Euglena
Euglena Co., Ltd.
Company highlights
The largest segment by revenue is Health care business, at 97.7% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Euglena
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 | Margin | Last year | |
| Health care business | ¥47.0 billion | 97.7% | ¥44.3 billion | ¥5.5 billion | 11.7% | ¥3.0 billion |
| biofuel | ¥1.1 billion | 2.3% | ¥0.9 billion | ¥-0.3 billion | -29.8% | ¥-0.4 billion |
| Total of the businesses | ¥48.1 billion | 100.0% | ||||
Revenue and profit
Euglena
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥11.1 billion | Consolidated |
| Packing and transportation expenses | ¥3.4 billion | Consolidated | |
| Salaries and allowances | ¥3.1 billion | Consolidated | |
| Promotion expenses | ¥2.3 billion | Consolidated | |
| Depreciation | ¥2.0 billion | Consolidated | |
| Amortization of goodwill | ¥0.9 billion | Consolidated | |
| Research and development expenses | ¥0.7 billion | Consolidated | |
| Provision for bonuses | ¥0.6 billion | Consolidated | |
| Sales commission | ¥0.6 billion | Parent only | |
| Directors' compensations | ¥0.3 billion | Parent only | |
| Commission fees | ¥0.3 billion | Parent only | |
| Legal welfare expenses | ¥0.2 billion | Parent only | |
| Fee expenses | ¥0.2 billion | Parent only | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Consolidated | |
| Bonuses | ¥0 | Parent only | |
| Profit by stage | Gross profit (loss) | ¥35.0 billion | Consolidated |
| Operating income | ¥3.1 billion | Consolidated | |
| Ordinary income | ¥2.4 billion | Consolidated | |
| Net income | ¥-0.8 billion | Consolidated |
Euglena
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Advertising expenses ¥11.1 billion
- Packing and transportation expenses ¥3.4 billion
- Salaries and allowances ¥3.1 billion
- Promotion expenses ¥2.3 billion
- Depreciation ¥2.0 billion
- Amortization of goodwill ¥0.9 billion
- Other (not itemized) ¥9.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Euglena
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Euglena
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥34.4B | ¥44.4B | ¥46.5B | ¥47.6B | ¥50.4B |
| Year on year (%) | comparison basis not confirmed | +29.0%◆ | +4.7% | +2.4% | +5.8% |
| Ordinary income (loss) | -¥6.4B | -¥2.5B | -¥1.4B | ¥0.4B | ¥2.4B |
| Change from prior year | comparison basis not confirmed | 0.39x | 0.57x | loss to profit◆ | +448.7% |
| Ordinary income (loss) as a share of Net sales | -18.5% | -5.6% | -3.1% | 0.9% | 4.7% |
| Change (percentage points) | comparison basis not confirmed | +12.9 points◆ | +2.6 points◆ | +4.0 points◆ | +3.8 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year +45.6%, Ordinary income (loss) as a share of revenue -6.4 points
- 2015Net sales year on year +94.5%, Ordinary income (loss) as a share of revenue +6.0 points
- 2016Net sales year on year +87.4%, Ordinary income (loss) as a share of revenue -3.8 points
- 2017Net sales year on year +25.1%
- 2018Ordinary income (loss) as a share of revenue -15.9 points, Ordinary income (loss) profit to loss
- 2019Ordinary income (loss) as a share of revenue -43.4 points
- 2020Ordinary income (loss) as a share of revenue +39.7 points
- 2022Net sales year on year +29.0%, Ordinary income (loss) as a share of revenue +12.9 points
- 2023Ordinary income (loss) as a share of revenue +2.6 points
- 2024Ordinary income (loss) as a share of revenue +4.0 points, Ordinary income (loss) loss to profit
- 2025Ordinary income (loss) as a share of revenue +3.8 points
Euglena
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 | ¥34.4 billion | ¥44.4 billion | ¥46.5 billion | ¥47.6 billion | ¥50.4 billion |
| Ordinary income (loss) | ¥-6.4 billion | ¥-2.5 billion | ¥-1.4 billion | ¥0.4 billion | ¥2.4 billion |
| Net income (loss) attributable to owners of parent | ¥-5.0 billion | ¥-2.7 billion | ¥-2.7 billion | ¥-0.7 billion | ¥-0.8 billion |
| Comprehensive income | ¥-5.9 billion | ¥-2.7 billion | ¥-2.5 billion | ¥0.4 billion | ¥0.5 billion |
| Net assets | ¥20.6 billion | ¥19.4 billion | ¥20.2 billion | ¥32.1 billion | ¥28.5 billion |
| Total assets | ¥61.0 billion | ¥57.3 billion | ¥59.6 billion | ¥73.3 billion | ¥72.3 billion |
| Net assets per share | 181.35 yen | 167.34 yen | 172.57 yen | 232.44 yen | 226.38 yen |
| Basic earnings (loss) per share | -49.07 yen | -23.83 yen | -22.76 yen | -4.85 yen | -5.9 yen |
| Equity-to-asset ratio | 33.0% | 33.0% | 33.9% | 43.3% | 42.7% |
