parent only |
| Goodwill | ¥64.00 million | Parent only |
| Software | ¥6.4 billion | Parent only |
| Retained earnings | ¥23.1 billion | Parent only |
| Prepaid expenses | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥1.1 billion | Parent only |
| Non-current assets | ¥16.4 billion | Parent only |
| Accounts receivable - trade | ¥6.5 billion | Parent only |
| Contract liabilities | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥81.00 million | Parent only |
| Buildings | ¥0.8 billion | Parent only |
| Buildings, net | ¥0.5 billion | Parent only |
| Investments and other assets | ¥9.4 billion | Parent only |
| Lease and guarantee deposits | ¥1.3 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥0.5 billion | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Income taxes payable | ¥1.3 billion | Parent only |
| Accrued consumption taxes | ¥0.7 billion | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥3.1 billion | Parent only |
| Shareholders' equity | ¥20.6 billion | Parent only |
| Current liabilities | ¥9.0 billion | Parent only |
| Current assets | ¥14.5 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-0.4 billion | Parent only |
| Intangible assets | ¥6.5 billion | Parent only |
| Cash and deposits | ¥6.1 billion | Parent only |
| Short-term loans payable | ¥0.8 billion | Parent only |
| Net assets | ¥20.9 billion | Parent only |
| Net assets | ¥20.9 billion | Parent only |
| Total assets | ¥30.9 billion | Parent only |
| Deferred tax assets | ¥1.2 billion | Parent only |
| Retained earnings brought forward | ¥23.1 billion | Parent only |
| Treasury stock | ¥-9.7 billion | Parent only |
| Liabilities | ¥10.1 billion | Parent only |
| Liabilities and net assets | ¥30.9 billion | Parent only |
| Supplies | ¥10.00 million | Parent only |
| Allowance for doubtful accounts | ¥-52.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Capital surplus | ¥4.7 billion | Parent only |
| Legal capital surplus | ¥2.5 billion | Parent only |
| Capital stock | ¥2.6 billion | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Long-term loans payable | ¥1.1 billion | Parent only |
| Long term guarantee deposited | ¥2.00 million | Parent only |
| Shares of subsidiaries and associates | ¥5.9 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.8 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.1 billion | Parent only |
| Deposits received | ¥98.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.3 billion | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥66.00 million | Consolidated |
| Other | ¥14.00 million | Consolidated |
| Other comprehensive income | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥1.0 billion | Consolidated |
| Loss on withdrawal from business | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-2.4 billion | Consolidated |
| Comprehensive income | ¥-14.2 billion | Consolidated |
| Interest income | ¥67.00 million | Consolidated |
| Operating income | ¥6.8 billion | Consolidated |
| Non-operating income | ¥2.3 billion | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥8.8 billion | Consolidated |
| Gain on sales of non-current assets | ¥0 | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥6.00 million | Consolidated |
| Rents | ¥2.3 billion | Consolidated |
| Cost of sales | ¥7.6 billion | Consolidated |
| Gross profit (loss) | ¥57.1 billion | Consolidated |
| Net sales | ¥64.7 billion | Consolidated |
| Advertising expenses | ¥14.0 billion | Consolidated |
| Net income | ¥-14.3 billion | Consolidated |
| Net income | ¥-14.3 billion | Consolidated |
| Net income (loss) | ¥-14.3 billion | Consolidated |
| Net income (loss) | ¥-14.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥2.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-65.00 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Business consignment expenses | ¥3.8 billion | Consolidated |
| Income taxes - current | ¥2.5 billion | Consolidated |
| Income taxes | ¥-0.1 billion | Consolidated |
| Income taxes - deferred | ¥-2.6 billion | Consolidated |
| Legal welfare expenses | ¥3.0 billion | Consolidated |
| Depreciation | ¥3.4 billion | Consolidated |
| Impairment loss | ¥23.0 billion | Consolidated |
| Foreign exchange losses | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.2 billion | Consolidated |
| Extraordinary income | ¥0 | Consolidated |
| Extraordinary loss | ¥23.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-28.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.7 billion | Consolidated |
| Income (loss) before income taxes | ¥-14.4 billion | Consolidated |
| Income (loss) before income taxes | ¥-14.4 billion | Consolidated |
| Ordinary income | ¥8.7 billion | Consolidated |
| Salaries and allowances | ¥17.8 billion | Consolidated |
| Disposal of treasury stock | ¥0 | Consolidated |
