J Frontier
J Frontier Co.,Ltd.
Company highlights
The largest segment by revenue is Healthcare marketing business, at 52.0% of the total.
Key figures
Period Jun 2025 to May 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
J Frontier
Revenue and profit by business segment
Period Jun 2025 to May 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Healthcare marketing business | ¥11.6 billion | 52.0% | ¥9.7 billion | ¥0.2 billion | 2.0% | ¥0.1 billion |
| Healthcare sales business | ¥5.4 billion | 24.2% | ¥6.1 billion | ¥-44.55 million | -0.8% | ¥41.82 million |
| Medical care sales business | ¥5.3 billion | 23.8% | ¥5.7 billion | ¥0.5 billion | 9.2% | ¥0.5 billion |
| Total of the businesses | ¥22.2 billion | 100.0% | ||||
Revenue and profit
J Frontier
Period Jun 2025 to May 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥3.1 billion | Consolidated |
| Payrolls and allowances | ¥1.2 billion | Consolidated | |
| Amortization of goodwill | ¥0.3 billion | Consolidated | |
| Depreciation | ¥35.47 million | Consolidated | |
| Provision for point card certificates | ¥-10.24 million | Consolidated | |
| Retirement benefit expenses | ¥8.20 million | Consolidated | |
| Provision for bonuses | ¥2.85 million | Consolidated | |
| Amortization of long-term prepaid expenses | ¥1.60 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.37 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥9.0 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Net income | ¥-0.3 billion | Consolidated | |
| Operating income | ¥0.3 billion | Consolidated |
J Frontier
Selling, general and administrative expenses
Period Jun 2025 to May 2026Source Annual securities reports
- Advertising expenses ¥3.1 billion
- Payrolls and allowances ¥1.2 billion
- Amortization of goodwill ¥0.3 billion
- Depreciation ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥4.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
J Frontier
Long-term revenue, profit and asset trends
Period 2021 to 2026Source Annual securities reportsDisclosed
J Frontier
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥11.9B | ¥16.8B | ¥17.7B | ¥21.5B | ¥22.2B |
| Year on year (%) | comparison basis not confirmed | +41.8%◆ | +5.2% | +21.4%◆ | +3.4% |
| Ordinary income (loss) | ¥0.7B | -¥1.8B | -¥0.7B | ¥0.2B | ¥0.4B |
| Change from prior year | comparison basis not confirmed | profit to loss◆ | 0.38x | loss to profit◆ | +79.3% |
| Ordinary income (loss) as a share of Net sales | 6.0% | -10.9% | -3.9% | 1.1% | 1.9% |
| Change (percentage points) | comparison basis not confirmed | -16.9 points◆ | +7.0 points◆ | +5.0 points◆ | +0.8 points |
Fiscal periods marked for changes
- 2023Net sales year on year +41.8%, Ordinary income (loss) as a share of revenue -16.9 points, Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue +7.0 points
- 2025Net sales year on year +21.4%, Ordinary income (loss) as a share of revenue +5.0 points, Ordinary income (loss) loss to profit
J Frontier
Earnings and net assets per share over time
Unit yenSource Annual securities reports
J Frontier
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 | ¥11.9 billion | ¥16.8 billion | ¥17.7 billion | ¥21.5 billion | ¥22.2 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥-1.8 billion | ¥-0.7 billion | ¥0.2 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥-1.9 billion | ¥-2.1 billion | ¥87.57 million | ¥-0.3 billion |
| Comprehensive income | ¥0.4 billion | ¥-1.9 billion | ¥-2.1 billion | ¥0.1 billion | ¥-0.3 billion |
| Net assets | ¥4.2 billion | ¥2.7 billion | ¥1.9 billion | ¥2.0 billion | ¥1.5 billion |
| Total assets | ¥6.1 billion | ¥7.2 billion | ¥11.4 billion | ¥9.2 billion | ¥9.6 billion |
| Net assets per share | 907.43 yen | 525.78 yen | 229.59 yen | 269.11 yen | 229.99 yen |
| Basic earnings (loss) per share | 90.64 yen | -410.6 yen | -429.05 yen | 17.42 yen | -60.64 yen |
| Diluted earnings per share | 86.68 yen | Could not be retrieved | Could not be retrieved | 17.21 yen | Could not be retrieved |
| Equity-to-asset ratio | 67.8% | 34.1% | 10.0% | 15.3% | 12.8% |
| Return on equity | 9.7% | Could not be retrieved | Could not be retrieved | 6.9% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥-0.4 billion | ¥-1.8 billion | ¥-1.4 billion | ¥0.5 billion | ¥0.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | ¥-1.1 billion | ¥-1.8 billion | ¥0.5 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities | ¥2.6 billion | ¥1.5 billion | ¥3.4 billion | ¥-0.6 billion | ¥0.8 billion |