| Net cash provided by (used in) operating activities | ¥1.4 billion | ¥0.9 billion | ¥0.7 billion | ¥2.6 billion | ¥5.2 billion |
| Net cash provided by (used in) investing activities | ¥-10.3 billion | ¥1.2 billion | ¥-0.6 billion | ¥-8.0 billion | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥12.1 billion | ¥-3.0 billion | ¥5.8 billion | ¥-0.5 billion | ¥-2.4 billion |
| Cash and cash equivalents | ¥9.8 billion | ¥9.8 billion | ¥15.7 billion | ¥13.7 billion | ¥15.9 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥9.5 billion | ¥6.5 billion | ¥9.0 billion | ¥8.9 billion | ¥10.1 billion |
| Ordinary income (loss) | ¥-2.6 billion | ¥-2.2 billion | ¥-2.2 billion | ¥-2.1 billion | ¥-1.6 billion |
| Net income (loss) | ¥-2.4 billion | ¥-2.7 billion | ¥-3.2 billion | ¥-2.0 billion | ¥-1.6 billion |
| Capital stock | ¥13.9 billion | ¥14.0 billion | ¥15.9 billion | ¥16.3 billion | ¥16.4 billion |
| Total number of issued shares (common stock) | 111,161,886 shares | 113,105,455 shares | 117,150,662 shares | 136,411,986 shares | 136,599,260 shares |
| Net assets | ¥22.3 billion | ¥21.5 billion | ¥21.8 billion | ¥31.2 billion | ¥29.7 billion |
| Total assets | ¥27.8 billion | ¥26.7 billion | ¥31.9 billion | ¥42.9 billion | ¥41.8 billion |
| Net assets per share | 197.18 yen | 186.11 yen | 185.88 yen | 228.44 yen | 217.43 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 2 yen |
| Basic earnings (loss) per share | -22.94 yen | -23.9 yen | -27.22 yen | -15.11 yen | -11.36 yen |
| Equity-to-asset ratio | 78.8% | 78.8% | 68.2% | 72.7% | 71.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥2 | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
Euglena
Unit %Source Annual securities reports
- Financial institutions10.49%
- Securities firms3.67%
- Other corporations14.83%
- Foreign holders (institutions)3.53%
- Foreign holders (individuals)0.06%
- Individuals and others67.42%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 出雲 充 | 9.08% | 12,407,692 |
| 2 | 株式会社綺麗創造ホールディングス | 8.37% | 11,434,125 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 8.05% | 10,995,400 |
| 4 | 株式会社日本カストディ銀行(信託口) | 1.79% | 2,454,200 |
| 5 | 株式会社丸井グループ | 1.56% | 2,139,000 |
| 6 | 山内 正義 | 1.46% | 2,001,000 |
| 7 | 楽天証券株式会社共有口 | 1.15% | 1,571,138 |
| 8 | HSBC HONG KONG - TREASURY SERVICES A/C ASIAN EQUITIES DERIVATIVES(常任代理人 香港上海銀行東京支店) | 0.81% | 1,114,000 |
| 9 | ロート製薬株式会社 | 0.78% | 1,069,500 |
| 10 | 東京センチュリー株式会社 | 0.73% | 1,000,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.7 billion | ¥0.7 billion |
| FY ending 9/2020 | ¥1.2 billion | ¥0.4 billion |
| FY ending 9/2019 | ¥7.4 billion | Could not be retrieved |
| FY ending 9/2016 | ¥0.4 billion | Could not be retrieved |
| FY ending 9/2015 | ¥0.3 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Health care business | ¥0.6 billion |
| biofuel | ¥7.00 million |
Revenue scale in the same industry
Euglena
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 66 companies
- 70 ahjikancoFY Mar 2026 ¥51.4B
- 71 ROCK FIELDFY Apr 2026 ¥51.1B
- 72 EuglenaThis companyFY Dec 2025 ¥50.4B
- 73 EBARAFoodsIndustryFY Mar 2026 ¥50.0B
- 74 NATORIFY Mar 2026 ¥48.6B
- … 56 companies
Workforce information
Women 128 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 180 |
| Share of managers who are women | 17.6% |
| Share of board members who are women | 37.5% |
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) | ¥84.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥1.00 million |
| Non-audit fees (this year, network firms) | ¥1.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.2 billion | Consolidated |
| Net sales | ¥50.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Cash and cash equivalents | ¥15.9 billion | Consolidated |
| Net assets | ¥28.5 billion | Consolidated |
| Ordinary income (loss) | ¥2.4 billion | Consolidated |
| Total assets | ¥72.3 billion | Consolidated |
| Equity-to-asset ratio | 42.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.4 billion | Consolidated |
| Basic earnings (loss) per share | -5.9 yen | Consolidated |
| Net assets per share | 226.38 yen | Consolidated |
| Dividend per share | 2 yen | Parent only |
| Net sales | ¥10.1 billion | Parent only |
| Net income (loss) | ¥-1.6 billion | Parent only |
| Total number of issued shares (common stock) | 136,599,260 shares | Parent only |
| Net assets | ¥29.7 billion | Parent only |
| Ordinary income (loss) | ¥-1.6 billion | Parent only |
| Total assets | ¥41.8 billion | Parent only |
| Equity-to-asset ratio | 71.1% | Parent only |
