CREAL
CREAL Inc.
Company highlights
The largest holder on the register is SBIホールディングス株式会社, at 20.6%.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
CREAL
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.6 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated | |
| Advertising expenses | ¥0.8 billion | Consolidated | |
| Taxes and dues | ¥0.3 billion | Parent only | |
| Commission fees | ¥0.3 billion | Consolidated | |
| Legal welfare expenses | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Fee expenses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Depreciation | ¥31.84 million | Consolidated | |
| Amortization of goodwill | ¥12.21 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥7.8 billion | Consolidated |
| Operating income | ¥2.9 billion | Consolidated | |
| Ordinary income | ¥2.8 billion | Consolidated | |
| Net income | ¥1.9 billion | Consolidated |
CREAL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.6 billion
- Other ¥1.3 billion
- Advertising expenses ¥0.8 billion
- Taxes and dues ¥0.3 billion
- Commission fees ¥0.3 billion
- Legal welfare expenses ¥0.3 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
CREAL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥10.6B | ¥16.4B | ¥21.0B | ¥41.8B | ¥37.8B |
| Year on year (%) | Could not be retrieved | +55.3%◆ | +28.0%◆ | +98.7%◆ | -9.6% |
| Ordinary income (loss) | ¥0.3B | ¥0.5B | ¥0.9B | ¥1.8B | ¥2.8B |
| Change from prior year | Could not be retrieved | +93.0% | +89.7% | +94.5% | +52.1% |
| Ordinary income (loss) as a share of Net sales | 2.4% | 3.0% | 4.5% | 4.4% | 7.4% |
| Change (percentage points) | Could not be retrieved | +0.6 points | +1.5 points | -0.1 points | +3.0 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2023Net sales year on year +55.3%
- 2024Net sales year on year +28.0%
- 2025Net sales year on year +98.7%
- 2026Ordinary income (loss) as a share of revenue +3.0 points
CREAL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
CREAL
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 | ¥10.6 billion | ¥16.4 billion | ¥21.0 billion | ¥41.8 billion | ¥37.8 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.5 billion | ¥0.9 billion | ¥1.8 billion | ¥2.8 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.3 billion | ¥0.6 billion | ¥1.4 billion | ¥1.9 billion |
| Comprehensive income | ¥0.2 billion | ¥0.3 billion | ¥0.6 billion | ¥1.4 billion | ¥1.9 billion |
| Net assets | ¥1.0 billion | ¥3.1 billion | ¥3.8 billion | ¥5.3 billion | ¥11.5 billion |
| Total assets | ¥10.9 billion | ¥21.5 billion | ¥35.7 billion | ¥52.9 billion | ¥44.3 billion |
| Net assets per share | 48.77 yen | 108.16 yen | 128.3 yen | 172.18 yen | 313.15 yen |
| Basic earnings (loss) per share | 8.07 yen | 13.2 yen | 22.28 yen | 45.45 yen | 60.56 yen |
| Diluted earnings per share | Could not be retrieved | 12.48 yen | 21.36 yen | 43.63 yen | 59.71 yen |
| Equity-to-asset ratio | 9.5% | 14.4% | 10.5% | 9.8% | 25.5% |
| Return on equity | 18.1% | 16.2% | 18.9% | 30.2% | 23.5% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥1.3 billion | ¥-1.2 billion | ¥10.0 billion | ¥-9.4 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥-0.1 billion | ¥-0.1 billion | ¥-1.2 billion | ¥-0.7 billion |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | ¥3.6 billion | ¥2.9 billion | ¥-1.1 billion | ¥8.1 billion |
| Cash and cash equivalents | ¥1.5 billion | ¥6.2 billion | ¥7.8 billion | ¥15.5 billion | ¥13.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.7 billion | ¥11.5 billion | ¥20.3 billion | ¥41.3 billion | ¥36.2 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.5 billion | ¥0.9 billion | ¥1.7 billion | ¥2.7 billion |
| Net income (loss) | ¥0.2 billion | ¥0.4 billion | ¥0.6 billion | ¥1.3 billion | ¥1.9 billion |
| Capital stock | ¥0.4 billion | ¥1.2 billion | ¥1.2 billion | ¥1.3 billion | ¥3.5 billion |
| Total number of issued shares (common stock) | 4,272,000 shares | 5,731,200 shares | 5,857,500 shares | 6,023,000 shares | 36,066,200 shares |
| Net assets | ¥0.9 billion | ¥3.0 billion | ¥3.7 billion | ¥5.1 billion | ¥11.3 billion |
| Total assets | ¥10.1 billion | ¥20.5 billion | ¥35.2 billion | ¥51.5 billion | ¥42.3 billion |
