ユカリア
株式会社ユカリア
Company highlights
The largest segment by revenue is Elderly care related business, at 36.9% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ユカリア
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Elderly care related business | ¥8.9 billion | 36.9% | ¥6.9 billion | ¥0.5 billion | 15.1% | 6.0% | ¥0.3 billion |
| Comprehensive medical management support business | ¥7.7 billion | 32.1% | ¥6.4 billion | ¥2.4 billion | 69.9% | 31.7% | ¥2.8 billion |
| Specially-controlled medical device business | ¥7.5 billion | 31.0% | ¥6.5 billion | ¥0.5 billion | 15.0% | 7.0% | ¥0.5 billion |
| Total of the businesses | ¥24.1 billion | 100.0% | ¥3.5 billion | 100.0% | |||
Revenue and profit
ユカリア
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥2.6 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥73.93 million | Parent only | |
| Provision for shareholder benefit program | ¥5.95 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.92 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.5 billion | Consolidated |
| Net income | ¥2.8 billion | Consolidated | |
| Operating income | ¥2.4 billion | Consolidated | |
| Ordinary income | ¥2.1 billion | Consolidated |
ユカリア
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥2.6 billion
- Provision for bonuses ¥0.3 billion
- Amortization of goodwill ¥0.2 billion
- Retirement benefit expenses ¥0.2 billion
- Research and development expenses ¥0.1 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥4.6 billion
Performance, financial position and capital allocation
ユカリア
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.9B | ¥16.6B | ¥18.1B | ¥19.8B | ¥24.7B |
| Year on year (%) | Could not be retrieved | comparison basis not confirmed | +8.7% | +9.9% | +24.7%◆ |
| Ordinary income (loss) | ¥0.8B | ¥0.8B | ¥1.9B | ¥2.8B | ¥2.1B |
| Change from prior year | Could not be retrieved | comparison basis not confirmed | +136.3% | +51.2% | -23.7% |
| Ordinary income (loss) as a share of Net sales | 28.6% | 4.7% | 10.3% | 14.1% | 8.6% |
| Change (percentage points) | Could not be retrieved | comparison basis not confirmed | +5.5 points◆ | +3.9 points◆ | -5.5 points◆ |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue +5.5 points
- 2024Ordinary income (loss) as a share of revenue +3.9 points
- 2025Net sales year on year +24.7%, Ordinary income (loss) as a share of revenue -5.5 points
ユカリア
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ユカリア
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 | Could not be retrieved | ¥16.6 billion | ¥18.1 billion | ¥19.8 billion | ¥24.7 billion |
| Ordinary income (loss) | Could not be retrieved | ¥0.8 billion | ¥1.9 billion | ¥2.8 billion | ¥2.1 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥1.0 billion | ¥1.1 billion | ¥2.0 billion | ¥2.8 billion |
| Comprehensive income | Could not be retrieved | ¥1.0 billion | ¥1.3 billion | ¥2.2 billion | ¥2.8 billion |
| Net assets | Could not be retrieved | ¥10.4 billion | ¥11.8 billion | ¥19.0 billion | ¥21.8 billion |
| Total assets | Could not be retrieved | ¥42.6 billion | ¥51.0 billion | ¥60.1 billion | ¥65.1 billion |
| Net assets per share | Could not be retrieved | 324.44 yen | 362.04 yen | 507.67 yen | 574.26 yen |
| Basic earnings (loss) per share | Could not be retrieved | 32.8 yen | 35.18 yen | 64.4 yen | 78.07 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 63.12 yen | 76.75 yen |
| Equity-to-asset ratio | Could not be retrieved | 22.7% | 21.3% | 29.9% | 31.5% |
| Return on equity | Could not be retrieved | 10.3% | 10.2% | 14.1% | 14.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥2.7 billion | ¥-0.2 billion | ¥1.3 billion | ¥-1.9 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥1.4 billion | ¥-5.6 billion | ¥-0.4 billion | ¥-2.3 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥-5.0 billion | ¥6.3 billion | ¥3.5 billion | ¥1.8 billion |
| Cash and cash equivalents | Could not be retrieved | ¥6.1 billion | ¥6.7 billion | ¥11.1 billion | ¥9.1 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.9 billion | ¥4.0 billion | ¥5.4 billion | ¥5.6 billion | ¥6.2 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥0.4 billion | ¥1.1 billion | ¥2.1 billion | ¥1.4 billion |
| Net income (loss) | ¥0.6 billion | ¥1.3 billion | ¥0.7 billion | ¥1.8 billion | ¥2.3 billion |
| Capital stock | ¥1.4 billion | ¥0.1 billion | ¥0.1 billion | ¥2.0 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 85,100 shares | 85,100 shares | 85,100 shares | 37,982,900 shares | 37,982,900 shares |
| Net assets | ¥7.9 billion | ¥9.3 billion | ¥10.0 billion | ¥16.9 billion | ¥19.4 billion |
| Total assets | ¥23.5 billion | ¥22.3 billion | ¥29.2 billion | ¥36.0 billion | ¥40.7 billion |
| Net assets per share | 265.41 yen | 310.1 yen | 333.28 yen | 477.26 yen | 541.59 yen |
| Basic earnings (loss) per share | 18.91 yen | 42.24 yen | 23.72 yen | 58.56 yen | 63.87 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 57.4 yen | 62.79 yen |
