Liberaware
株式会社Liberaware
Company highlights
The largest holder on the register is 閔 弘圭, at 18.2%.
Key figures
Period Aug 2024 to Jul 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Liberaware
Period Aug 2024 to Jul 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Research and development expenses | ¥1.6 billion | Consolidated |
| Payrolls and allowances | ¥0.2 billion | Consolidated | |
| Depreciation | ¥5.46 million | Consolidated | |
| Profit by stage | Operating income | ¥-1.6 billion | Consolidated |
| Gross profit (loss) | ¥0.7 billion | Consolidated | |
| Ordinary income | ¥46.98 million | Consolidated | |
| Net income | ¥46.08 million | Consolidated |
Liberaware
Selling, general and administrative expenses
Period Aug 2024 to Jul 2025Source Annual securities reports
- Research and development expenses ¥1.6 billion
- Payrolls and allowances ¥0.2 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.5 billion
Performance, financial position and capital allocation
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥0.2B | ¥0.3B | ¥0.4B | ¥0.8B | ¥1.4B |
| Year on year (%) | Could not be retrieved | +61.4%◆ | +45.7%◆ | +114.8%◆ | comparison basis not confirmed |
| Ordinary income (loss) | -¥0.3B | -¥0.5B | -¥0.6B | -¥0.4B | ¥0.0B |
| Change from prior year | Could not be retrieved | 1.44x | 1.40x | 0.68x | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | -196.2% | -175.0% | -167.5% | -53.3% | 3.3% |
| Change (percentage points) | Could not be retrieved | +21.2 points◆ | +7.5 points◆ | +114.2 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
- 2022Net sales year on year +61.4%, Ordinary income (loss) as a share of revenue +21.2 points
- 2023Net sales year on year +45.7%, Ordinary income (loss) as a share of revenue +7.5 points
- 2024Net sales year on year +114.8%, Ordinary income (loss) as a share of revenue +114.2 points
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.4 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥46.98 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥46.08 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥39.43 million |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.9 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.7 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 48.28 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 2.44 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 2.27 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 53.6% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 5.1% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.4 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-61.35 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.1 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.8 billion |
Parent only indicators (17 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.8 billion | ¥1.4 billion |
| Ordinary income (loss) | ¥-0.3 billion | ¥-0.5 billion | ¥-0.6 billion | ¥-0.4 billion | ¥30.43 million |
| Net income (loss) | ¥-0.3 billion | ¥-0.5 billion | ¥-0.6 billion | ¥-0.4 billion | ¥29.54 million |
| Investment gain (loss) under the equity method | Could not be retrieved | ¥1.20 million | ¥2.88 million | ¥4.78 million | Could not be retrieved |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥94.99 million | ¥0.5 billion | ¥11.95 million |
| Total number of issued shares (common stock) | 668 shares | 66,800 shares | 66,800 shares | 18,836,700 shares | 18,896,600 shares |
| Net assets | ¥0.2 billion | ¥0.3 billion | ¥0.6 billion | ¥0.9 billion | ¥0.9 billion |
| Total assets | ¥0.5 billion | ¥0.6 billion | ¥1.1 billion | ¥1.5 billion | ¥1.7 billion |
| Net assets per share | -521,684.57 yen | -79.46 yen | -104.16 yen | 45.66 yen | 47.29 yen |
| Basic earnings (loss) per share | -305,031.33 yen | -36.2 yen | -46.74 yen | -25.53 yen | 1.57 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 1.46 yen |
| Equity-to-asset ratio | 51.6% | 47.6% | 52.4% | 56.7% | 53.1% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 3.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥-0.5 billion | ¥-0.6 billion | ¥-0.3 billion | Could not be retrieved |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-77.34 million | ¥-0.2 billion | ¥-9.16 million | Could not be retrieved |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥0.6 billion | ¥1.1 billion | ¥0.7 billion | Could not be retrieved |
| Cash and cash equivalents | Could not be retrieved | ¥0.3 billion | ¥0.6 billion | ¥1.1 billion | Could not be retrieved |
Shareholder composition
Share ownership by holder category
Liberaware
Unit %Source Annual securities reports
- Financial institutions1.00%
- Securities firms5.36%
- Other corporations15.37%
- Foreign holders (institutions)2.04%
- Foreign holders (individuals)0.12%