| Cash and cash equivalents | ¥3.0 billion | ¥1.6 billion | ¥1.8 billion | ¥2.1 billion | ¥2.1 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥9.3 billion | ¥9.4 billion | ¥8.1 billion | ¥6.6 billion | ¥6.1 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥-1.7 billion | ¥-0.2 billion | ¥0.2 billion | ¥85.40 million |
| Net income (loss) | ¥0.5 billion | ¥-1.7 billion | ¥-2.1 billion | ¥47.96 million | ¥-0.6 billion |
| Capital stock | ¥1.5 billion | ¥0.2 billion | ¥0.5 billion | ¥0.6 billion | ¥0.7 billion |
| Total number of issued shares (common stock) | 4,757,616 shares | 4,892,098 shares | 5,137,046 shares | 5,220,195 shares | 5,336,369 shares |
| Net assets | ¥4.2 billion | ¥2.8 billion | ¥1.4 billion | ¥1.9 billion | ¥1.5 billion |
| Total assets | ¥5.3 billion | ¥5.8 billion | ¥7.9 billion | ¥6.5 billion | ¥7.5 billion |
| Net assets per share | 918.35 yen | 589.16 yen | 280.35 yen | 371.65 yen | 281.82 yen |
| Basic earnings (loss) per share | 101.91 yen | -357.08 yen | -438.4 yen | 9.54 yen | -120.5 yen |
| Diluted earnings per share | 97.45 yen | Could not be retrieved | Could not be retrieved | 9.43 yen | Could not be retrieved |
| Equity-to-asset ratio | 79.0% | 47.4% | 17.6% | 29.8% | 20.1% |
| Return on equity | 16.5% | Could not be retrieved | Could not be retrieved | 2.9% | Could not be retrieved |
Shareholder composition
Share ownership by holder category
J Frontier
Unit %Source Annual securities reports
- Financial institutions0.06%
- Securities firms1.03%
- Other corporations26.67%
- Foreign holders (institutions)10.22%
- Foreign holders (individuals)0.06%
- Individuals and others61.96%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 中村 篤弘 | 44.39% | 2,369,000 |
| 2 | 株式会社篤志 | 18.74% | 1,000,000 |
| 3 | HUMEDIT SINGAPORE PTE.LTD.(常任代理人 三田証券株式会社) | 4.75% | 253,300 |
| 4 | 株式会社プレミアム・キャピタル・マネジメント | 3.0% | 160,100 |
| 5 | SIX SIS LTD.(常任代理人 株式会社三菱UFJ銀行) | 2.87% | 153,135 |
| 6 | 松原 明男 | 1.62% | 86,500 |
| 7 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 1.38% | 73,400 |
| 8 | 蓮見 智威 | 1.11% | 59,000 |
| 9 | 株式会社フロンティアインターナショナル | 1.0% | 53,135 |
| 10 | 株式会社丸喜堂 | 0.92% | 49,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 5/2026 | ¥34.44 million |
| FY ending 5/2025 | ¥80.99 million |
| FY ending 5/2024 | ¥74.11 million |
Research and development expenses and capital expenditure by segment (FY ending 5/2026)
| Segment | Research and development |
|---|---|
| Healthcare sales business | ¥3.68 million |
| Medical care sales business | ¥30.76 million |
Revenue scale in the same industry
J Frontier
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・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
- … 148 companies
- 152 NCS&AFY Mar 2026 ¥22.5B
- 153 KOZO KEIKAKU ENGINEERINGFY Jun 2026 ¥22.5B
- 154 J FrontierThis companyFY May 2026 ¥22.2B
- 155 SAISON TECHNOLOGY CO,.LTDFY Mar 2026 ¥21.9B
- 156 BASEFY Dec 2025 ¥21.8B
- … 486 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 46 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16.7 hours |
| Share of managers who are women | 50% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | UHY東京監査法人 |
| Audit fees (this year, total) | ¥42.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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 | ¥-0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Net sales | ¥22.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Cash and cash equivalents | ¥2.1 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Ordinary income (loss) | ¥0.4 billion | Consolidated |
| Total assets | ¥9.6 billion | Consolidated |
| Equity-to-asset ratio | 12.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Basic earnings (loss) per share | -60.64 yen | Consolidated |
| Net assets per share | 229.99 yen | Consolidated |
| Net sales | ¥6.1 billion | Parent only |
| Net income (loss) | ¥-0.6 billion | Parent only |
| Total number of issued shares (common stock) | 5,336,369 shares | Parent only |
| Net assets | ¥1.5 billion | Parent only |
| Ordinary income (loss) | ¥85.40 million | Parent only |
| Total assets | ¥7.5 billion | Parent only |
