Terra Drone
Terra Drone Corporation
Company highlights
The largest segment by revenue is Drone Solutions Segment, at 87.0% of the total.
Key figures
Period Feb 2025 to Jan 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Terra Drone
Revenue and profit by business segment
Period Feb 2025 to Jan 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Drone Solutions Segment | ¥4.2 billion | 87.0% | ¥3.8 billion | ¥-0.4 billion | -10.4% | ¥-0.2 billion |
| UAS Traffic Management | ¥0.6 billion | 13.0% | ¥0.6 billion | ¥-0.7 billion | -114.4% | ¥-0.4 billion |
| Total of the businesses | ¥4.8 billion | 100.0% | ||||
Revenue and profit
Terra Drone
Period Feb 2025 to Jan 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Legal welfare expenses | ¥0.5 billion | Consolidated |
| Retirement benefit expenses | ¥0.4 billion | Consolidated | |
| Outsourcing expenses | ¥0.2 billion | Parent only | |
| Commission fees | ¥0.1 billion | Parent only | |
| Amortization of goodwill | ¥19.15 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥18.39 million | Consolidated | |
| Depreciation | ¥11.65 million | Consolidated | |
| Research and development expenses | ¥1.47 million | Consolidated | |
| Profit by stage | Net income | ¥-2.5 billion | Consolidated |
| Gross profit (loss) | ¥2.3 billion | Consolidated | |
| Ordinary income | ¥-1.3 billion | Consolidated | |
| Operating income | ¥-1.1 billion | Consolidated |
Terra Drone
Selling, general and administrative expenses
Period Feb 2025 to Jan 2026Source Annual securities reports
- Legal welfare expenses ¥0.5 billion
- Retirement benefit expenses ¥0.4 billion
- Outsourcing expenses ¥0.2 billion
- Commission fees ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥2.2 billion
Performance, financial position and capital allocation
Terra Drone
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥1.4B | ¥1.9B | ¥3.0B | ¥4.4B | ¥4.8B |
| Year on year (%) | Could not be retrieved | comparison basis not confirmed | +52.0%◆ | +49.7%◆ | +7.8% |
| Ordinary income (loss) | -¥0.5B | -¥0.9B | -¥0.1B | -¥0.6B | -¥1.3B |
| Change from prior year | Could not be retrieved | comparison basis not confirmed | 0.13x | 5.46x | 2.12x |
| Ordinary income (loss) as a share of Net sales | -34.8% | -43.9% | -3.7% | -13.7% | -26.9% |
| Change (percentage points) | Could not be retrieved | comparison basis not confirmed | +40.1 points◆ | -9.9 points◆ | -13.2 points◆ |
Fiscal periods marked for changes
- 2024Net sales year on year +52.0%, Ordinary income (loss) as a share of revenue +40.1 points
- 2025Net sales year on year +49.7%, Ordinary income (loss) as a share of revenue -9.9 points
- 2026Ordinary income (loss) as a share of revenue -13.2 points
Terra Drone
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | ¥1.9 billion | ¥3.0 billion | ¥4.4 billion | ¥4.8 billion |
| Ordinary income (loss) | Could not be retrieved | ¥-0.9 billion | ¥-0.1 billion | ¥-0.6 billion | ¥-1.3 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥-1.1 billion | ¥-0.4 billion | ¥-0.5 billion | ¥-2.5 billion |
| Comprehensive income | Could not be retrieved | ¥-1.0 billion | ¥-0.5 billion | ¥-0.4 billion | ¥-2.8 billion |
| Net assets | Could not be retrieved | ¥4.5 billion | ¥5.0 billion | ¥7.1 billion | ¥5.0 billion |
| Total assets | Could not be retrieved | ¥6.1 billion | ¥7.1 billion | ¥8.9 billion | ¥6.9 billion |
| Net assets per share | Could not be retrieved | -167.81 yen | -233.76 yen | 722.61 yen | 497.57 yen |
| Basic earnings (loss) per share | Could not be retrieved | -148.42 yen | -46.6 yen | -56.73 yen | -260.22 yen |
| Equity-to-asset ratio | Could not be retrieved | 43.1% | 63.5% | 75.4% | 69.7% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥0.3 billion | ¥-15.64 million | ¥-0.9 billion | ¥-0.7 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-1.8 billion | ¥0.5 billion | ¥-2.1 billion | ¥-1.7 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥4.9 billion | ¥0.3 billion | ¥2.1 billion | ¥4.55 million |
| Cash and cash equivalents | Could not be retrieved | ¥4.2 billion | ¥5.0 billion | ¥4.1 billion | ¥1.8 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.4 billion | ¥1.6 billion | ¥1.8 billion | ¥1.9 billion | ¥1.7 billion |
| Ordinary income (loss) | ¥-0.5 billion | ¥0.3 billion | ¥0.2 billion | ¥-0.2 billion | ¥-0.4 billion |
| Net income (loss) | ¥-0.6 billion | ¥0.2 billion | ¥-0.6 billion | ¥-0.5 billion | ¥-3.1 billion |
| Capital stock | ¥90.00 million | ¥0.1 billion | ¥100.00 million | ¥1.3 billion | ¥1.7 billion |
| Total number of issued shares (common stock) | 61,980 shares | 61,980 shares | 61,980 shares | 9,319,700 shares | 9,718,000 shares |
