S-Pool
S-Pool,Inc.
Company highlights
The largest segment by revenue is Business solution, at 63.4% of the total.
Key figures
Period Dec 2024 to Nov 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
S-Pool
Revenue and profit by business segment
Period Dec 2024 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Business solution | ¥16.5 billion | 63.4% | ¥15.0 billion | ¥3.6 billion | 81.3% | 21.7% | ¥3.7 billion |
| 人材ソリューション事業 | ¥9.5 billion | 36.6% | ¥10.6 billion | ¥0.8 billion | 18.7% | 8.6% | ¥0.9 billion |
| Total of the businesses | ¥26.0 billion | 100.0% | ¥4.4 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥7.3 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥4.1 billion | Consolidated | |
| Other | ¥1.8 billion | Consolidated | |
| Depreciation and amortization | ¥1.1 billion | Consolidated | |
| Salaries | ¥1.0 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Provision for bonuses | ¥51.00 million | Parent only | |
| Depreciation | ¥46.00 million | Parent only | |
| Profit by stage | Operating income | ¥2.4 billion | Consolidated |
| Gross profit (loss) | ¥2.4 billion | Parent only | |
| Net income | ¥1.4 billion | Consolidated | |
| Ordinary income | ¥0.9 billion | Parent only |
S-Pool
Selling, general and administrative expenses
Period Dec 2024 to Nov 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥7.3 billion
- Employee benefit expenses sgaifrs ¥4.1 billion
- Other ¥1.8 billion
- Depreciation and amortization ¥1.1 billion
- Salaries ¥1.0 billion
- Directors' compensations ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
S-Pool
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
S-Pool
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | Could not be retrieved | ¥26.6B | ¥25.8B | ¥25.6B | ¥26.0B |
| Year on year (%) | Could not be retrieved | comparison basis not confirmed | -3.2% | -0.9% | +1.9% |
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.6B | ¥2.1B |
| Change from prior year | Could not be retrieved | Could not be retrieved | Could not be retrieved | comparison basis not confirmed | -17.4% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 10.1% | 8.2% |
| Change (percentage points) | Could not be retrieved | comparison basis not confirmed | Could not be retrieved | comparison basis not confirmed | -1.9 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Net sales year on year +23.1%
- 2015Ordinary income (loss) as a share of revenue -2.2 points
- 2016Net sales year on year +27.1%, Ordinary income (loss) as a share of revenue +4.7 points
- 2017Net sales year on year +26.6%
- 2018Net sales year on year +26.5%
- 2019Ordinary income (loss) as a share of revenue +2.5 points
S-Pool
Earnings and net assets per share over time
Unit yenSource Annual securities reports
S-Pool
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (28 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | Could not be retrieved | ¥26.6 billion | ¥25.8 billion | ¥25.6 billion | ¥26.0 billion |
| Profit (loss) before tax (IFRS) | Could not be retrieved | ¥3.0 billion | ¥2.6 billion | ¥2.6 billion | ¥2.1 billion |
| Profit (loss) attributable to owners of parent (IFRS) | Could not be retrieved | ¥2.0 billion | ¥1.7 billion | ¥2.1 billion | ¥1.4 billion |
| Comprehensive income attributable to owners of parent (IFRS) | Could not be retrieved | ¥1.8 billion | ¥1.7 billion | ¥2.1 billion | ¥1.4 billion |
| Equity attributable to owners of parent (IFRS) | ¥6.1 billion | ¥7.4 billion | ¥8.5 billion | ¥9.8 billion | ¥10.2 billion |
| Total assets (IFRS) | ¥21.2 billion | ¥25.5 billion | ¥33.4 billion | ¥39.7 billion | ¥41.7 billion |
| Equity attributable to owners of parent per share (IFRS) | 77.12 yen | 94.12 yen | 107.66 yen | 124.51 yen | 130.77 yen |
| Basic earnings (loss) per share (IFRS) | Could not be retrieved | 24.74 yen | 21.9 yen | 26.58 yen | 18.44 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 28.8% | 29.2% | 25.5% | 24.8% | 24.5% |
| Return on equity attributable to owners of parent (IFRS) | Could not be retrieved | 28.9% | 21.7% | 22.9% | 14.4% |