| Capital stock | ¥16.4 billion | Parent only |
| Basic earnings (loss) per share | -11.36 yen | Parent only |
| Net assets per share | 217.43 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 793 people | Consolidated |
| Number of employees | 793 people | Consolidated |
| Average length of service (years) | 5 years | Parent only |
| Average length of service months | 8 months | Parent only |
| Average annual salary | ¥7.03 million | Parent only |
| Average age (years) | 44 years old | Parent only |
| Average age months | 3 months | Parent only |
| Number of employees | 171 people | Parent only |
| Number of employees | 171 people | Parent only |
| Number of employees | 171 people | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥50.4 billion | Consolidated |
| Average number of temporary employees | 249 people | Consolidated |
| Average number of temporary employees | 249 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.7 billion | Consolidated |
| Write-downs of inventories | ¥69.00 million | Consolidated |
| Depreciation | ¥2.4 billion | Consolidated |
| Number of consolidated subsidiaries | 15 companies | Consolidated |
| Average number of temporary employees | 9 people | Parent only |
| Average number of temporary employees | 9 people | Parent only |
| Average number of temporary employees | 9 people | Parent only |
| Total return on the share price index | 209.7% | Parent only |
| Ratio of female employees in managerial positions | 17.6% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 46,186,055 shares | Consolidated |
| Total number of shares held treasury shares etc | 20,800 shares | Consolidated |
| Number of shares | 136,599,260 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 33.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 20,800 shares | Consolidated |
| Number of voting rights | 1,364,179 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Total shareholder return | 45.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.7 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.7 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥57.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥1.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥84.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥1.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥27.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.00 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥24.00 million | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥14.00 million | Consolidated |
| Goodwill | ¥11.1 billion | Consolidated |
| Goodwill | ¥11.1 billion | Consolidated |
| Lease obligations | ¥16.00 million | Consolidated |
| Lease obligations | ¥10.00 million | Consolidated |
| Lease assets | ¥81.00 million | Consolidated |
| Work in process | ¥0.3 billion | Consolidated |
| Retained earnings | ¥-3.1 billion | Consolidated |
| Raw materials and supplies | ¥1.6 billion | Consolidated |
| Notes receivable - trade | ¥9.00 million | Consolidated |
| Notes and accounts receivable trade | ¥5.0 billion | Consolidated |
| Merchandise and finished goods | ¥2.2 billion | Consolidated |
| Non-current liabilities | ¥29.8 billion | Consolidated |
| Non-current assets | ¥38.9 billion | Consolidated |
| Land | ¥1.9 billion | Consolidated |
| Accounts receivable - trade | ¥5.0 billion | Consolidated |
| Contract liabilities | ¥1.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.1 billion | Consolidated |
| Guarantee deposits | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥7.6 billion | Consolidated |
| Construction in progress | ¥9.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥6.00 million | Consolidated |
| Investments and other assets | ¥2.2 billion | Consolidated |
| Investment securities | ¥1.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥1.9 billion | Consolidated |
| Subscription rights to shares | ¥39.00 million | Consolidated |
| Property, plant and equipment | ¥5.8 billion | Consolidated |
| Income taxes payable | ¥1.6 billion | Consolidated |
| Accounts payable - other | ¥3.5 billion | Consolidated |
| Shareholders' equity | ¥30.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥3.9 billion | Consolidated |
| Current liabilities | ¥14.0 billion | Consolidated |
| Current assets | ¥33.4 billion | Consolidated |
| Accumulated depreciation | ¥-8.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.7 billion | Consolidated |
| Intangible assets | ¥31.0 billion | Consolidated |