| Net assets | ¥0.8 billion | ¥5.6 billion | ¥5.5 billion | ¥7.5 billion | ¥5.0 billion |
| Total assets | ¥1.9 billion | ¥6.2 billion | ¥6.0 billion | ¥7.9 billion | ¥5.5 billion |
| Net assets per share | -2,197.15 yen | 4.28 yen | -84.1 yen | 800.46 yen | 508.98 yen |
| Basic earnings (loss) per share | -9,682.62 yen | 21.15 yen | -73.16 yen | -58.5 yen | -325.99 yen |
| Equity-to-asset ratio | 45.3% | 60.2% | 91.6% | 94.2% | 90.1% |
| Return on equity | Could not be retrieved | 4.3% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
Terra Drone
Unit %Source Annual securities reports
- Financial institutions0.03%
- Securities firms2.08%
- Other corporations45.35%
- Foreign holders (institutions)6.35%
- Foreign holders (individuals)0.23%
- Individuals and others45.93%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | テラ株式会社 | 39.67% | 3,855,500 |
| 2 | 德重徹 | 13.57% | 1,319,700 |
| 3 | SAUDI ARAMCO ENTREPRENEURSHIP VENTURES COMPANY LIMITED(常任代理人 SMBC日興証券株式会社) | 4.69% | 456,400 |
| 4 | SBI4&5投資事業有限責任組合 | 2.3% | 224,200 |
| 5 | VLI-SAベンチャーファンド2号投資事業責任組合 | 1.57% | 153,000 |
| 6 | ナントCVC2号投資事業有限責任組合 | 1.34% | 130,900 |
| 7 | SBI4&5投資事業有限責任組合2号 | 1.3% | 127,300 |
| 8 | ファーストブラザーズ株式会社 | 1.14% | 110,900 |
| 9 | 神取弘太 | 0.99% | 96,900 |
| 10 | 関鉄平 | 0.99% | 96,400 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
Terra Drone
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
- … 394 companies
- 398 THECOOFY Dec 2025 ¥4.8B
- 399 ネットスターズFY Dec 2025 ¥4.8B
- 400 Terra DroneThis companyFY Jan 2026 ¥4.8B
- 401 HOUSEIFY Dec 2025 ¥4.8B
- 402 Aidma Marketing CommunicationFY Mar 2026 ¥4.8B
- … 240 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 95 |
| Childcare leave taken, men |
91.6% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 24.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥42.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥14.14 million |
| 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) (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-2.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Net sales | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.7 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Ordinary income (loss) | ¥-1.3 billion | Consolidated |
| Total assets | ¥6.9 billion | Consolidated |
| Equity-to-asset ratio | 69.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥4.55 million | Consolidated |
| Basic earnings (loss) per share | -260.22 yen | Consolidated |
| Net assets per share | 497.57 yen | Consolidated |
| Net sales | ¥1.7 billion | Parent only |
| Net income (loss) | ¥-3.1 billion | Parent only |
| Total number of issued shares (common stock) | 9,718,000 shares | Parent only |
| Net assets | ¥5.0 billion | Parent only |
| Ordinary income (loss) | ¥-0.4 billion | Parent only |
| Total assets | ¥5.5 billion | Parent only |
| Equity-to-asset ratio | 90.1% | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Basic earnings (loss) per share | -325.99 yen | Parent only |
| Net assets per share | 508.98 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 551 people | Consolidated |
| Number of employees | 551 people | Consolidated |
| Wage gap between men and women (all employees) | 80.9% | Parent only |
| Average length of service (years) | 2.4 years | Parent only |
| Average annual salary | ¥4.97 million | Parent only |
| Average age (years) | 33 years old | Parent only |
| Number of employees | 134 people | Parent only |
| Number of employees | 134 people | Parent only |
| Number of employees | 134 people | Parent only |
| Wage gap between men and women (regular employees) | 83.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 27.2% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥4.8 billion | Consolidated |
| Average number of temporary employees | 20 people | Consolidated |
| Average number of temporary employees | 20 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.4 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥-0.1 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 91.7% | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Total return on the share price index | 126.0% | Parent only |
| Ratio of female employees in managerial positions | 24.1% | Parent only |
Shares (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,571,200 shares | Consolidated |
| Number of shares | 9,718,000 shares | Consolidated |
| Shareholding ratio | 67.5% | Consolidated |
| Number of voting rights | 96,952 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 55.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.47 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥67.80 million | Consolidated |
