KICHIRI HOLDINGS&Co
KICHIRI HOLDINGS&Co.,Ltd.
Company highlights
The largest segment by revenue is Restaurant business, at 96.2% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KICHIRI HOLDINGS&Co
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Restaurant business | ¥16.1 billion | 96.2% | ¥14.6 billion | ¥0.5 billion | 72.6% | 2.9% | ¥0.5 billion |
| DXコンサルティング事業 | ¥0.6 billion | 3.8% | ¥0.5 billion | ¥0.2 billion | 27.4% | 27.8% | ¥0.1 billion |
| Total of the businesses | ¥16.7 billion | 100.0% | ¥0.6 billion | 100.0% | |||
Revenue and profit
KICHIRI HOLDINGS&Co
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥4.6 billion | Consolidated |
| Rents | ¥2.3 billion | Consolidated | |
| Depreciation | ¥0.4 billion | Consolidated | |
| Commission fees | ¥78.10 million | Parent only | |
| Provision for shareholder benefit program | ¥43.95 million | Consolidated | |
| Research and development expenses | ¥35.66 million | Consolidated | |
| Amortization of goodwill | ¥13.05 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥12.0 billion | Consolidated |
| Operating income | ¥0.6 billion | Consolidated | |
| Ordinary income | ¥0.6 billion | Consolidated | |
| Net income | ¥0.2 billion | Consolidated |
KICHIRI HOLDINGS&Co
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Salaries and allowances ¥4.6 billion
- Rents ¥2.3 billion
- Depreciation ¥0.4 billion
- Commission fees ¥0.1 billion
- Provision for shareholder benefit program ¥0.0 billion
- Research and development expenses ¥0.0 billion
- Other (not itemized) ¥3.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
KICHIRI HOLDINGS&Co
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
KICHIRI HOLDINGS&Co
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥6.9B | ¥10.9B | ¥13.7B | ¥15.1B | ¥16.7B |
| Year on year (%) | +23.2%◆ | +58.1%◆ | +25.6%◆ | +9.5% | +11.1% |
| Ordinary income (loss) | ¥0.4B | -¥0.3B | ¥0.4B | ¥0.6B | ¥0.6B |
| Change from prior year | loss to profit◆ | profit to loss◆ | loss to profit◆ | +24.1% | +4.3% |
| Ordinary income (loss) as a share of Net sales | 5.1% | -2.5% | 3.2% | 3.7% | 3.4% |
| Change (percentage points) | +15.1 points◆ | -7.6 points◆ | +5.7 points◆ | +0.4 points | -0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Ordinary income (loss) as a share of revenue -2.3 points
- 2020Ordinary income (loss) as a share of revenue -8.3 points, Ordinary income (loss) profit to loss
- 2021Net sales year on year -30.2%, Ordinary income (loss) as a share of revenue -5.4 points
- 2022Net sales year on year +23.2%, Ordinary income (loss) as a share of revenue +15.1 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +58.1%, Ordinary income (loss) as a share of revenue -7.6 points, Ordinary income (loss) profit to loss
- 2024Net sales year on year +25.6%, Ordinary income (loss) as a share of revenue +5.7 points, Ordinary income (loss) loss to profit
KICHIRI HOLDINGS&Co
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KICHIRI HOLDINGS&Co
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 | ¥6.9 billion | ¥10.9 billion | ¥13.7 billion | ¥15.1 billion | ¥16.7 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥-0.3 billion | ¥0.4 billion | ¥0.6 billion | ¥0.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥-0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.2 billion |
| Comprehensive income | ¥0.1 billion | ¥-0.3 billion | ¥0.2 billion | ¥0.3 billion | ¥0.2 billion |
| Net assets | ¥1.0 billion | ¥0.6 billion | ¥1.8 billion | ¥2.1 billion | ¥2.3 billion |
| Total assets | ¥7.4 billion | ¥6.8 billion | ¥7.5 billion | ¥7.1 billion | ¥7.2 billion |
| Net assets per share | 84.69 yen | 51.44 yen | 155.3 yen | 172.67 yen | 185.28 yen |
| Basic earnings (loss) per share | 14.9 yen | -25.01 yen | 24.44 yen | 27.43 yen | 19.71 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 23.98 yen | 26.99 yen | 19.37 yen |
| Equity-to-asset ratio | 11.6% | 7.7% | 23.3% | 27.5% | 28.9% |
| Return on equity | 18.7% | -36.7% | 22.5% | 16.7% | 11.0% |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥0.4 billion | ¥0.9 billion | ¥0.7 billion | ¥0.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-0.8 billion | ¥-0.7 billion | ¥-0.8 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities | ¥-1.2 billion | ¥-0.7 billion | ¥0.3 billion | ¥-0.8 billion | ¥-62.37 million |
| Cash and cash equivalents | ¥3.6 billion | ¥2.5 billion | ¥3.0 billion | ¥2.1 billion | ¥1.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥-78.62 million | ¥-32.71 million | ¥0.2 billion | ¥65.46 million | ¥74.98 million |