| Equity-to-asset ratio | 33.7% | 41.6% | 34.2% | 46.8% | 47.5% |
| Return on equity | 7.4% | 14.7% | 7.4% | 13.7% | 12.5% |
Shareholder composition
Share ownership by holder category
ユカリア
Unit %Source Annual securities reports
- Financial institutions15.90%
- Securities firms0.45%
- Other corporations51.54%
- Foreign holders (institutions)4.70%
- Foreign holders (individuals)0.08%
- Individuals and others27.33%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社エクソソーム | 44.78% | 16,000,000 |
| 2 | 古川 淳 | 12.72% | 4,543,200 |
| 3 | 株式会社日本カストディ銀行(信託口) | 10.26% | 3,666,200 |
| 4 | 株式会社クラリバ | 4.33% | 1,546,600 |
| 5 | BNP PARIBAS LUXEMBOURG/2S/JASDEC/FIM/LUXEMBOURG FUNDS/UCITS ASSETS(常任代理人香港上海銀行東京支店) | 3.5% | 1,250,000 |
| 6 | 住友生命保険相互会社(常任代理人株式会社日本カストディ銀行) | 2.64% | 943,300 |
| 7 | SBI Ventures Two株式会社 | 1.81% | 647,600 |
| 8 | 株式会社シグマクシス・ホールディングス | 1.62% | 578,000 |
| 9 | 三井住友信託銀行株式会社(常任代理人株式会社日本カストディ銀行) | 1.27% | 455,500 |
| 10 | 日本マスタートラスト信託銀行株式会社(信託口) | 1.25% | 446,800 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Elderly care related business | Could not be retrieved | ¥0.1 billion |
| Comprehensive medical management support business | ¥54.09 million | ¥0.7 billion |
Revenue scale in the same industry
ユカリア
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
- … 169 companies
- 173 MEIKO NETWORK JAPANFY Aug 2025 ¥24.8B
- 174 SERAKU.,Co.LtdFY Aug 2025 ¥24.8B
- 175 ユカリアThis companyFY Dec 2025 ¥24.7B
- 176 ERIFY May 2026 ¥24.7B
- 177 IDEA Consultants.IncFY Dec 2025 ¥24.6B
- … 494 companies
Workforce information
Women 3.1 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 200 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
14 hours |
| Childcare leave taken, men |
67% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 16.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | Mooreみらい監査法人 |
| Audit fees (this year, total) | ¥52.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.9 billion | Consolidated |
| Net sales | ¥24.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.3 billion | Consolidated |
| Diluted earnings per share | 76.75 yen | Consolidated |
| Cash and cash equivalents | ¥9.1 billion | Consolidated |
| Net assets | ¥21.8 billion | Consolidated |
| Ordinary income (loss) | ¥2.1 billion | Consolidated |
| Total assets | ¥65.1 billion | Consolidated |
| Return on equity | 14.4% | Consolidated |
| Equity-to-asset ratio | 31.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.8 billion | Consolidated |
| Basic earnings (loss) per share | 78.07 yen | Consolidated |
| Net assets per share | 574.26 yen | Consolidated |
| Net sales | ¥6.2 billion | Parent only |
| Net income (loss) | ¥2.3 billion | Parent only |
| Diluted earnings per share | 62.79 yen | Parent only |
| Total number of issued shares (common stock) | 37,982,900 shares | Parent only |
| Net assets | ¥19.4 billion | Parent only |
| Ordinary income (loss) | ¥1.4 billion | Parent only |
| Total assets | ¥40.7 billion | Parent only |
| Return on equity | 12.5% | Parent only |
| Equity-to-asset ratio | 47.5% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | 63.87 yen | Parent only |
| Net assets per share | 541.59 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,347 people | Consolidated |
| Number of employees | 1,347 people | Consolidated |
| Average length of service (years) | 3 years | Parent only |
| Average annual salary | ¥7.51 million | Parent only |
| Average age (years) | 39.7 years old | Parent only |
| Number of employees | 198 people | Parent only |
| Number of employees | 198 people | Parent only |
| Number of employees | 198 people | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥2.3 billion | Consolidated |
| Net sales to external customers | ¥24.7 billion | Consolidated |
| Average number of temporary employees | 239 people | Consolidated |
| Average number of temporary employees | 239 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Write-downs of inventories | ¥-21.18 million | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Number of consolidated subsidiaries | 17 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 125.5% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 30,077,200 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,254,000 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 6 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.4 billion | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥6.60 million | Consolidated |
| Number of shares | 37,982,900 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.9% | Consolidated |
| Shareholding ratio | 84.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,254,000 shares | Consolidated |