| Net cash provided by (used in) operating activities (IFRS) | Could not be retrieved | ¥4.2 billion | ¥4.1 billion | ¥5.1 billion | ¥5.6 billion |
| Net cash provided by (used in) investing activities (IFRS) | Could not be retrieved | ¥-2.9 billion | ¥-4.6 billion | ¥-3.4 billion | ¥-2.1 billion |
| Net cash provided by (used in) financing activities (IFRS) | Could not be retrieved | ¥-2.0 billion | ¥0.6 billion | ¥-1.2 billion | ¥-3.8 billion |
| Cash and cash equivalents (IFRS) | ¥3.9 billion | ¥3.2 billion | ¥3.4 billion | ¥3.8 billion | ¥3.6 billion |
| Net sales | ¥24.9 billion | ¥26.6 billion | ¥25.8 billion | Could not be retrieved | Could not be retrieved |
| Ordinary income (loss) | ¥2.7 billion | ¥3.1 billion | ¥2.7 billion | Could not be retrieved | Could not be retrieved |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | ¥1.8 billion | ¥2.0 billion | Could not be retrieved | Could not be retrieved |
| Comprehensive income | ¥1.9 billion | ¥1.8 billion | ¥2.0 billion | Could not be retrieved | Could not be retrieved |
| Net assets | ¥6.1 billion | ¥7.4 billion | ¥8.8 billion | Could not be retrieved | Could not be retrieved |
| Total assets | ¥15.3 billion | ¥17.0 billion | ¥20.9 billion | Could not be retrieved | Could not be retrieved |
| Net assets per share | 76.94 yen | 94.14 yen | 111.78 yen | Could not be retrieved | Could not be retrieved |
| Basic earnings (loss) per share | 23.81 yen | 22.9 yen | 25.64 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 39.7% | 43.7% | 42.2% | Could not be retrieved | Could not be retrieved |
| Return on equity | 35.7% | 26.8% | 24.9% | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥2.2 billion | ¥2.9 billion | ¥2.5 billion | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-2.5 billion | ¥-2.8 billion | ¥-4.6 billion | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥1.7 billion | ¥-0.7 billion | ¥2.2 billion | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥3.9 billion | ¥3.2 billion | ¥3.4 billion | Could not be retrieved | Could not be retrieved |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.9 billion | ¥1.8 billion | ¥2.2 billion | ¥2.9 billion | ¥2.9 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥0.6 billion | ¥1.2 billion | ¥1.1 billion | ¥0.9 billion |
| Net income (loss) | ¥0.6 billion | ¥0.4 billion | ¥1.1 billion | ¥1.1 billion | ¥0.9 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 79,007,500 shares | 79,007,500 shares | 79,007,500 shares | 79,007,500 shares | 79,007,500 shares |
| Net assets | ¥1.8 billion | ¥1.7 billion | ¥2.2 billion | ¥2.5 billion | ¥2.3 billion |
| Total assets | ¥7.3 billion | ¥7.1 billion | ¥10.2 billion | ¥16.1 billion | ¥13.3 billion |
| Net assets per share | 22.94 yen | 21.73 yen | 27.82 yen | 31.28 yen | 30.05 yen |
| Dividend per share | 6 yen | 8 yen | 10 yen | 10 yen | 10 yen |
| Basic earnings (loss) per share | 7.05 yen | 4.79 yen | 14.09 yen | 13.46 yen | 12 yen |
| Equity-to-asset ratio | 24.8% | 24.1% | 21.5% | 15.4% | 17.6% |
| Return on equity | 33.5% | 21.5% | 56.9% | 45.6% | 39.0% |
| Payout ratio | 85.1% | 166.9% | 71.0% | 74.3% | 83.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 11/2025 | ¥10 | Could not be retrieved | 83.3% | |
| FY ending 11/2024 | ¥10 | Could not be retrieved | 74.3% | |
| FY ending 11/2023 | ¥10 | Could not be retrieved | 71.0% | |
| FY ending 11/2022 | ¥8 | Could not be retrieved | 166.9% | |
| FY ending 11/2021 | ¥6 | Could not be retrieved | 85.1% | |
| FY ending 11/2020 | ¥3.3 | Could not be retrieved | 69.4% | |
| FY ending 11/2019 | ¥2 | Could not be retrieved | 40.7% | Stock split or share consolidation noted |
| FY ending 11/2018 | ¥5 | Could not be retrieved | 46.0% | Stock split or share consolidation noted |
| FY ending 11/2017 | ¥18 | Could not be retrieved | 164.4% | |
| FY ending 11/2016 | ¥10 | Could not be retrieved | 16.2% | |
| FY ending 11/2015 | ¥10 | Could not be retrieved | 76.8% | |
| FY ending 11/2014 | ¥10 | Could not be retrieved | 29.2% |
S-Pool
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
S-Pool
Unit %Source Annual securities reports