Audit (4 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 | ¥14.14 million | Consolidated |
| Fees for audit and attestation services - total | ¥42.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥14.14 million | Consolidated |
Balance sheet (136 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥71.83 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.05 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥23.66 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥13.58 million | Consolidated |
| Other, net | ¥0.05 million | Consolidated |
| Goodwill | ¥61.90 million | Consolidated |
| Goodwill | ¥61.90 million | Consolidated |
| Software | ¥0.4 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease obligations | ¥75.83 million | Consolidated |
| Work in process | ¥59.69 million | Consolidated |
| Right-of-use assets | ¥0.3 billion | Consolidated |
| Right of use assets, net | ¥0.2 billion | Consolidated |
| Retained earnings | ¥-4.3 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Merchandise and finished goods | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥2.3 billion | Consolidated |
| Accounts receivable - trade | ¥1.0 billion | Consolidated |
| Contract liabilities | ¥0.4 billion | Consolidated |
| Contract assets | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Guarantee deposits | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥6.24 million | Consolidated |
| Buildings and structures, net | ¥6.00 million | Consolidated |
| Buildings and accompanying facilities | ¥28.24 million | Consolidated |
| Buildings and accompanying facilities net | ¥7.85 million | Consolidated |
| Construction in progress | ¥78.21 million | Consolidated |
| Investments and other assets | ¥1.1 billion | Consolidated |
| Investment securities | ¥0.8 billion | Consolidated |
| Subscription rights to shares | ¥37.99 million | Consolidated |
| Property, plant and equipment | ¥0.7 billion | Consolidated |
| Income taxes payable | ¥32.88 million | Consolidated |
| Shareholders' equity | ¥4.6 billion | Consolidated |
| Machinery and equipment | ¥0.3 billion | Consolidated |
| Machinery and equipment, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥1.7 billion | Consolidated |
| Current assets | ¥4.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.23 million | Consolidated |
| Accumulated depreciation | ¥-20.39 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-30.19 million | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥0.5 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Cash and deposits | ¥2.0 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Total assets | ¥6.9 billion | Consolidated |
| Total assets | ¥6.9 billion | Consolidated |
| Deferred tax liabilities | ¥5.81 million | Consolidated |
| Deferred tax assets | ¥21.01 million | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥1.9 billion | Consolidated |
| Liabilities | ¥1.9 billion | Consolidated |
| Liabilities and net assets | ¥6.9 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-57.84 million | Consolidated |
| Allowance for doubtful accounts | ¥-40.67 million | Consolidated |
| Capital surplus | ¥7.3 billion | Consolidated |
| Capital stock | ¥1.7 billion | Consolidated |
| Provision for bonuses | ¥11.65 million | Consolidated |
| Vehicle and delivery equipment | ¥0.1 billion | Consolidated |
| Vehicles, net | ¥73.41 million | Consolidated |
| Remeasurements of defined benefit plans | ¥0.88 million | Consolidated |
| Net defined benefit liability | ¥15.40 million | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥47.37 million | Parent only |
| Other | ¥35.13 million | Parent only |
| Other | ¥39.02 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.38 million | Parent only |
| Other capital surplus | ¥2.4 billion | Parent only |
| Software | ¥0.1 billion | Parent only |
| Software in progress | ¥13.85 million | Parent only |
| Lease obligations | ¥1.29 million | Parent only |
| Work in process | ¥51.49 million | Parent only |
| Retained earnings | ¥-4.0 billion | Parent only |
| Prepaid expenses | ¥71.67 million | Parent only |
| Advance payments trade | ¥46.47 million | Parent only |
| Raw materials and supplies | ¥27.36 million | Parent only |
| Merchandise and finished goods | ¥0.2 billion | Parent only |
| Right of trademark | ¥2.96 million | Parent only |
| Non-current liabilities | ¥2.34 million | Parent only |
| Non-current assets | ¥2.8 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Guarantee deposits | ¥60.79 million | Parent only |
| Buildings | ¥6.24 million | Parent only |
| Buildings and accompanying facilities | ¥2.89 million | Parent only |