| Net assets per share | 43.95 yen | 105.39 yen | 125.4 yen | 166.43 yen | 307.54 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 30 yen | 8 yen |
| Basic earnings (loss) per share | 7.39 yen | 14.17 yen | 22.04 yen | 42.65 yen | 59.89 yen |
| Diluted earnings per share | Could not be retrieved | 13.41 yen | 21.13 yen | 40.95 yen | 59.05 yen |
| Equity-to-asset ratio | 9.3% | 14.7% | 10.4% | 9.7% | 26.2% |
| Return on equity | 18.4% | 18.2% | 19.1% | 29.2% | 23.8% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 14.1% | 13.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥8 | Could not be retrieved | 13.4% | Stock split or share consolidation noted |
| FY ending 3/2025 | ¥30 | Could not be retrieved | 14.1% |
CREAL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CREAL
Unit %Source Annual securities reports
- Financial institutions8.21%
- Securities firms2.79%
- Other corporations24.36%
- Foreign holders (institutions)2.40%
- Foreign holders (individuals)18.24%
- Individuals and others44.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | SBIホールディングス株式会社 | 20.64% | 7,442,400 |
| 2 | 徳山 明成(常任代理人 みずほ証券株式会社) | 20.08% | 7,241,500 |
| 3 | JICVGIオポチュニティファンド1号投資事業有限責任組合 | 7.42% | 2,677,400 |
| 4 | 横田 大造 | 5.5% | 1,983,000 |
| 5 | 金子 好宏 | 4.42% | 1,593,000 |
| 6 | 櫻井 聖仁 | 4.29% | 1,548,000 |
| 7 | 日本マスタートラスト信託銀行株式会社(信託口) | 3.11% | 1,119,900 |
| 8 | 株式会社日本カストディ銀行(信託口) | 2.77% | 997,900 |
| 9 | 日本証券金融株式会社 | 2.15% | 775,100 |
| 10 | 中央日本土地建物株式会社 | 1.86% | 669,300 |
| 11 | きらぼしキャピタル東京Sparkle投資事業有限責任組合 | 1.86% | 669,300 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
CREAL
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 63 companies
- 67 大英産業FY Sep 2025 ¥39.1B
- 68 CENTRAL GENERAL DEVELOPMENTFY Mar 2026 ¥38.5B
- 69 CREALThis companyFY Mar 2026 ¥37.8B
- 70 B-LotFY Dec 2025 ¥37.8B
- 71 コロンビア・ワークスFY Dec 2025 ¥37.1B
- … 76 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 165 |
| Share of managers who are women | 5.9% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥38.64 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
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-9.4 billion | Consolidated |
| Net sales | ¥37.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Diluted earnings per share | 59.71 yen | Consolidated |
| Cash and cash equivalents | ¥13.5 billion | Consolidated |
| Net assets | ¥11.5 billion | Consolidated |
| Ordinary income (loss) | ¥2.8 billion | Consolidated |
| Total assets | ¥44.3 billion | Consolidated |
| Return on equity | 23.5% | Consolidated |
| Equity-to-asset ratio | 25.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.1 billion | Consolidated |
| Basic earnings (loss) per share | 60.56 yen | Consolidated |
| Net assets per share | 313.15 yen | Consolidated |
| Dividend per share | 8 yen | Parent only |
| Net sales | ¥36.2 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Diluted earnings per share | 59.05 yen | Parent only |
| Total number of issued shares (common stock) | 36,066,200 shares | Parent only |
| Net assets | ¥11.3 billion | Parent only |
| Ordinary income (loss) | ¥2.7 billion | Parent only |
| Total assets | ¥42.3 billion | Parent only |
| Return on equity | 23.8% | Parent only |
| Equity-to-asset ratio | 26.2% | Parent only |
| Capital stock | ¥3.5 billion | Parent only |
| Payout ratio | 13.4% | Parent only |
| Basic earnings (loss) per share | 59.89 yen | Parent only |
| Net assets per share | 307.54 yen | Parent only |
Employees (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 299 people | Consolidated |
| Average length of service (years) | 2.2 years | Parent only |
| Average annual salary | ¥8.6 billion | Parent only |
| Average age (years) | 38 years old | Parent only |
| Number of employees | 208 people | Parent only |
| Number of employees | 208 people | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 26,716,800 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,100 shares | Consolidated |
| Number of shares | 36,066,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 74.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,100 shares | Consolidated |
| Number of voting rights | 360,524 units | Consolidated |