- Financial institutions13.27%
- Securities firms3.21%
- Other corporations11.26%
- Foreign holders (institutions)10.69%
- Foreign holders (individuals)0.24%
- Individuals and others61.34%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 浦上 壮平 | 10.29% | 8,040,800 |
| 2 | 株式会社UH Partners 2投資事業有限責任組合無限責任組合員株式会社UH Partners 2 | 7.6% | 5,937,300 |
| 3 | 株式会社UH5 | 7.58% | 5,925,200 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.3% | 5,708,100 |
| 5 | 株式会社日本カストディ銀行(信託口) | 4.93% | 3,851,000 |
| 6 | エスプール従業員持株会 | 3.57% | 2,795,800 |
| 7 | 赤浦 徹 | 3.02% | 2,362,400 |
| 8 | 佐藤 英朗 | 2.54% | 1,984,800 |
| 9 | 光通信KK投資事業有限責任組合無限責任組合員光通信株式会社 | 2.42% | 1,891,600 |
| 10 | 株式会社UH Partners 3 | 1.53% | 1,199,300 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 11/2025 | ¥2.4 billion |
| FY ending 11/2020 | ¥2.3 billion |
Research and development expenses and capital expenditure by segment (FY ending 11/2025)
| Segment | Capital expenditure |
|---|---|
| Business solution | ¥2.3 billion |
| 人材ソリューション事業 | ¥6.00 million |
Revenue scale in the same industry
S-Pool
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 161 companies
- 165 NorthsandFY Jan 2026 ¥26.2B
- 166 ESCRITFY Mar 2025 ¥26.2B
- 167 S-PoolThis companyFY Nov 2025 ¥26.0B
- 168 KeePer Technical LaboratoryFY Jun 2026 ¥26.0B
- 169 SOLIZEHoldingsFY Dec 2025 ¥25.8B
- … 502 companies
Workforce information
Women 5.1 yrs Average length of service by gender
Women 122 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 110 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16 hours |
| Annual paid leave taken |
63.9% |
| Childcare leave taken, men |
90% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 35.7% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥39.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥5.6 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 18.44 yen | Consolidated |
| Revenue (IFRS) | ¥26.0 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥1.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.6 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥2.1 billion | Consolidated |
| Total assets (IFRS) | ¥41.7 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥10.2 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 14.4% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 24.5% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-3.8 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 130.77 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Total number of issued shares (common stock) | 79,007,500 shares | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥13.3 billion | Parent only |
| Return on equity | 39.0% | Parent only |
| Equity-to-asset ratio | 17.6% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 83.3% | Parent only |
| Basic earnings (loss) per share | 12 yen | Parent only |
| Net assets per share | 30.05 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,147 people | Consolidated |
| Number of employees | 1,147 people | Consolidated |
| Wage gap between men and women (all employees) | 69.2% | Parent only |
| Average length of service (years) | 4 years | Parent only |
| Average length of service months | 4 months | Parent only |
| Average annual salary | ¥5.75 million | Parent only |
| Average age (years) | 34 years old | Parent only |
| Average age months | 5 months | Parent only |
| Number of employees | 168 people | Parent only |
| Number of employees | 168 people | Parent only |
| Number of employees | 168 people | Parent only |
| Wage gap between men and women (regular employees) | 70.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 86.9% | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 136 | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | 3 | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 417 people | Consolidated |
| Average number of temporary employees | 417 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 49 people | Parent only |
| Average number of temporary employees | 49 people | Parent only |
| Average number of temporary employees | 49 people | Parent only |