| Equity-to-asset ratio | 20.1% | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Basic earnings (loss) per share | -120.5 yen | Parent only |
| Net assets per share | 281.82 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 201 people | Consolidated |
| Number of employees | 201 people | Consolidated |
| Wage gap between men and women (all employees) | 69.3% | Parent only |
| Average length of service (years) | 4.3 years | Parent only |
| Average annual salary | ¥5.96 million | Parent only |
| Average age (years) | 37.4 years old | Parent only |
| Number of employees | 67 people | Parent only |
| Number of employees | 67 people | Parent only |
| Number of employees | 67 people | Parent only |
| Wage gap between men and women (regular employees) | 71.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 101.3% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥22.2 billion | Consolidated |
| Average number of temporary employees | 154 people | Consolidated |
| Average number of temporary employees | 154 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.9 billion | Consolidated |
| Write-downs of inventories | ¥2.26 million | Consolidated |
| Depreciation | ¥37.40 million | Consolidated |
| Number of consolidated subsidiaries | 11 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 0.0% | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Total return on the share price index | 121.9% | Parent only |
| Ratio of female employees in managerial positions | 36.4% | Parent only |
Shares (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,256,570 shares | Consolidated |
| Number of shares | 5,336,369 shares | Consolidated |
| Shareholding ratio | 79.8% | Consolidated |
| Number of voting rights | 53,331 units | Consolidated |
| Carrying amount on the balance sheet | ¥22.95 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 70.2% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥34.44 million | Consolidated |
| Research and development expenses | ¥34.44 million | Consolidated |
Audit (2 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 | ¥42.00 million | Consolidated |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-43.93 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥63.47 million | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥1.8 billion | Consolidated |
| Change in average annual salary from the previous year | 4.0% | Parent only |
| Revenue | ¥1.5 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Balance sheet (123 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥31.14 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥34.75 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-18.75 million | Consolidated |
| Goodwill | ¥1.8 billion | Consolidated |
| Reserve for loyalty awards credits | ¥2.62 million | Consolidated |
| Lease obligations | ¥6.53 million | Consolidated |
| Lease obligations | ¥10.58 million | Consolidated |
| Lease assets, net | ¥9.85 million | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥-2.6 billion | Consolidated |
| Advances received | ¥0.2 billion | Consolidated |
| Prepaid expenses | ¥0.2 billion | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Merchandise and finished goods | ¥1.6 billion | Consolidated |
| Non-current liabilities | ¥2.4 billion | Consolidated |
| Non-current assets | ¥3.5 billion | Consolidated |
| Land | ¥58.47 million | Consolidated |
| Accounts receivable - trade | ¥1.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥16.34 million | Consolidated |
| Buildings and structures, net | ¥53.70 million | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥0.3 billion | Consolidated |
| Lease and guarantee deposits | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥1.21 million | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued consumption taxes | ¥88.05 million | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥1.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥15.24 million | Consolidated |
| Current liabilities | ¥5.7 billion | Consolidated |
| Current assets | ¥6.1 billion | Consolidated |
| Accumulated depreciation | ¥-80.64 million | Consolidated |
| Intangible assets | ¥2.6 billion | Consolidated |
| Cash and cash equivalents | ¥2.1 billion | Consolidated |
| Cash and deposits | ¥2.2 billion | Consolidated |