| Purchase of treasury stock | ¥-4.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-14.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-7.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥50.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.8 billion | Consolidated |
| Retirement benefit expenses | ¥58.00 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥1.00 million | Parent only |
| Dividends from surplus | ¥-2.4 billion | Parent only |
| Interest income | ¥31.00 million | Parent only |
| Dividend income | ¥2.1 billion | Parent only |
| Operating income | ¥7.3 billion | Parent only |
| Non-operating income | ¥2.2 billion | Parent only |
| Non-operating expenses | ¥67.00 million | Parent only |
| Loss on retirement of non-current assets | ¥3.00 million | Parent only |
| Rents | ¥1.9 billion | Parent only |
| Cost of sales | ¥3.3 billion | Parent only |
| Gross profit (loss) | ¥51.5 billion | Parent only |
| Net sales | ¥54.8 billion | Parent only |
| Advertising expenses | ¥14.2 billion | Parent only |
| Net income (loss) | ¥-22.5 billion | Parent only |
| Net income (loss) | ¥-22.5 billion | Parent only |
| Interest expenses | ¥15.00 million | Parent only |
| Business consignment expenses | ¥4.8 billion | Parent only |
| Income taxes - current | ¥2.0 billion | Parent only |
| Income taxes | ¥2.2 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Legal welfare expenses | ¥2.5 billion | Parent only |
| Depreciation | ¥2.7 billion | Parent only |
| Foreign exchange losses | ¥1.00 million | Parent only |
| Extraordinary loss | ¥29.7 billion | Parent only |
| Income (loss) before income taxes | ¥-20.2 billion | Parent only |
| Ordinary income | ¥9.4 billion | Parent only |
| Salaries and allowances | ¥14.3 billion | Parent only |
| Disposal of treasury stock | ¥0 | Parent only |
| Purchase of treasury stock | ¥-4.0 billion | Parent only |
| Commission for purchase of treasury shares | ¥6.00 million | Parent only |
| Selling, general and administrative expenses | ¥44.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥42.00 million | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥29.7 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-20.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥-28.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0 | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥50.00 million | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Amortization of goodwill | ¥1.0 billion | Consolidated |
| Repayments of lease obligations | ¥-0.1 billion | Consolidated |
| Loss on withdrawal from business | ¥0.1 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥67.00 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥62.00 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥6.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.8 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥97.00 million | Consolidated |
| Payments into time deposits | ¥-0.2 billion | Consolidated |
| Subtotal | ¥11.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-99.00 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥6.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.1 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-1.7 billion | Consolidated |
| Decrease in consumption taxes payable | ¥40.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.3 billion | Consolidated |
| Share-based payment expenses | ¥-6.00 million | Consolidated |
| Income taxes paid | ¥-2.3 billion | Consolidated |
| Depreciation | ¥3.6 billion | Consolidated |
| Impairment loss | ¥23.0 billion | Consolidated |
| Foreign exchange loss (gain) | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-3.8 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.1 billion | Consolidated |
| Proceeds from disposition of treasury stock | ¥0 | Consolidated |
| Regarding purchase of treasury stock | ¥-4.0 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥4.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥45.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥12.00 million | Consolidated |
| Dividends | ¥-2.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.9 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥8.8 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 4,660 | Consolidated | Disclosed |
| Net assets | ¥26.7 billion | Consolidated | Disclosed |
| Net sales | ¥64.7 billion | Consolidated | Disclosed |
| Operating income | ¥6.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥8.7 billion | Consolidated | Disclosed |
| Net income | ¥-14.3 billion | Consolidated | Disclosed |
| Total assets | ¥52.8 billion | Consolidated | Disclosed |
| Operating margin | 10.5% | Consolidated | Calculated |
| Net margin | -22.1% | Consolidated | Calculated |
| Sales per employee | 13891631 yen | Consolidated | Calculated |
| Total asset turnover | 1.23 times | Consolidated | Calculated |
| Net assets to total assets | 50.6% | Consolidated | Calculated |