| Total return on the share price index | 217.2% | Parent only |
| Ratio of female employees in managerial positions | 23.4% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 39,696,300 shares | Consolidated |
| Total number of shares held treasury shares etc | 903,800 shares | Consolidated |
| Number of shares | 79,007,500 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.1% | Consolidated |
| Shareholding ratio | 50.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 903,800 shares | Consolidated |
| Number of voting rights | 780,771 units | Consolidated |
| Carrying amount on the balance sheet | ¥11.00 million | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 42.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.4 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥39.00 million | Consolidated |
Balance sheet (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥0 | Consolidated |
| Other current liabilities clifrs | ¥2.3 billion | Consolidated |
| Other current assets caifrs | ¥0.3 billion | Consolidated |
| Other components of equity IFRS | ¥-0.2 billion | Consolidated |
| Other financial liabilities | ¥19.00 million | Consolidated |
| Other financial assets | ¥1.3 billion | Consolidated |
| Software | ¥-0.3 billion | Consolidated |
| Software | ¥0.4 billion | Consolidated |
| Software IFRS | ¥0.1 billion | Consolidated |
| Lease obligations | ¥1.7 billion | Consolidated |
| Lease obligations | ¥13.9 billion | Consolidated |
| Right of use assets IFRS | ¥15.5 billion | Consolidated |
| Borrowings | ¥5.3 billion | Consolidated |
| Borrowings | ¥3.5 billion | Consolidated |
| Retained earnings IFRS | ¥10.1 billion | Consolidated |
| Merchandise | ¥0.5 billion | Consolidated |
| Trade and other payables clifrs | ¥2.3 billion | Consolidated |
| Trade and other receivables caifrs | ¥3.8 billion | Consolidated |
| Land | ¥0.1 billion | Consolidated |
| Land IFRS | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥19.5 billion | Consolidated |
| Buildings and structures | ¥-5.1 billion | Consolidated |
| Buildings and structures IFRS | ¥14.4 billion | Consolidated |
| Construction in progress | ¥0.9 billion | Consolidated |
| Construction in progress IFRS | ¥0.9 billion | Consolidated |
| Provisions nclifrs | ¥1.9 billion | Consolidated |
| Property, plant and equipment | ¥22.7 billion | Consolidated |
| Property, plant and equipment | ¥-6.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥16.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥16.1 billion | Consolidated |
| Income taxes payable | ¥0.5 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Total current liabilities IFRS | ¥12.2 billion | Consolidated |
| Current assets IFRS | ¥8.2 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-0.3 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥0.4 billion | Consolidated |
| Intangible assets IFRS | ¥0.1 billion | Consolidated |
| Intangible assets IFRS | ¥0.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.6 billion | Consolidated |
| Net assets | ¥10.2 billion | Consolidated |
| Net assets | ¥10.2 billion | Consolidated |
| Total assets | ¥41.7 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥4.00 million | Consolidated |
| Deferred tax assets IFRS | ¥0.5 billion | Consolidated |
| Treasury shares IFRS | ¥-0.3 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥10.2 billion | Consolidated |
| Liabilities and equity IFRS | ¥41.7 billion | Consolidated |
| Liabilities IFRS | ¥31.5 billion | Consolidated |
| Capital surplus IFRS | ¥0.2 billion | Consolidated |
| Share capital IFRS | ¥0.4 billion | Consolidated |
| Vehicle and delivery equipment | ¥1.4 billion | Consolidated |
| Vehicle and delivery equipment | ¥-1.1 billion | Consolidated |
| Vehicles IFRS | ¥0.3 billion | Consolidated |
| Non controlling interests IFRS | ¥-9.00 million | Consolidated |
| Non current labilities IFRS | ¥19.3 billion | Consolidated |
| Non current assets IFRS | ¥33.5 billion | Consolidated |
| Other | ¥24.00 million | Parent only |
| Other | ¥0 | Parent only |
| Software | ¥7.00 million | Parent only |