| Short-term loans payable | ¥2.1 billion | Consolidated |
| Bonds payable | ¥40.00 million | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Total assets | ¥9.6 billion | Consolidated |
| Total assets | ¥9.6 billion | Consolidated |
| Deferred tax liabilities | ¥0.3 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.22 million | Consolidated |
| Valuation and translation adjustments | ¥-18.75 million | Consolidated |
| Liabilities | ¥8.1 billion | Consolidated |
| Liabilities and net assets | ¥9.6 billion | Consolidated |
| Accounts payable - trade | ¥1.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-25.39 million | Consolidated |
| Allowance for doubtful accounts | ¥-12.12 million | Consolidated |
| Capital surplus | ¥3.2 billion | Consolidated |
| Capital stock | ¥0.7 billion | Consolidated |
| Asset retirement obligations | ¥33.46 million | Consolidated |
| Provision for bonuses | ¥2.85 million | Consolidated |
| Long-term loans payable | ¥2.0 billion | Consolidated |
| Long-term prepaid expenses | ¥1.81 million | Consolidated |
| Long-term loans receivable | ¥47.23 million | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Customer relationship | ¥0.8 billion | Consolidated |
| Current portion of bonds payable | ¥20.00 million | Consolidated |
| Current portion of long-term loans payable | ¥1.1 billion | Consolidated |
| Other | ¥13.16 million | Parent only |
| Other | ¥6.64 million | Parent only |
| Other | ¥32.18 million | Parent only |
| Other capital surplus | ¥2.9 billion | Parent only |
| Goodwill | ¥5.71 million | Parent only |
| Software | ¥18.00 million | Parent only |
| Reserve for loyalty awards credits | ¥1.25 million | Parent only |
| Investments in capital | ¥0.05 million | Parent only |
| Retained earnings | ¥-2.7 billion | Parent only |
| Advances received | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥86.79 million | Parent only |
| Advance payments trade | ¥23.88 million | Parent only |
| Merchandise | ¥0.7 billion | Parent only |
| Non-current liabilities | ¥1.6 billion | Parent only |
| Non-current assets | ¥5.4 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥1.28 million | Parent only |
| Buildings and accompanying facilities | ¥2.65 million | Parent only |
| Investments and other assets | ¥5.3 billion | Parent only |
| Investment securities | ¥22.95 million | Parent only |
| Lease and guarantee deposits | ¥49.26 million | Parent only |
| Subscription rights to shares | ¥1.21 million | Parent only |
| Property, plant and equipment | ¥3.93 million | Parent only |
| Income taxes payable | ¥42.81 million | Parent only |
| Accrued consumption taxes | ¥22.02 million | Parent only |
| Accrued expenses | ¥65.60 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥1.5 billion | Parent only |
| Current liabilities | ¥4.4 billion | Parent only |
| Current assets | ¥2.1 billion | Parent only |
| Intangible assets | ¥23.71 million | Parent only |
| Cash and deposits | ¥0.8 billion | Parent only |
| Short-term loans payable | ¥2.0 billion | Parent only |
| Net assets | ¥1.5 billion | Parent only |
| Net assets | ¥1.5 billion | Parent only |
| Total assets | ¥7.5 billion | Parent only |
| Deferred tax assets | ¥54.61 million | Parent only |
| Retained earnings brought forward | ¥-2.7 billion | Parent only |
| Treasury stock | ¥-0.22 million | Parent only |
| Liabilities | ¥6.0 billion | Parent only |
| Liabilities and net assets | ¥7.5 billion | Parent only |
| Supplies | ¥5.70 million | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-7.54 million | Parent only |
| Capital surplus | ¥3.5 billion | Parent only |
| Legal capital surplus | ¥0.7 billion | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Long-term loans payable | ¥1.6 billion | Parent only |
| Long-term prepaid expenses | ¥0.05 million | Parent only |
| Long-term loans receivable | ¥44.30 million | Parent only |
| Shares of subsidiaries and associates | ¥5.1 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.2 billion | Parent only |
| Deposits received | ¥8.86 million | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥16.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.0 billion | Parent only |
Statement of income (102 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.93 million | Consolidated |