| Net income (loss) | ¥-0.2 billion | ¥56.81 million | ¥0.1 billion | ¥5.80 million | ¥-20.36 million |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion |
| Total number of issued shares (common stock) | 10,550,400 shares | 10,550,400 shares | 11,324,600 shares | 11,324,600 shares | 11,324,600 shares |
| Net assets | ¥1.3 billion | ¥1.2 billion | ¥2.3 billion | ¥2.2 billion | ¥2.1 billion |
| Total assets | ¥1.4 billion | ¥1.4 billion | ¥2.6 billion | ¥2.5 billion | ¥2.9 billion |
| Net assets per share | 120.63 yen | 118.74 yen | 203.41 yen | 195 yen | 185.7 yen |
| Dividend per share | 5 yen | 5 yen | 7.5 yen | 7.5 yen | 7.5 yen |
| Interim dividend per share | Could not be retrieved | 2.5 yen | 2.5 yen | 2.5 yen | 2.5 yen |
| Basic earnings (loss) per share | -16.45 yen | 5.61 yen | 11.35 yen | 0.51 yen | -1.8 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 11.14 yen | 0.5 yen | Could not be retrieved |
| Equity-to-asset ratio | 89.9% | 83.8% | 89.6% | 88.5% | 71.5% |
| Return on equity | -12.5% | 4.7% | 6.8% | 0.3% | -0.9% |
| Payout ratio | Could not be retrieved | 89.1% | 66.1% | 1,464.8% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥7.5 | ¥2.5 | Could not be retrieved | |
| FY ending 6/2025 | ¥7.5 | ¥2.5 | 1,464.8% | |
| FY ending 6/2024 | ¥7.5 | ¥2.5 | 66.1% | |
| FY ending 6/2023 | ¥5 | ¥2.5 | 89.1% | |
| FY ending 6/2022 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 6/2019 | ¥7.5 | Could not be retrieved | 179.9% | |
| FY ending 6/2018 | ¥10 | Could not be retrieved | 69.2% | |
| FY ending 6/2017 | ¥7.5 | Could not be retrieved | 44.3% | |
| FY ending 6/2016 | ¥7.5 | Could not be retrieved | 29.2% | |
| FY ending 6/2015 | ¥7.5 | Could not be retrieved | 65.3% | |
| FY ending 6/2014 | ¥10 | Could not be retrieved | 34.3% | Stock split or share consolidation noted |
| FY ending 6/2013 | ¥45 | ¥15 | 21.4% |
KICHIRI HOLDINGS&Co
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KICHIRI HOLDINGS&Co
Unit %Source Annual securities reports
- Securities firms0.10%
- Other corporations38.10%
- Foreign holders (institutions)0.00%
- Foreign holders (individuals)0.10%
- Individuals and others61.70%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 6/2026 | ¥1.0 billion |
| FY ending 6/2025 | ¥0.9 billion |
| FY ending 6/2020 | ¥0.5 billion |
Revenue scale in the same industry
KICHIRI HOLDINGS&Co
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 225 companies
- 229 SanyodoFY Mar 2026 ¥17.2B
- 230 miratapFY Sep 2025 ¥16.7B
- 231 KICHIRI HOLDINGS&CoThis companyFY Jun 2026 ¥16.7B
- 232 GENERATION PASSFY Oct 2025 ¥16.6B
- 233 大和FY Feb 2026 ¥16.0B
- … 110 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 34 |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 6,266 t-CO2 |
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) | ¥22.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated |
| Net sales | ¥16.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Diluted earnings per share | 19.37 yen | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Ordinary income (loss) | ¥0.6 billion | Consolidated |
| Total assets | ¥7.2 billion | Consolidated |
| Return on equity | 11.0% | Consolidated |
| Equity-to-asset ratio | 28.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-62.37 million | Consolidated |
| Basic earnings (loss) per share | 19.71 yen | Consolidated |
| Net assets per share | 185.28 yen | Consolidated |
| Dividend per share | 7.5 yen | Parent only |
| Net income (loss) | ¥-20.36 million | Parent only |
| Total number of issued shares (common stock) | 11,324,600 shares | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Ordinary income (loss) | ¥74.98 million | Parent only |
| Total assets | ¥2.9 billion | Parent only |
| Return on equity | -0.9% | Parent only |
| Equity-to-asset ratio | 71.5% | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Interim dividend per share | 2.5 yen | Parent only |
| Basic earnings (loss) per share | -1.8 yen | Parent only |
| Net assets per share | 185.7 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 702 people | Consolidated |
| Number of employees | 702 people | Consolidated |
| Wage gap between men and women (all employees) | 63.3% | Parent only |
| Average length of service (years) | 11.8 years | Parent only |
| Average annual salary | ¥7.00 million | Parent only |
| Average age (years) | 45.8 years old | Parent only |
| Number of employees | 25 people | Parent only |
| Number of employees | 25 people | Parent only |
| Number of employees | 25 people | Parent only |