| Retained earnings | ¥2.0 billion | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥3.5 billion | Parent only |
| Non-current assets | ¥2.1 billion | Parent only |
| Accounts receivable - trade and contract assets | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥57.00 million | Parent only |
| Buildings and structures, net | ¥0.2 billion | Parent only |
| Investments and other assets | ¥1.8 billion | Parent only |
| Investment securities | ¥11.00 million | Parent only |
| Lease and guarantee deposits | ¥1.1 billion | Parent only |
| Subscription rights to shares | ¥1.00 million | Parent only |
| Property, plant and equipment | ¥0.3 billion | Parent only |
| Accounts receivable - other | ¥32.00 million | Parent only |
| Income taxes payable | ¥5.00 million | Parent only |
| Accrued consumption taxes | ¥8.00 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥2.3 billion | Parent only |
| Current liabilities | ¥7.4 billion | Parent only |
| Current assets | ¥11.3 billion | Parent only |
| Intangible assets | ¥7.00 million | Parent only |
| Cash and deposits | ¥2.9 billion | Parent only |
| Short-term loans payable | ¥3.9 billion | Parent only |
| Advances paid | ¥0.7 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Total assets | ¥13.3 billion | Parent only |
| Deferred tax assets | ¥91.00 million | Parent only |
| Retained earnings brought forward | ¥2.0 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Liabilities | ¥11.0 billion | Parent only |
| Liabilities and net assets | ¥13.3 billion | Parent only |
| Accounts payable - trade | ¥39.00 million | Parent only |
| Allowance for doubtful accounts | ¥-20.00 million | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥51.00 million | Parent only |
| Long-term loans payable | ¥3.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Affiliated company short-term loans payable | ¥1.6 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥6.6 billion | Parent only |
| Deposits received | ¥29.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.4 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.00 million | Consolidated |
| Other | ¥1.00 million | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Other | ¥11.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-3.00 million | Consolidated |
| Other comprehensive income IFRS | ¥-3.00 million | Consolidated |
| Other comprehensive income IFRS | ¥-3.00 million | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other expenses IFRS | ¥0.2 billion | Consolidated |
| Other expenses IFRS | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥83.00 million | Consolidated |
| Financial assets measured at amortized cost | ¥2.00 million | Consolidated |
| Operating income | ¥2.4 billion | Consolidated |
| Operating income | ¥2.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.6 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-0 | Consolidated |
| Basic earnings loss per share IFRS | 18.44 yen | Consolidated |
| Cost of sales IFRS | ¥16.3 billion | Consolidated |
| Gross profit IFRS | ¥9.7 billion | Consolidated |
| Net sales | ¥26.0 billion | Consolidated |
| Net sales | ¥26.0 billion | Consolidated |
| Revenue from external customers IFRS | ¥26.0 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.4 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥4.1 billion | Consolidated |
| Total transactions with owners IFRS | ¥-1.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.1 billion | Consolidated |
| Commission fees | ¥0 | Consolidated |
| Issuance of share acquisition rights ssifrs | ¥1.00 million | Consolidated |
| Loss on retirement of property plant and equipment IFRS | ¥15.00 million | Consolidated |
| Income tax expense IFRS | ¥0.7 billion | Consolidated |
| Depreciation and amortization | ¥3.8 billion | Consolidated |
| Depreciation and amortization | ¥1.1 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-0.2 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-3.00 million | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥-0 | Consolidated |