| Other | ¥46.19 million | Consolidated |
| Other | ¥0.14 million | Consolidated |
| Other comprehensive income | ¥-16.14 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-16.14 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Provision for point card certificates | ¥-10.24 million | Consolidated |
| Subsidy income | ¥3.10 million | Consolidated |
| Comprehensive income | ¥-0.3 billion | Consolidated |
| Interest income | ¥6.07 million | Consolidated |
| Guaranty money income | ¥54.89 million | Consolidated |
| Dividend income | ¥6.21 million | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.67 million | Consolidated |
| Cost of sales | ¥13.3 billion | Consolidated |
| Gross profit (loss) | ¥9.0 billion | Consolidated |
| Net sales | ¥22.2 billion | Consolidated |
| Net sales | ¥22.2 billion | Consolidated |
| Advertising expenses | ¥3.1 billion | Consolidated |
| Net income | ¥-0.3 billion | Consolidated |
| Net income | ¥-0.3 billion | Consolidated |
| Net income (loss) | ¥-0.3 billion | Consolidated |
| Net income (loss) | ¥-0.3 billion | Consolidated |
| Gain on sales of investment securities | ¥0.2 billion | Consolidated |
| Loss on valuation of investment securities | ¥37.05 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Interest expenses | ¥86.55 million | Consolidated |
| Issuance of new shares | ¥0.2 billion | Consolidated |
| Issuance of new shares | ¥2.28 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥0.14 million | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Depreciation | ¥35.47 million | Consolidated |
| Impairment loss | ¥44.19 million | Consolidated |
| Impairment loss | ¥44.19 million | Consolidated |
| Foreign exchange losses | ¥0.36 million | Consolidated |
| Extraordinary income | ¥0.81 million | Consolidated |
| Extraordinary loss | ¥0.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.36 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥21.65 million | Consolidated |
| Income (loss) before income taxes | ¥-0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.1 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated |
| Payrolls and allowances-SGA | ¥1.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0.22 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥8.7 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.22 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.37 million | Consolidated |
| Financing expenses | ¥27.12 million | Consolidated |
| Provision for bonuses | ¥2.85 million | Consolidated |
| Retirement benefit expenses | ¥8.20 million | Consolidated |
| Amortization of long-term prepaid expenses | ¥1.60 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥43.85 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥45.46 million | Consolidated |
| Other | ¥0.35 million | Parent only |
| Other | ¥0.23 million | Parent only |
| Amortization of goodwill | ¥9.78 million | Parent only |
| Provision for point card certificates | ¥-5.00 million | Parent only |
| Interest and dividend income | ¥12.12 million | Parent only |
| Guaranty money income | ¥54.89 million | Parent only |
| Total | ¥3.1 billion | Parent only |
| Ending goods | ¥0.7 billion | Parent only |
| Beginning goods | ¥0.7 billion | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥67.37 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Cost of sales | ¥2.4 billion | Parent only |
| Gross profit (loss) | ¥3.7 billion | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Cost of purchased goods | ¥2.4 billion | Parent only |
| Net income (loss) | ¥-0.6 billion | Parent only |
| Net income (loss) | ¥-0.6 billion | Parent only |
| Loss on valuation of investment securities | ¥37.05 million | Parent only |
| Interest expenses | ¥75.96 million | Parent only |
| Issuance of new shares | ¥0.2 billion | Parent only |
| Issuance of new shares | ¥2.48 million | Parent only |
| Gain on reversal of share acquisition rights | ¥0.14 million | Parent only |
| Income taxes - current | ¥30.02 million | Parent only |
| Income taxes | ¥-12.01 million | Parent only |
| Income taxes - deferred | ¥-42.03 million | Parent only |
| Depreciation | ¥8.92 million | Parent only |
| Foreign exchange gains | ¥3,000 | Parent only |
| Extraordinary income | ¥1.64 million | Parent only |
| Extraordinary loss | ¥0.7 billion | Parent only |