| Number of voting rights | 357,246 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥18.84 million | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 99.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.0 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥52.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥24.00 million | Consolidated |
Balance sheet (152 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.04 million | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥2.8 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-3.01 million | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Goodwill | ¥2.3 billion | Consolidated |
| Investments in leases | ¥4.1 billion | Consolidated |
| Lease obligations | ¥6.5 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease assets | ¥7.4 billion | Consolidated |
| Lease assets, net | ¥5.5 billion | Consolidated |
| Work in process | ¥41.84 million | Consolidated |
| Provision for repairs | ¥51.30 million | Consolidated |
| Retained earnings | ¥12.0 billion | Consolidated |
| Advances received | ¥0.5 billion | Consolidated |
| Raw materials and supplies | ¥0.3 billion | Consolidated |
| Notes receivable - trade | ¥34.86 million | Consolidated |
| Merchandise | ¥1.1 billion | Consolidated |
| Operating loans | ¥3.5 billion | Consolidated |
| Non-current liabilities | ¥30.8 billion | Consolidated |
| Non-current assets | ¥37.9 billion | Consolidated |
| Land | ¥15.5 billion | Consolidated |
| Accounts receivable - trade | ¥5.3 billion | Consolidated |
| Contract liabilities | ¥1.8 billion | Consolidated |
| Buildings and structures | ¥18.5 billion | Consolidated |
| Buildings and structures, net | ¥10.5 billion | Consolidated |
| Construction in progress | ¥33.68 million | Consolidated |
| Investments and other assets | ¥3.3 billion | Consolidated |
| Investment securities | ¥1.1 billion | Consolidated |
| Securities | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥31.7 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥5.95 million | Consolidated |
| Shareholders' equity | ¥20.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥38.47 million | Consolidated |
| Current liabilities | ¥12.6 billion | Consolidated |
| Current assets | ¥27.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-1.9 billion | Consolidated |
| Accumulated depreciation | ¥-8.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥-15.76 million | Consolidated |
| Intangible assets | ¥2.9 billion | Consolidated |
| Cash and cash equivalents | ¥9.1 billion | Consolidated |
| Cash and deposits | ¥9.1 billion | Consolidated |
| Short-term loans payable | ¥4.2 billion | Consolidated |
| Bonds payable | ¥20.00 million | Consolidated |
| Net assets | ¥21.8 billion | Consolidated |
| Net assets | ¥21.8 billion | Consolidated |
| Total assets | ¥65.1 billion | Consolidated |
| Deferred gains or losses on hedges | ¥64.95 million | Consolidated |
| Deferred tax liabilities | ¥46.19 million | Consolidated |
| Deferred tax assets | ¥0.4 billion | Consolidated |
| Treasury stock | ¥-0.5 billion | Consolidated |
| Valuation and translation adjustments | ¥46.18 million | Consolidated |
| Liabilities | ¥43.3 billion | Consolidated |
| Liabilities and net assets | ¥65.1 billion | Consolidated |
| Real estate for sale | ¥1.6 billion | Consolidated |
| Accounts payable - trade | ¥2.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-7.40 million | Consolidated |
| Allowance for doubtful accounts | ¥-78.97 million | Consolidated |
| Capital surplus | ¥8.9 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥0.8 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Long-term loans payable | ¥16.5 billion | Consolidated |
| Long-term loans receivable | ¥0.4 billion | Consolidated |
| Non-controlling interests | ¥1.3 billion | Consolidated |
| Guarantee deposited-NCL | ¥6.9 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.8 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥3.22 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-3.01 million | Parent only |
| Other capital surplus | ¥5.2 billion | Parent only |
| Software | ¥81.15 million | Parent only |
| Investments in leases | ¥4.1 billion | Parent only |
| Lease obligations | ¥4.68 million | Parent only |
| Lease obligations | ¥74.54 million | Parent only |
| Lease assets | ¥88.58 million | Parent only |
| Lease assets, net | ¥12.71 million | Parent only |
| Work in process | ¥13.79 million | Parent only |
| Leasehold right | ¥0.1 billion | Parent only |
| Retained earnings | ¥11.2 billion | Parent only |
| Unearned revenue | ¥8.66 million | Parent only |
| Advances received | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Raw materials and supplies | ¥0.2 billion | Parent only |
| Operating loans | ¥2.5 billion | Parent only |
| Non-current liabilities | ¥14.2 billion | Parent only |
| Non-current assets | ¥22.2 billion | Parent only |
| Land | ¥10.8 billion | Parent only |
| Accounts receivable - trade | ¥2.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥19.24 million | Parent only |