| Cash and cash equivalents | ¥15.9 billion | Consolidated |
| Cash and deposits | ¥21.2 billion | Consolidated |
| Short-term loans payable | ¥3.9 billion | Consolidated |
| Bonds payable | ¥1.0 billion | Consolidated |
| Net assets | ¥28.5 billion | Consolidated |
| Net assets | ¥28.5 billion | Consolidated |
| Total assets | ¥72.3 billion | Consolidated |
| Total assets | ¥72.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-0 | Consolidated |
| Deferred tax liabilities | ¥5.5 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-34.00 million | Consolidated |
| Valuation and translation adjustments | ¥0.7 billion | Consolidated |
| Liabilities | ¥43.8 billion | Consolidated |
| Liabilities and net assets | ¥72.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-52.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥16.9 billion | Consolidated |
| Capital stock | ¥16.4 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Asset retirement obligations | ¥21.00 million | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥4.8 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥-2.00 million | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥17.9 billion | Consolidated |
| Non-controlling interests | ¥-2.4 billion | Consolidated |
| Customer relationship | ¥18.3 billion | Consolidated |
| Other | ¥98.00 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥13.00 million | Parent only |
| Goodwill | ¥0.3 billion | Parent only |
| Software | ¥23.00 million | Parent only |
| Retained earnings | ¥-3.6 billion | Parent only |
| Prepaid expenses | ¥0.4 billion | Parent only |
| Advance payments trade | ¥0.3 billion | Parent only |
| Raw materials and supplies | ¥0.8 billion | Parent only |
| Merchandise and finished goods | ¥0.5 billion | Parent only |
| Non-current liabilities | ¥7.4 billion | Parent only |
| Non-current assets | ¥29.9 billion | Parent only |
| Accounts receivable - trade | ¥0.8 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Guarantee deposits | ¥0.1 billion | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Construction assistance deposits received | ¥17.00 million | Parent only |
| Investments and other assets | ¥29.2 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥39.00 million | Parent only |
| Property, plant and equipment | ¥0 | Parent only |
| Consumption taxes receivable | ¥64.00 million | Parent only |
| Income taxes refund receivable | ¥35.00 million | Parent only |
| Income taxes payable | ¥92.00 million | Parent only |
| Accrued expenses | ¥36.00 million | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥29.7 billion | Parent only |
| Structures | ¥7.00 million | Parent only |
| Machinery and equipment | ¥53.00 million | Parent only |
| Current liabilities | ¥4.7 billion | Parent only |
| Current assets | ¥11.8 billion | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Intangible assets | ¥0.8 billion | Parent only |
| Cash and deposits | ¥8.5 billion | Parent only |
| Short-term loans payable | ¥2.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.1 billion | Parent only |
| Bonds payable | ¥1.0 billion | Parent only |
| Net assets | ¥29.7 billion | Parent only |
| Net assets | ¥29.7 billion | Parent only |
| Total assets | ¥41.8 billion | Parent only |
| Deferred gains or losses on hedges | ¥-0 | Parent only |
| Deferred tax liabilities | ¥95.00 million | Parent only |
| Retained earnings brought forward | ¥-3.6 billion | Parent only |
| Treasury stock | ¥-34.00 million | Parent only |
| Valuation and translation adjustments | ¥13.00 million | Parent only |
| Liabilities | ¥12.0 billion | Parent only |
| Liabilities and net assets | ¥41.8 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥16.9 billion | Parent only |
| Legal capital surplus | ¥16.9 billion | Parent only |
| Capital stock | ¥16.4 billion | Parent only |
| Asset retirement obligations | ¥34.00 million | Parent only |
| Provision for bonuses | ¥97.00 million | Parent only |
| Vehicle and delivery equipment | ¥0 | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥4.8 billion | Parent only |
| Long-term loans payable | ¥1.4 billion | Parent only |
| Long-term prepaid expenses | ¥60.00 million | Parent only |
| Long-term accounts receivable-other | ¥0.3 billion | Parent only |
| Long-term loans receivable | ¥1.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥28.8 billion | Parent only |
| Deposits received | ¥41.00 million | Parent only |