- Individuals and others76.12%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 閔 弘圭 | 18.23% | 3,446,000 |
| 2 | 東日本旅客鉄道株式会社 | 11.73% | 2,216,900 |
| 3 | 和田 哲也 | 4.23% | 800,000 |
| 4 | 野平 幸佑 | 3.38% | 640,000 |
| 5 | 楽天証券株式会社 | 2.37% | 448,700 |
| 6 | 池田 慶祐 | 1.13% | 214,000 |
| 7 | 小川 祐司 | 1.09% | 207,000 |
| 8 | TOPPANホールディングス株式会社 | 1.0% | 190,000 |
| 9 | 株式会社SBI証券 | 0.89% | 169,459 |
| 10 | 岡野バルブ製造株式会社 | 0.85% | 161,200 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
Liberaware
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 579 companies
- 583 セカンドサイトアナリティカFY Dec 2025 ¥1.4B
- 584 J ESCOMFY Mar 2026 ¥1.4B
- 585 LiberawareThis companyFY Jul 2025 ¥1.4B
- 586 POPERFY Oct 2025 ¥1.4B
- 587 eXmotionFY Nov 2025 ¥1.4B
- … 55 companies
Workforce information
Women 10 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 93 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ESネクスト有限責任監査法人 |
| Audit fees (this year, total) | ¥22.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥39.43 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.4 billion | Consolidated |
| Net sales | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-61.35 million | Consolidated |
| Diluted earnings per share | 2.27 yen | Consolidated |
| Cash and cash equivalents | ¥0.8 billion | Consolidated |
| Net assets | ¥0.9 billion | Consolidated |
| Ordinary income (loss) | ¥46.98 million | Consolidated |
| Total assets | ¥1.7 billion | Consolidated |
| Return on equity | 5.1% | Consolidated |
| Equity-to-asset ratio | 53.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥46.08 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Basic earnings (loss) per share | 2.44 yen | Consolidated |
| Net assets per share | 48.28 yen | Consolidated |
| Net sales | ¥1.4 billion | Parent only |
| Net income (loss) | ¥29.54 million | Parent only |
| Diluted earnings per share | 1.46 yen | Parent only |
| Total number of issued shares (common stock) | 18,896,600 shares | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Ordinary income (loss) | ¥30.43 million | Parent only |
| Total assets | ¥1.7 billion | Parent only |
| Return on equity | 3.4% | Parent only |
| Equity-to-asset ratio | 53.1% | Parent only |
| Capital stock | ¥11.95 million | Parent only |
| Basic earnings (loss) per share | 1.57 yen | Parent only |
| Net assets per share | 47.29 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 82 people | Consolidated |
| Number of employees | 82 people | Consolidated |
| Average length of service (years) | 2.5 years | Parent only |
| Average annual salary | ¥6.86 million | Parent only |
| Average age (years) | 38.8 years old | Parent only |
| Number of employees | 80 people | Parent only |
| Number of employees | 80 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 19 people | Consolidated |
| Average number of temporary employees | 19 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Write-downs of inventories | ¥12.33 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 19 people | Parent only |
| Average number of temporary employees | 19 people | Parent only |
| Total return on the share price index | 117.3% | Parent only |
Shares (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,493,259 shares | Consolidated |
| Number of shares | 18,896,600 shares | Consolidated |
| Shareholding ratio | 44.9% | Consolidated |
| Number of voting rights | 188,678 units | Consolidated |
| Total shareholder return | 385.5% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥1.6 billion | Consolidated |
| Research and development expenses | ¥1.6 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥48.69 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥22.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥22.00 million | Consolidated |
Balance sheet (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥32.36 million | Consolidated |
| Other | ¥8.43 million | Consolidated |
| Other | ¥51.23 million | Consolidated |
| Software | ¥4.26 million | Consolidated |
| Work in process | ¥13.51 million | Consolidated |
| Retained earnings | ¥54.95 million | Consolidated |
| Advance payments | ¥29.77 million | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥1.38 million | Consolidated |
| Notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Merchandise and finished goods | ¥40.02 million | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥66.09 million | Consolidated |
| Contract assets | ¥36.92 million | Consolidated |
| Tools, furniture and fixtures | ¥99.92 million | Consolidated |
| Buildings, net | ¥23.70 million | Consolidated |
| Construction in progress | ¥5.77 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥20.30 million | Consolidated |
| Property, plant and equipment | ¥0.1 billion | Consolidated |