| Buildings | ¥7.4 billion | Parent only |
| Buildings, net | ¥5.2 billion | Parent only |
| Construction in progress | ¥33.68 million | Parent only |
| Investments and other assets | ¥5.8 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Securities | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥16.2 billion | Parent only |
| Income taxes payable | ¥6.31 million | Parent only |
| Accrued expenses | ¥89.37 million | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥19.3 billion | Parent only |
| Structures | ¥0.2 billion | Parent only |
| Structures, net | ¥0.1 billion | Parent only |
| Machinery and equipment | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥0 | Parent only |
| Current liabilities | ¥7.2 billion | Parent only |
| Current assets | ¥18.5 billion | Parent only |
| Accumulated depreciation | ¥-75.86 million | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-2.2 billion | Parent only |
| Accumulated depreciation | ¥-57.63 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-1.94 million | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Patent right | ¥0.06 million | Parent only |
| Cash and deposits | ¥4.7 billion | Parent only |
| Short-term loans payable | ¥3.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥3.1 billion | Parent only |
| Net assets | ¥19.4 billion | Parent only |
| Net assets | ¥19.4 billion | Parent only |
| Total assets | ¥40.7 billion | Parent only |
| Deferred gains or losses on hedges | ¥3.63 million | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥11.2 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Valuation and translation adjustments | ¥0.62 million | Parent only |
| Liabilities | ¥21.3 billion | Parent only |
| Liabilities and net assets | ¥40.7 billion | Parent only |
| Real estate for sale | ¥0.6 billion | Parent only |
| Accounts payable - trade | ¥1.8 billion | Parent only |
| Capital surplus | ¥8.6 billion | Parent only |
| Legal capital surplus | ¥3.4 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicle and delivery equipment | ¥4.19 million | Parent only |
| Vehicles, net | ¥2.25 million | Parent only |
| Long-term loans payable | ¥13.5 billion | Parent only |
| Long-term prepaid expenses | ¥23.01 million | Parent only |
| Shares of subsidiaries and associates | ¥4.1 billion | Parent only |
| Deposits received | ¥24.68 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 | ¥42.66 million | Consolidated |
| Other | ¥20.13 million | Consolidated |
| Other | ¥49.98 million | Consolidated |
| Other comprehensive income | ¥-77.85 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.35 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Gain on forgiveness of debts | ¥0.1 billion | Consolidated |
| Comprehensive income | ¥2.8 billion | Consolidated |
| Interest income | ¥46.48 million | Consolidated |
| Operating income | ¥2.4 billion | Consolidated |
| Operating income | ¥2.4 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.9 billion | Consolidated |
| Loss on sale of non-current assets | ¥13.61 million | Consolidated |
| Gain on sales of non-current assets | ¥0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.19 million | Consolidated |
| Cost of sales | ¥14.2 billion | Consolidated |
| Gross profit (loss) | ¥10.5 billion | Consolidated |
| Net sales | ¥24.7 billion | Consolidated |
| Net sales | ¥24.7 billion | Consolidated |
| Net income | ¥2.8 billion | Consolidated |
| Net income | ¥2.8 billion | Consolidated |
| Net income (loss) | ¥2.9 billion | Consolidated |
| Net income (loss) | ¥2.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.3 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥7.32 million | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥5.95 million | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-3.53 million | Consolidated |
| Extraordinary income | ¥1.0 billion | Consolidated |
| Extraordinary loss | ¥80.93 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-7.49 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.3 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥3.1 billion | Consolidated |
| Income (loss) before income taxes | ¥3.1 billion | Consolidated |
| Ordinary income | ¥2.1 billion | Consolidated |
| Salaries and allowances | ¥2.6 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-73.97 million | Consolidated |
| Disposal of treasury stock | ¥0.2 billion | Consolidated |
| Subsidy income | ¥46.25 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥8.2 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥2.63 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥65.00 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.92 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Change of scope of consolidation | ¥-99.68 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-72.27 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥72.23 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥1.85 million | Parent only |