| Wage gap between men and women (regular employees) | 81.5% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥16.7 billion | Consolidated |
| Average number of temporary employees | 1,209 people | Consolidated |
| Average number of temporary employees | 1,209 people | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 232.1% | Parent only |
| Ratio of female employees in managerial positions | 18.8% | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥30.53 million | Consolidated |
| Revenue | ¥0.8 billion | Parent only |
| Change in average annual salary from the previous year | 1.6% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥97.17 million | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 5,518,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 24,900 shares | Consolidated |
| Number of shares | 11,324,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 48.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 24,900 shares | Consolidated |
| Number of voting rights | 112,955 units | Consolidated |
| Carrying amount on the balance sheet | ¥16.67 million | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 163.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.0 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥22.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥22.00 million | Consolidated |
Balance sheet (103 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.37 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥26.80 million | Consolidated |
| Goodwill | ¥10.86 million | Consolidated |
| Goodwill | ¥10.86 million | Consolidated |
| Software | ¥15.92 million | Consolidated |
| Retained earnings | ¥0.4 billion | Consolidated |
| Prepaid expenses | ¥0.2 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥2.4 billion | Consolidated |
| Non-current assets | ¥4.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Guarantee deposits | ¥1.0 billion | Consolidated |
| Buildings, net | ¥2.2 billion | Consolidated |
| Construction in progress | ¥59.78 million | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Investment securities | ¥66.67 million | Consolidated |
| Subscription rights to shares | ¥40.49 million | Consolidated |
| Property, plant and equipment | ¥2.8 billion | Consolidated |
| Accounts receivable - other | ¥0.1 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accrued consumption taxes | ¥0.1 billion | Consolidated |
| Accrued expenses | ¥0.5 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Provision for shareholder benefit program | ¥47.18 million | Consolidated |
| Shareholders' equity | ¥2.1 billion | Consolidated |
| Current liabilities | ¥2.5 billion | Consolidated |
| Current assets | ¥3.0 billion | Consolidated |
| Accumulated depreciation | ¥-4.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥-2.17 million | Consolidated |
| Intangible assets | ¥27.52 million | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Cash and deposits | ¥1.7 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Total assets | ¥7.2 billion | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-21.00 million | Consolidated |
| Valuation and translation adjustments | ¥-2.17 million | Consolidated |
| Liabilities | ¥4.9 billion | Consolidated |
| Liabilities and net assets | ¥7.2 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.89 million | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥0.7 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Asset retirement obligations | ¥14.12 million | Consolidated |
| Vehicles, net | ¥7.66 million | Consolidated |
| Long-term loans payable | ¥2.2 billion | Consolidated |
| Long term unearned revenue | ¥30.53 million | Consolidated |
| Long-term prepaid expenses | ¥9.38 million | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Consolidated |
| Telephone subscription right | ¥0.74 million | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Deposit from customer | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.7 billion | Consolidated |
| Other | ¥27.13 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥1.56 million | Parent only |
| Retained earnings | ¥0.5 billion | Parent only |
| Prepaid expenses | ¥10.93 million | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥1.4 billion | Parent only |
| Accounts receivable - trade | ¥7.65 million | Parent only |
| Tools, furniture and fixtures | ¥2.29 million | Parent only |
| Guarantee deposits | ¥36.05 million | Parent only |
| Buildings, net | ¥13.45 million | Parent only |