| Income (loss) before income taxes | ¥-0.7 billion | Parent only |
| Ordinary income | ¥85.40 million | Parent only |
| Purchase of treasury stock | ¥-0.22 million | Parent only |
| Selling, general and administrative expenses | ¥3.6 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥1.50 million | Parent only |
| Provision of allowance for doubtful accounts | ¥73.25 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Parent only |
| Financing expenses | ¥27.12 million | Parent only |
| Amortization of long-term prepaid expenses | ¥0.06 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.3 billion | Consolidated |
| Total changes during the period | ¥-0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.20 million | Parent only |
Statement of cash flows (50 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥34.28 million | Consolidated |
| Other | ¥-51.86 million | Consolidated |
| Other | ¥-7.04 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Increase decrease in provision for point card certificates | ¥-10.24 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-50.43 million | Consolidated |
| Payments for contributions in insurance fund | ¥-8.52 million | Consolidated |
| Purchase of trust beneficiary right | ¥-0.3 billion | Consolidated |
| Interest expenses paid | ¥-80.20 million | Consolidated |
| Interest and dividends income received | ¥12.28 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-82.84 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥68.28 million | Consolidated |
| Interest and dividend income | ¥-12.28 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥63.92 million | Consolidated |
| Subtotal | ¥0.8 billion | Consolidated |
| Purchase of investment securities | ¥-1.6 billion | Consolidated |
| Proceeds from sales of investment securities | ¥1.6 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥37.05 million | Consolidated |
| Interest expenses | ¥86.55 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.14 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-3.84 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥2.42 million | Consolidated |
| Purchase of property plant and equipment | ¥-59.08 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥11.52 million | Consolidated |
| Decrease in consumption taxes payable | ¥-38.51 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-26.72 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.2 billion | Consolidated |
| Proceeds from issuance of common stock | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-8.77 million | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Income taxes refund | ¥33.33 million | Consolidated |
| Depreciation | ¥37.40 million | Consolidated |
| Impairment loss | ¥44.19 million | Consolidated |
| Purchase of intangible assets | ¥-9.88 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.8 billion | Consolidated |
| Redemption of bonds | ¥-20.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.22 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.10 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-13.02 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.8 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.3 billion | Consolidated |
| Amortization of long term prepaid expenses | ¥1.60 million | Consolidated |
| Payments of long-term loans receivable | ¥-0.20 million | Consolidated |
| Collection of long-term loans receivable | ¥4.04 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥64.29 million | Consolidated |
| Decrease (increase) in deposits paid | ¥25.67 million | Consolidated |
| Increase (decrease) in deposits | ¥1.89 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated | Disclosed |
| Number of employees | 201 | Consolidated | Disclosed |
| Net assets | ¥1.5 billion | Consolidated | Disclosed |
| Net sales | ¥22.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥-0.3 billion | Consolidated | Disclosed |
| Total assets | ¥9.6 billion | Consolidated | Disclosed |
| Operating margin | 1.4% | Consolidated | Calculated |
| Net margin | -1.4% | Consolidated | Calculated |
| Sales per employee | 110626791 yen | Consolidated | Calculated |
| Total asset turnover | 2.32 times | Consolidated | Calculated |
| Net assets to total assets | 16.0% | Consolidated | Calculated |