| Total shareholder return | 87.2% | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Total return on the share price index | 93.3% | Parent only |
| Ratio of female employees in managerial positions | 13.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥73.36 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥38.64 million | Consolidated |
| Fees for audit and attestation services - total | ¥38.64 million | Consolidated |
Accounts unique to this company (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.8 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥5.51 million | Consolidated |
| Revenue | ¥5.52 million | Consolidated |
| Revenue | ¥6.2 billion | Consolidated |
| Revenue | ¥13.7 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥5.51 million | Consolidated |
| Revenue | ¥0.06 million | Consolidated |
| Revenue | ¥11.27 million | Consolidated |
| Revenue | ¥0.70 million | Consolidated |
| Revenue | ¥4.80 million | Consolidated |
| Revenue | ¥-10.32 million | Consolidated |
| Revenue | ¥-1.2 billion | Consolidated |
| Revenue | ¥3.6 billion | Consolidated |
| Revenue | ¥-23.6 billion | Consolidated |
| Revenue | ¥35.02 million | Consolidated |
| Change in average annual salary from the previous year | 14.0% | Parent only |
| Revenue | ¥3.8 billion | Parent only |
| Revenue | ¥5.52 million | Parent only |
| Revenue | ¥6.2 billion | Parent only |
| Revenue | ¥13.7 billion | Parent only |
| Revenue | ¥11.27 million | Parent only |
| Revenue | ¥28.80 million | Parent only |
Balance sheet (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥89.77 million | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.04 million | Consolidated |
| Goodwill | ¥73.28 million | Consolidated |
| Lease obligations | ¥6.33 million | Consolidated |
| Lease obligations | ¥4.38 million | Consolidated |
| Lease assets | ¥19.90 million | Consolidated |
| Real estate for sale in process | ¥0.5 billion | Consolidated |
| Retained earnings | ¥4.5 billion | Consolidated |
| Non-current liabilities | ¥4.0 billion | Consolidated |
| Non-current assets | ¥2.7 billion | Consolidated |
| Land | ¥0.4 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Contract liabilities | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥0.4 billion | Consolidated |
| Construction in progress | ¥0.18 million | Consolidated |
| Investments and other assets | ¥1.6 billion | Consolidated |
| Investment securities | ¥1.06 million | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.8 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥11.3 billion | Consolidated |
| Current liabilities | ¥28.8 billion | Consolidated |
| Current assets | ¥41.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥13.74 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Reserves under the special laws1 | ¥0.70 million | Consolidated |
| Cash and cash equivalents | ¥13.5 billion | Consolidated |
| Cash and deposits | ¥13.7 billion | Consolidated |
| Short-term loans payable | ¥2.0 billion | Consolidated |
| Net assets | ¥11.5 billion | Consolidated |
| Net assets | ¥11.5 billion | Consolidated |
| Total assets | ¥44.3 billion | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-0.95 million | Consolidated |
| Valuation and translation adjustments | ¥13.78 million | Consolidated |
| Liabilities | ¥32.8 billion | Consolidated |
| Liabilities and net assets | ¥44.3 billion | Consolidated |
| Real estate for sale | ¥20.3 billion | Consolidated |
| Supplies | ¥3.87 million | Consolidated |
| Accounts payable - trade | ¥1.64 million | Consolidated |
| Allowance for doubtful accounts | ¥-37.30 million | Consolidated |
| Capital surplus | ¥3.4 billion | Consolidated |
| Capital stock | ¥3.5 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥4.0 billion | Consolidated |
| Long-term loans receivable | ¥8.54 million | Consolidated |
| Shares of subsidiaries and associates | ¥0.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥2.7 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Software | ¥22.13 million | Parent only |
| Software in progress | ¥0.1 billion | Parent only |
| Lease obligations | ¥6.33 million | Parent only |
| Lease obligations | ¥4.38 million | Parent only |
| Lease assets | ¥19.90 million | Parent only |
| Real estate for sale in process | ¥0.5 billion | Parent only |