| Consumption taxes receivable | ¥0.1 billion | Consolidated |
| Income taxes payable | ¥0.82 million | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥75.60 million | Consolidated |
| Shareholders' equity | ¥0.9 billion | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥1.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥-6.65 million | Consolidated |
| Intangible assets | ¥4.26 million | Consolidated |
| Cash and cash equivalents | ¥0.8 billion | Consolidated |
| Cash and deposits | ¥0.8 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥0.9 billion | Consolidated |
| Net assets | ¥0.9 billion | Consolidated |
| Total assets | ¥1.7 billion | Consolidated |
| Valuation and translation adjustments | ¥-6.65 million | Consolidated |
| Liabilities | ¥0.8 billion | Consolidated |
| Liabilities and net assets | ¥1.7 billion | Consolidated |
| Accounts payable - trade | ¥2.32 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.49 million | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥11.95 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Shares of subsidiaries and associates | ¥73.02 million | Consolidated |
| Current portion of long-term loans payable | ¥80.84 million | Consolidated |
| Other | ¥23.35 million | Parent only |
| Other | ¥2.41 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥4.26 million | Parent only |
| Work in process | ¥13.51 million | Parent only |
| Retained earnings | ¥29.54 million | Parent only |
| Prepaid expenses | ¥47.84 million | Parent only |
| Advance payments | ¥29.47 million | Parent only |
| Raw materials and supplies | ¥0.1 billion | Parent only |
| Notes and accounts receivable trade | ¥0.3 billion | Parent only |
| Merchandise and finished goods | ¥39.95 million | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥0.2 billion | Parent only |
| Contract liabilities | ¥66.09 million | Parent only |
| Contract assets | ¥36.92 million | Parent only |
| Tools, furniture and fixtures | ¥99.32 million | Parent only |
| Buildings, net | ¥23.70 million | Parent only |
| Construction in progress | ¥5.77 million | Parent only |
| Investments and other assets | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥20.30 million | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Consumption taxes receivable | ¥0.1 billion | Parent only |
| Income taxes payable | ¥0.82 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥73.78 million | Parent only |
| Shareholders' equity | ¥0.9 billion | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥1.4 billion | Parent only |
| Intangible assets | ¥4.26 million | Parent only |
| Cash and deposits | ¥0.7 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Total assets | ¥1.7 billion | Parent only |
| Retained earnings brought forward | ¥29.54 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥1.7 billion | Parent only |
| Accounts payable - trade | ¥2.32 million | Parent only |
| Allowance for doubtful accounts | ¥-1.49 million | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥11.95 million | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥6.54 million | Parent only |
| Shares of subsidiaries and associates | ¥86.18 million | Parent only |
| Deposits received | ¥8.27 million | Parent only |
| Current portion of long-term loans payable | ¥80.84 million | Parent only |
Statement of income (56 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.48 million | Consolidated |
| Other | ¥0.55 million | Consolidated |
| Other comprehensive income | ¥-6.65 million | Consolidated |
| Comprehensive income | ¥39.43 million | Consolidated |
| Interest income | ¥0.52 million | Consolidated |
| Operating income | ¥-1.6 billion | Consolidated |
| Non-operating income | ¥1.6 billion | Consolidated |
| Non-operating expenses | ¥11.85 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.4 billion | Consolidated |
| Cost of sales | ¥0.7 billion | Consolidated |
| Gross profit (loss) | ¥0.7 billion | Consolidated |
| Net sales | ¥1.4 billion | Consolidated |
| Net income | ¥46.08 million | Consolidated |
| Net income | ¥46.08 million | Consolidated |
| Net income (loss) | ¥46.08 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-61.35 million | Consolidated |
| Share of profit of investments accounted for using equity method | ¥30.15 million | Consolidated |
| Interest expenses | ¥11.30 million | Consolidated |
| Issuance of new shares | ¥3.89 million | Consolidated |
| Income taxes - current | ¥0.90 million | Consolidated |
| Income taxes | ¥0.90 million | Consolidated |
| Depreciation | ¥5.46 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-6.65 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-6.89 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Research and development expenses | ¥1.6 billion | Consolidated |