| Customer relationship | ¥0.5 billion | Parent only |
Statement of income (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other comprehensive income | ¥-63.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥8.00 million | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Business structure improvement expenses | ¥0.3 billion | Consolidated |
| Subsidy income | ¥75.00 million | Consolidated |
| Comprehensive income | ¥0.5 billion | Consolidated |
| Interest income | ¥76.00 million | Consolidated |
| Commission fee | ¥57.00 million | Consolidated |
| Operating income | ¥3.1 billion | Consolidated |
| Operating income | ¥3.1 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.2 billion | Consolidated |
| Loss on sale of non-current assets | ¥0 | Consolidated |
| Gain on sales of non-current assets | ¥3.00 million | Consolidated |
| Cost of sales | ¥15.3 billion | Consolidated |
| Gross profit (loss) | ¥35.0 billion | Consolidated |
| Net sales | ¥50.4 billion | Consolidated |
| Net sales | ¥50.4 billion | Consolidated |
| Advertising expenses | ¥11.1 billion | Consolidated |
| Net income | ¥-0.8 billion | Consolidated |
| Net income | ¥-0.8 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥28.00 million | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Commission fees | ¥0.4 billion | Consolidated |
| Issuance of new shares | ¥84.00 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥0 | Consolidated |
| Income taxes - current | ¥1.8 billion | Consolidated |
| Income taxes | ¥1.4 billion | Consolidated |
| Income taxes - deferred | ¥-0.4 billion | Consolidated |
| Depreciation | ¥2.0 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange losses | ¥55.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-69.00 million | Consolidated |
| Extraordinary income | ¥3.00 million | Consolidated |
| Extraordinary loss | ¥0.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-2.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.2 billion | Consolidated |
| Research and development expenses | ¥0.7 billion | Consolidated |
| Research and development expenses | ¥0.7 billion | Consolidated |
| Interest on bonds | ¥14.00 million | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Ordinary income | ¥2.4 billion | Consolidated |
| Salaries and allowances | ¥3.1 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-0 | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Packing and transportation expenses | ¥3.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.4 billion | Consolidated |
| Promotion expenses | ¥2.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥31.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-3.00 million | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.3 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.3 billion | Consolidated |
| Revenue from contracts with customers | ¥50.4 billion | Consolidated |
| Other | ¥81.00 million | Parent only |
| Other | ¥29.00 million | Parent only |
| Business structure improvement expenses | ¥0.3 billion | Parent only |
| Subsidy income | ¥50.00 million | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Commission fee | ¥88.00 million | Parent only |
| Operating income | ¥-1.6 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Loss on sale of non-current assets | ¥0 | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥3.5 billion | Parent only |
| Gross profit (loss) | ¥6.7 billion | Parent only |
| Net sales | ¥10.1 billion | Parent only |
| Advertising expenses | ¥2.6 billion | Parent only |
| Net income (loss) | ¥-1.6 billion | Parent only |
| Net income (loss) | ¥-1.6 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Interest expenses | ¥75.00 million | Parent only |
| Fee expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Issuance of new shares | ¥84.00 million | Parent only |
| Gain on reversal of share acquisition rights | ¥0 | Parent only |
| Income taxes - current | ¥-0.3 billion | Parent only |
| Income taxes | ¥-0.3 billion | Parent only |
| Income taxes - deferred | ¥-26.00 million | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Impairment loss | ¥4.00 million | Parent only |
| Foreign exchange losses | ¥56.00 million | Parent only |
| Extraordinary income | ¥95.00 million | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Research and development expenses | ¥0.6 billion | Parent only |
| Interest on bonds | ¥14.00 million | Parent only |
| Income (loss) before income taxes | ¥-1.9 billion | Parent only |