| Investments in capital | ¥0.5 billion | Parent only |
| Retained earnings | ¥4.3 billion | Parent only |
| Legal retained earnings | ¥34.17 million | Parent only |
| Unearned revenue | ¥37.16 million | Parent only |
| Advances received | ¥0.4 billion | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Advance payments trade | ¥1.2 billion | Parent only |
| Non-current liabilities | ¥4.0 billion | Parent only |
| Non-current assets | ¥3.2 billion | Parent only |
| Land | ¥0.4 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥66.69 million | Parent only |
| Buildings | ¥0.4 billion | Parent only |
| Construction in progress | ¥0.18 million | Parent only |
| Investments and other assets | ¥2.2 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥0.8 billion | Parent only |
| Income taxes payable | ¥0.5 billion | Parent only |
| Accrued expenses | ¥24.82 million | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥11.1 billion | Parent only |
| Current liabilities | ¥27.0 billion | Parent only |
| Current assets | ¥39.1 billion | Parent only |
| Accumulated depreciation | ¥-73.58 million | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥12.3 billion | Parent only |
| Short-term loans payable | ¥2.0 billion | Parent only |
| Net assets | ¥11.3 billion | Parent only |
| Net assets | ¥11.3 billion | Parent only |
| Total assets | ¥42.3 billion | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥4.3 billion | Parent only |
| Treasury stock | ¥-0.95 million | Parent only |
| Liabilities | ¥31.0 billion | Parent only |
| Liabilities and net assets | ¥42.3 billion | Parent only |
| Real estate for sale | ¥20.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-37.30 million | Parent only |
| Capital surplus | ¥3.4 billion | Parent only |
| Legal capital surplus | ¥3.4 billion | Parent only |
| Capital stock | ¥3.5 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥4.0 billion | Parent only |
| Long-term prepaid expenses | ¥27.49 million | Parent only |
| Long-term loans receivable | ¥60.00 million | Parent only |
| Shares of subsidiaries and associates | ¥1.3 billion | Parent only |
| Deposits received | ¥46.00 million | Parent only |
| Current portion of long-term loans payable | ¥2.7 billion | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.67 million | Consolidated |
| Other | ¥0.01 million | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other comprehensive income | ¥7.71 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.02 million | Consolidated |
| Amortization of goodwill | ¥12.21 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥1.9 billion | Consolidated |
| Income before dividends distribution from silent partnership income taxes | ¥2.7 billion | Consolidated |
| Insurance | ¥2.44 million | Consolidated |
| Interest income | ¥23.96 million | Consolidated |
| Operating income | ¥2.9 billion | Consolidated |
| Non-operating income | ¥41.80 million | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-9.4 billion | Consolidated |
| Cost of sales | ¥30.0 billion | Consolidated |
| Gross profit (loss) | ¥7.8 billion | Consolidated |
| Net sales | ¥37.8 billion | Consolidated |
| Advertising expenses | ¥0.8 billion | Consolidated |
| Net income | ¥1.9 billion | Consolidated |
| Net income | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥1.12 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Fee expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥27.69 million | Consolidated |
| Commission fees | ¥0.3 billion | Consolidated |
| Issuance of new shares | ¥4.3 billion | Consolidated |
| Issuance of new shares | ¥43.11 million | Consolidated |
| Stock issuance cost | ¥28.28 million | Consolidated |
| Income taxes - current | ¥0.8 billion | Consolidated |
| Income taxes | ¥0.7 billion | Consolidated |
| Income taxes - deferred | ¥-50.04 million | Consolidated |
| Legal welfare expenses | ¥0.3 billion | Consolidated |
| Depreciation | ¥31.84 million | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥7.68 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥7.70 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.0 billion | Consolidated |
| Income (loss) before income taxes | ¥2.7 billion | Consolidated |