| Buildings and accompanying facilities net | ¥2.69 million | Parent only |
| Buildings, net | ¥6.00 million | Parent only |
| Construction in progress | ¥78.21 million | Parent only |
| Investments and other assets | ¥2.5 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Subscription rights to shares | ¥37.99 million | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes payable | ¥29.21 million | Parent only |
| Accounts payable - other | ¥97.69 million | Parent only |
| Shareholders' equity | ¥4.9 billion | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥2.7 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-0.23 million | Parent only |
| Accumulated depreciation | ¥-0.20 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-2.34 million | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥1.4 billion | Parent only |
| Net assets | ¥5.0 billion | Parent only |
| Net assets | ¥5.0 billion | Parent only |
| Total assets | ¥5.5 billion | Parent only |
| Deferred tax liabilities | ¥1.05 million | Parent only |
| Retained earnings brought forward | ¥-4.0 billion | Parent only |
| Valuation and translation adjustments | ¥2.38 million | Parent only |
| Liabilities | ¥0.5 billion | Parent only |
| Liabilities and net assets | ¥5.5 billion | Parent only |
| Accounts payable - trade | ¥57.21 million | Parent only |
| Allowance for doubtful accounts | ¥-45.79 million | Parent only |
| Allowance for doubtful accounts | ¥-2.51 million | Parent only |
| Capital surplus | ¥7.3 billion | Parent only |
| Legal capital surplus | ¥4.9 billion | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Provision for bonuses | ¥11.65 million | Parent only |
| Vehicle and delivery equipment | ¥3.39 million | Parent only |
| Vehicles, net | ¥1.05 million | Parent only |
| Shares of subsidiaries and associates | ¥1.9 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Deposits received | ¥14.79 million | Parent only |
Accounts unique to this company (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.5 billion | Consolidated |
| Revenue | ¥50.45 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-1.95 million | Consolidated |
| Revenue | ¥-27.69 million | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥32.05 million | Consolidated |
| Revenue | ¥8.73 million | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥38.29 million | Consolidated |
| Other | ¥26.14 million | Consolidated |
| Other | ¥7.53 million | Consolidated |
| Other comprehensive income | ¥46.47 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-2.20 million | Consolidated |
| Amortization of goodwill | ¥19.15 million | Consolidated |
| Amortization of goodwill | ¥19.15 million | Consolidated |
| Comprehensive income | ¥-2.8 billion | Consolidated |
| Interest income | ¥37.51 million | Consolidated |
| Operating income | ¥-1.1 billion | Consolidated |
| Operating income | ¥-1.1 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.07 million | Consolidated |
| Cost of sales | ¥2.5 billion | Consolidated |
| Gross profit (loss) | ¥2.3 billion | Consolidated |
| Net sales | ¥4.8 billion | Consolidated |
| Net sales | ¥4.8 billion | Consolidated |
| Net income | ¥-2.5 billion | Consolidated |
| Net income | ¥-2.5 billion | Consolidated |
| Net income (loss) | ¥-2.8 billion | Consolidated |
| Net income (loss) | ¥-2.8 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.7 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.4 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-36.83 million | Consolidated |
| Interest expenses | ¥33.98 million | Consolidated |
| Issuance of new shares | ¥0.6 billion | Consolidated |
| Income taxes - current | ¥31.38 million | Consolidated |
| Income taxes | ¥19.05 million | Consolidated |
| Income taxes - deferred | ¥-12.32 million | Consolidated |
| Legal welfare expenses | ¥0.5 billion | Consolidated |
| Depreciation | ¥11.65 million | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Foreign exchange gains | ¥27.80 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥85.22 million | Consolidated |
| Extraordinary income | ¥2.07 million | Consolidated |
| Extraordinary loss | ¥1.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥72.84 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.4 billion | Consolidated |
| Research and development expenses | ¥1.47 million | Consolidated |
| Income (loss) before income taxes | ¥-2.8 billion | Consolidated |
| Income (loss) before income taxes | ¥-2.8 billion | Consolidated |
| Ordinary income | ¥-1.3 billion | Consolidated |
| Payrolls and allowances | ¥0.9 billion | Consolidated |
| Subsidy income | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥4.55 million | Consolidated |