| Ordinary income | ¥-1.6 billion | Parent only |
| Salaries and allowances | ¥1.1 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Packing and transportation expenses | ¥0.7 billion | Parent only |
| Promotion expenses | ¥0.4 billion | Parent only |
| Sales commission | ¥0.6 billion | Parent only |
| Selling, general and administrative expenses | ¥8.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥50.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥84.00 million | Parent only |
| Bonuses | ¥0 | Parent only |
| Reversal of provision for loss on business of subsidiaries and associates | ¥94.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥94.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-3.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-2.9 billion | Consolidated |
| Total changes during the period | ¥-1.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥44.00 million | Parent only |
Statement of cash flows (44 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.9 billion | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Repayments of lease obligations | ¥-6.00 million | Consolidated |
| Business structure improvement expenses | ¥0.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.4 billion | Consolidated |
| Interest expenses paid | ¥-0.5 billion | Consolidated |
| Interest and dividends income received | ¥76.00 million | Consolidated |
| Proceeds from subsidy income | ¥75.00 million | Consolidated |
| Subsidy income | ¥-75.00 million | Consolidated |
| Interest and dividend income | ¥-76.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.8 billion | Consolidated |
| Net decrease (increase) in time deposits | ¥1.5 billion | Consolidated |
| Subtotal | ¥6.8 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥70.00 million | Consolidated |
| Payments for guarantee deposits | ¥-31.00 million | Consolidated |
| Purchase of investment securities | ¥-0.8 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥28.00 million | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0 | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥5.00 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-3.00 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥-58.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥52.00 million | Consolidated |
| Share-based payment expenses | ¥0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.5 billion | Consolidated |
| Income taxes paid | ¥-1.2 billion | Consolidated |
| Income taxes refund | ¥0.2 billion | Consolidated |
| Depreciation | ¥2.4 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-1.00 million | Consolidated |
| Purchase of intangible assets | ¥-0.4 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥0.1 billion | Consolidated |
| Decrease increase in short term loans receivable | ¥-1.7 billion | Consolidated |
| Interest on bonds | ¥14.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥78.00 million | Consolidated |
| Payments for asset retirement obligations | ¥-5.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.1 billion | Consolidated |
| Increase decrease in provision for retirement benefits and directors retirement benefits | ¥17.00 million | Consolidated |
| Proceeds from long term loans payable | ¥17.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-16.0 billion | Consolidated |
| Collection of long-term loans receivable | ¥1.0 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-4.2 billion | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥34.0 billion | Consolidated |
| Revenue | ¥4.2 billion | Consolidated |
| Revenue | ¥8.6 billion | Consolidated |
| Revenue | ¥3.5 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥5.2 billion | Consolidated | Disclosed |
| Dividend per share | 2 | Parent only | Disclosed |
| Number of employees | 793 | Consolidated | Disclosed |
| Net assets | ¥28.5 billion | Consolidated | Disclosed |
| Net sales | ¥50.4 billion | Consolidated | Disclosed |
| Operating income | ¥3.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.4 billion | Consolidated | Disclosed |
| Net income | ¥-0.8 billion | Consolidated | Disclosed |
| Total assets | ¥72.3 billion | Consolidated | Disclosed |
| Operating margin | 6.2% | Consolidated | Calculated |
| Net margin | -1.6% | Consolidated | Calculated |
| Sales per employee | 63518285 yen | Consolidated | Calculated |
| Total asset turnover | 0.7 times | Consolidated | Calculated |
| Net assets to total assets | 39.4% | Consolidated | Calculated |