| Income (loss) before income taxes | ¥46.98 million | Consolidated |
| Income (loss) before income taxes | ¥46.98 million | Consolidated |
| Ordinary income | ¥46.98 million | Consolidated |
| Payrolls and allowances-SGA | ¥0.2 billion | Consolidated |
| Subsidy income | ¥1.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥39.43 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.3 billion | Consolidated |
| Other | ¥13.21 million | Parent only |
| Other | ¥0.55 million | Parent only |
| Interest income | ¥0.50 million | Parent only |
| Operating income | ¥-1.6 billion | Parent only |
| Non-operating income | ¥1.6 billion | Parent only |
| Non-operating expenses | ¥11.85 million | Parent only |
| Cost of sales | ¥0.7 billion | Parent only |
| Gross profit (loss) | ¥0.7 billion | Parent only |
| Net sales | ¥1.4 billion | Parent only |
| Net income (loss) | ¥29.54 million | Parent only |
| Net income (loss) | ¥29.54 million | Parent only |
| Interest expenses | ¥11.30 million | Parent only |
| Issuance of new shares | ¥3.89 million | Parent only |
| Income taxes - current | ¥0.90 million | Parent only |
| Income taxes | ¥0.90 million | Parent only |
| Depreciation | ¥5.34 million | Parent only |
| Research and development expenses | ¥1.6 billion | Parent only |
| Income (loss) before income taxes | ¥30.43 million | Parent only |
| Ordinary income | ¥30.43 million | Parent only |
| Payrolls and allowances-SGA | ¥0.2 billion | Parent only |
| Subsidy income | ¥1.6 billion | Parent only |
| Selling, general and administrative expenses | ¥2.2 billion | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥8.87 million | Consolidated |
| Revenue | ¥-33.19 million | Consolidated |
| Revenue | ¥-17.64 million | Consolidated |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥66.97 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥8.13 million | Consolidated |
| Total changes during the period | ¥48.21 million | Parent only |
| Net changes in items other than shareholders' equity | ¥14.78 million | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-7.93 million | Consolidated |
| Increase (decrease) in other liabilities | ¥3.65 million | Consolidated |
| Decrease (increase) in other assets | ¥-27.18 million | Consolidated |
| Proceeds from exercise of stock options | ¥3.89 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-5.13 million | Consolidated |
| Interest received | ¥0.52 million | Consolidated |
| Interest expenses paid | ¥-11.17 million | Consolidated |
| Proceeds from subsidy income | ¥12.90 million | Consolidated |
| Subsidy income | ¥-12.90 million | Consolidated |
| Interest income | ¥-0.52 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥3.49 million | Consolidated |
| Subtotal | ¥-2.0 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-30.15 million | Consolidated |
| Interest expenses | ¥11.30 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-19.52 million | Consolidated |
| Purchase of property plant and equipment | ¥-47.84 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥6.85 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-0.1 billion | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥-10.15 million | Consolidated |
| Decrease in consumption taxes payable | ¥-20.01 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥40.20 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-9.45 million | Consolidated |
| Payments for issuance of common stock | ¥-4.05 million | Consolidated |
| Decrease (increase) in inventories | ¥-51.85 million | Consolidated |
| Income taxes paid | ¥-3.24 million | Consolidated |
| Depreciation | ¥47.23 million | Consolidated |
| Purchase of intangible assets | ¥-0.85 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Proceeds from subsidy income | ¥1.6 billion | Consolidated |
| Subsidy income | ¥-1.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-77.52 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.4 billion | Consolidated | Disclosed |
| Number of employees | 82 | Consolidated | Disclosed |
| Net assets | ¥0.9 billion | Consolidated | Disclosed |
| Net sales | ¥1.4 billion | Consolidated | Disclosed |
| Operating income | ¥-1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥46.98 million | Consolidated | Disclosed |
| Net income | ¥46.08 million | Consolidated | Disclosed |
| Total assets | ¥1.7 billion | Consolidated | Disclosed |
| Operating margin | -112.9% | Consolidated | Calculated |
| Net margin | 3.3% | Consolidated | Calculated |
| Sales per employee | 17157915 yen | Consolidated | Calculated |
| Total asset turnover | 0.83 times | Consolidated | Calculated |
| Net assets to total assets | 54.8% | Consolidated | Calculated |