| Selling, general and administrative expenses | ¥3.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥18.39 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.28 million | Consolidated |
| Retirement benefit expenses | ¥0.4 billion | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥1.94 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.3 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.3 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Interest income | ¥35.62 million | Parent only |
| Operating income | ¥-0.7 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥5.48 million | Parent only |
| Gain on sales of non-current assets | ¥0.04 million | Parent only |
| Loss on retirement of non-current assets | ¥0.33 million | Parent only |
| Cost of sales | ¥0.8 billion | Parent only |
| Gross profit (loss) | ¥0.9 billion | Parent only |
| Net sales | ¥1.7 billion | Parent only |
| Outsourcing expenses | ¥0.2 billion | Parent only |
| Net income (loss) | ¥-3.1 billion | Parent only |
| Net income (loss) | ¥-3.1 billion | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.08 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Issuance of new shares | ¥0.6 billion | Parent only |
| Stock issuance cost | ¥2.73 million | Parent only |
| Income taxes - current | ¥9.39 million | Parent only |
| Income taxes | ¥15.62 million | Parent only |
| Income taxes - deferred | ¥6.22 million | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Foreign exchange gains | ¥64.71 million | Parent only |
| Extraordinary income | ¥0.04 million | Parent only |
| Extraordinary loss | ¥2.7 billion | Parent only |
| Income (loss) before income taxes | ¥-3.1 billion | Parent only |
| Ordinary income | ¥-0.4 billion | Parent only |
| Payrolls and allowances | ¥0.4 billion | Parent only |
| Subsidy income | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥1.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥6.71 million | Parent only |
| Provision for bonuses | ¥11.65 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.7 billion | Parent only |
| Miscellaneous income | ¥42.72 million | Parent only |
| Other | ¥2.67 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-2.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.3 billion | Consolidated |
| Total changes during the period | ¥-2.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-2.99 million | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥-35.30 million | Consolidated |
| Amortization of goodwill | ¥19.15 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-85.31 million | Consolidated |
| Interest expenses paid | ¥-34.40 million | Consolidated |
| Interest and dividends income received | ¥34.95 million | Consolidated |
| Interest and dividend income | ¥-37.62 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-2.07 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.3 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥41.07 million | Consolidated |
| Subtotal | ¥-0.6 billion | Consolidated |
| Purchase of investment securities | ¥-0.3 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.3 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥0.4 billion | Consolidated |
| Interest expenses | ¥33.98 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥2.07 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.6 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-53.53 million | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-16.62 million | Consolidated |
| Payments of loans receivable | ¥-0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥31.81 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥11.65 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥1.33 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥0.1 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.50 million | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated | Disclosed |
| Number of employees | 551 | Consolidated | Disclosed |
| Net assets | ¥5.0 billion | Consolidated | Disclosed |
| Net sales | ¥4.8 billion | Consolidated | Disclosed |
| Operating income | ¥-1.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥-1.3 billion | Consolidated | Disclosed |
| Net income | ¥-2.5 billion | Consolidated | Disclosed |
| Total assets | ¥6.9 billion | Consolidated | Disclosed |
| Operating margin | -23.9% | Consolidated | Calculated |
| Net margin | -52.2% | Consolidated | Calculated |
| Sales per employee | 8679828 yen | Consolidated | Calculated |
| Total asset turnover | 0.69 times | Consolidated | Calculated |
| Net assets to total assets | 72.2% | Consolidated | Calculated |