| Other | ¥0 | Parent only |
| Interest income | ¥5.98 million | Parent only |
| Dividend income | ¥76.95 million | Parent only |
| Operating income | ¥1.4 billion | Parent only |
| Non-operating income | ¥96.80 million | Parent only |
| Non-operating expenses | ¥32.37 million | Parent only |
| Loss on sale of non-current assets | ¥13.61 million | Parent only |
| Gain on sales of non-current assets | ¥0.7 billion | Parent only |
| Cost of sales | ¥1.8 billion | Parent only |
| Gross profit (loss) | ¥4.4 billion | Parent only |
| Net sales | ¥6.2 billion | Parent only |
| Net income (loss) | ¥2.3 billion | Parent only |
| Net income (loss) | ¥2.3 billion | Parent only |
| Loss on investments in partnership | ¥4.00 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥20.70 million | Parent only |
| Interest expenses | ¥25.49 million | Parent only |
| Interest on securities | ¥12.01 million | Parent only |
| Income taxes - current | ¥6.31 million | Parent only |
| Income taxes | ¥-0.1 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥73.93 million | Parent only |
| Foreign exchange losses | ¥2.87 million | Parent only |
| Extraordinary income | ¥0.7 billion | Parent only |
| Extraordinary loss | ¥15.74 million | Parent only |
| Income (loss) before income taxes | ¥2.2 billion | Parent only |
| Ordinary income | ¥1.4 billion | Parent only |
| Salaries and allowances | ¥1.1 billion | Parent only |
| Disposal of treasury stock | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥3.1 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Retirement benefit expenses | ¥0.1 billion | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.13 million | Consolidated |
| Revenue | ¥-73.41 million | Consolidated |
| Revenue | ¥2.13 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥38.04 million | Consolidated |
| Total changes during the period | ¥2.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥8.73 million | Parent only |
Statement of cash flows (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.7 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Loss gain on valuation of derivatives | ¥1.47 million | Consolidated |
| Decrease increase in lease investment assets | ¥43.21 million | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Payments for transfer of business2 | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.3 billion | Consolidated |
| Gain on forgiveness of debts | ¥-0.1 billion | Consolidated |
| Interest expenses paid | ¥-0.6 billion | Consolidated |
| Interest and dividends income received | ¥42.87 million | Consolidated |
| Interest and dividend income | ¥-46.48 million | Consolidated |
| Decrease increase in operating loans receivable | ¥-1.0 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.8 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.6 billion | Consolidated |
| Subtotal | ¥-0.3 billion | Consolidated |
| Loss gain on investments in partnership | ¥4.00 million | Consolidated |
| Purchase of investment securities | ¥-0.7 billion | Consolidated |
| Proceeds from sales of investment securities | ¥6.60 million | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-34.95 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.2 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥96.05 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.8 billion | Consolidated |
| Income taxes paid | ¥-1.0 billion | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-6.42 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥2.6 billion | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥62.95 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.2 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.1 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-80.31 million | Consolidated |
| Proceeds from long term loans payable | ¥2.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-2.8 billion | Consolidated |
| Collection of long-term loans receivable | ¥1.22 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-44.70 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-1.9 billion | Consolidated | Disclosed |
| Number of employees | 1,347 | Consolidated | Disclosed |
| Net assets | ¥21.8 billion | Consolidated | Disclosed |
| Net sales | ¥24.7 billion | Consolidated | Disclosed |
| Operating income | ¥2.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.1 billion | Consolidated | Disclosed |
| Net income | ¥2.8 billion | Consolidated | Disclosed |
| Total assets | ¥65.1 billion | Consolidated | Disclosed |
| Operating margin | 9.6% | Consolidated | Calculated |
| Net margin | 11.2% | Consolidated | Calculated |
| Sales per employee | 18362856 yen | Consolidated | Calculated |
| Total asset turnover | 0.38 times | Consolidated | Calculated |
| Net assets to total assets | 33.4% | Consolidated | Calculated |