| Profit loss before tax IFRS | ¥2.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥2.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥2.1 billion | Consolidated |
| Purchase of treasury stock | ¥-0.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-3.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥7.3 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥7.3 billion | Consolidated |
| Dividendsofsurplus | ¥-0.8 billion | Consolidated |
| Finance income IFRS | ¥2.00 million | Consolidated |
| Finance income IFRS | ¥2.00 million | Consolidated |
| Finance income IFRS | ¥2.00 million | Consolidated |
| Finance costs IFRS | ¥0.3 billion | Consolidated |
| Finance costs IFRS | ¥0.3 billion | Consolidated |
| Finance costs IFRS | ¥0.3 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0 | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0 | Consolidated |
| Other | ¥56.00 million | Parent only |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-0.8 billion | Parent only |
| Interest income | ¥0.1 billion | Parent only |
| Dividend income | ¥1.1 billion | Parent only |
| Operating income | ¥-0.3 billion | Parent only |
| Non-operating income | ¥1.3 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Loss on retirement of non-current assets | ¥3.00 million | Parent only |
| Cost of sales | ¥0.5 billion | Parent only |
| Gross profit (loss) | ¥2.4 billion | Parent only |
| Net sales | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥1.00 million | Parent only |
| Income taxes | ¥-63.00 million | Parent only |
| Income taxes - deferred | ¥-64.00 million | Parent only |
| Depreciation | ¥46.00 million | Parent only |
| Extraordinary loss | ¥3.00 million | Parent only |
| Income (loss) before income taxes | ¥0.9 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Salaries | ¥1.0 billion | Parent only |
| Purchase of treasury stock | ¥-0.3 billion | Parent only |
| Selling, general and administrative expenses | ¥2.7 billion | Parent only |
| Provision for bonuses | ¥51.00 million | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.00 million | Consolidated |
| Other | ¥1.00 million | Consolidated |
| Other | ¥-1.0 billion | Consolidated |
| Repayments of lease obligations | ¥-2.3 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.3 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥2.00 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥1.2 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥0.4 billion | Consolidated |
| Subtotal | ¥6.8 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-3.00 million | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥22.00 million | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-0.2 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-1.9 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes refund (paid) | ¥-0.9 billion | Consolidated |
| Depreciation and amortization | ¥3.8 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.2 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-24.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.3 billion | Consolidated |
| Dividends | ¥-0.8 billion | Consolidated |
| Financial revenue | ¥-2.00 million | Consolidated |
| Financial expenses | ¥0.3 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥1.5 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-1.3 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥5.6 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 1,147 | Consolidated | Disclosed |
| Net assets | ¥10.2 billion | Consolidated | Disclosed |
| Net sales | ¥26.0 billion | Consolidated | Disclosed |
| Operating income | ¥2.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.9 billion | Parent only | Disclosed |
| Net income | ¥1.4 billion | Consolidated | Disclosed |
| Total assets | ¥41.7 billion | Consolidated | Disclosed |
| Operating margin | 9.3% | Consolidated | Calculated |
| Net margin | 5.5% | Consolidated | Calculated |
| Sales per employee | 22693112 yen | Consolidated | Calculated |
| Total asset turnover | 0.62 times | Consolidated | Calculated |
| Net assets to total assets | 24.5% | Consolidated | Calculated |