| Income (loss) before income taxes | ¥2.7 billion | Consolidated |
| Ordinary income | ¥2.8 billion | Consolidated |
| Salaries and allowances | ¥1.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.9 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Consumption taxes refund | ¥6.93 million | Consolidated |
| Other | ¥11.07 million | Parent only |
| Other | ¥1.1 billion | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥21.01 million | Parent only |
| Operating income | ¥2.9 billion | Parent only |
| Non-operating income | ¥60.88 million | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Cost of sales | ¥29.2 billion | Parent only |
| Gross profit (loss) | ¥7.0 billion | Parent only |
| Net sales | ¥36.2 billion | Parent only |
| Advertising expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Fee expenses | ¥0.1 billion | Parent only |
| Commission fees | ¥27.69 million | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Issuance of new shares | ¥4.3 billion | Parent only |
| Issuance of new shares | ¥43.11 million | Parent only |
| Stock issuance cost | ¥28.28 million | Parent only |
| Income taxes - current | ¥0.7 billion | Parent only |
| Income taxes | ¥0.7 billion | Parent only |
| Income taxes - deferred | ¥-61.65 million | Parent only |
| Depreciation | ¥30.70 million | Parent only |
| Impairment loss | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Taxes and dues | ¥0.3 billion | Parent only |
| Income (loss) before income taxes | ¥2.6 billion | Parent only |
| Ordinary income | ¥2.7 billion | Parent only |
| Salaries and allowances | ¥1.2 billion | Parent only |
| Selling, general and administrative expenses | ¥4.2 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥6.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥99.13 million | Consolidated |
| Total changes during the period | ¥6.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥91.42 million | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥-15.04 million | Consolidated |
| Amortization of goodwill | ¥12.21 million | Consolidated |
| Repayments of lease obligations | ¥-4.38 million | Consolidated |
| Payments for investments in capital | ¥-0.4 billion | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥23.25 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.7 billion | Consolidated |
| Interest and dividend income | ¥-24.09 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.3 billion | Consolidated |
| Payments into time deposits | ¥-0.3 billion | Consolidated |
| Subtotal | ¥-8.6 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥1.12 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-43.31 million | Consolidated |
| Purchase of property plant and equipment | ¥-73.29 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.5 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.2 billion | Consolidated |
| Proceeds from issuance of common stock | ¥4.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥9.9 billion | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Income taxes refund | ¥0.04 million | Consolidated |
| Depreciation | ¥51.31 million | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-62.56 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-1.42 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥9.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-5.9 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-9.4 billion | Consolidated | Disclosed |
| Dividend per share | 8 | Parent only | Disclosed |
| Number of employees | 299 | Consolidated | Disclosed |
| Net assets | ¥11.5 billion | Consolidated | Disclosed |
| Net sales | ¥37.8 billion | Consolidated | Disclosed |
| Operating income | ¥2.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.8 billion | Consolidated | Disclosed |
| Net income | ¥1.9 billion | Consolidated | Disclosed |
| Total assets | ¥44.3 billion | Consolidated | Disclosed |
| Operating margin | 7.8% | Consolidated | Calculated |
| Net margin | 5.1% | Consolidated | Calculated |
| Sales per employee | 126404816 yen | Consolidated | Calculated |
| Total asset turnover | 0.85 times | Consolidated | Calculated |
| Net assets to total assets | 25.9% | Consolidated | Calculated |