| Investments and other assets | ¥1.3 billion | Parent only |
| Investment securities | ¥16.67 million | Parent only |
| Subscription rights to shares | ¥40.49 million | Parent only |
| Property, plant and equipment | ¥23.40 million | Parent only |
| Accounts receivable - other | ¥80.85 million | Parent only |
| Income taxes payable | ¥41.61 million | Parent only |
| Accrued consumption taxes | ¥13.41 million | Parent only |
| Accrued expenses | ¥31.99 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Provision for shareholder benefit program | ¥47.18 million | Parent only |
| Shareholders' equity | ¥2.1 billion | Parent only |
| Current liabilities | ¥0.3 billion | Parent only |
| Current assets | ¥1.6 billion | Parent only |
| Intangible assets | ¥1.56 million | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Total assets | ¥2.9 billion | Parent only |
| Deferred tax assets | ¥23.99 million | Parent only |
| Retained earnings brought forward | ¥0.5 billion | Parent only |
| Treasury stock | ¥-21.00 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥2.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-72.76 million | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.7 billion | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Vehicles, net | ¥7.66 million | Parent only |
| Long-term loans payable | ¥0.4 billion | Parent only |
| Long-term prepaid expenses | ¥0.99 million | Parent only |
| Shares of subsidiaries and associates | ¥1.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥1.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Deposits received | ¥24.82 million | Parent only |
| Current portion of long-term loans payable | ¥90.00 million | Parent only |
Statement of income (74 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.64 million | Consolidated |
| Other | ¥20.95 million | Consolidated |
| Other comprehensive income | ¥8.00 million | Consolidated |
| Amortization of goodwill | ¥13.05 million | Consolidated |
| Dividends from surplus | ¥-84.75 million | Consolidated |
| Subsidy income | ¥1.30 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Interest income | ¥1.90 million | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Non-operating income | ¥6.25 million | Consolidated |
| Non-operating expenses | ¥68.48 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥15.04 million | Consolidated |
| Rents | ¥2.3 billion | Consolidated |
| Cost of sales | ¥4.8 billion | Consolidated |
| Gross profit (loss) | ¥12.0 billion | Consolidated |
| Net sales | ¥16.7 billion | Consolidated |
| Net sales | ¥16.7 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Loss on valuation of investment securities | ¥36.91 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Interest expenses | ¥43.22 million | Consolidated |
| Commission fees | ¥4.30 million | Consolidated |
| Provision for shareholder benefit program | ¥43.95 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥20.04 million | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Impairment loss | ¥32.84 million | Consolidated |
| Impairment loss | ¥32.84 million | Consolidated |
| Foreign exchange gains | ¥0.41 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥8.00 million | Consolidated |
| Extraordinary loss | ¥84.79 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.91 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.5 billion | Consolidated |
| Research and development expenses | ¥35.66 million | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated |
| Salaries and allowances | ¥4.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-62.37 million | Consolidated |
| Selling, general and administrative expenses | ¥11.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥13.11 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥9.61 million | Consolidated |
| Other | ¥0.12 million | Parent only |
| Dividends from surplus | ¥-84.75 million | Parent only |
| Interest income | ¥11.65 million | Parent only |
| Operating income | ¥91.69 million | Parent only |
| Operating revenue | ¥0.8 billion | Parent only |
| Non-operating income | ¥12.16 million | Parent only |
| Non-operating expenses | ¥28.88 million | Parent only |
| Operating expenses | ¥0.7 billion | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Net income (loss) | ¥-20.36 million | Parent only |
| Net income (loss) | ¥-20.36 million | Parent only |
| Loss on valuation of investment securities | ¥36.91 million | Parent only |
| Interest expenses | ¥3.71 million | Parent only |
| Commission fees | ¥78.10 million | Parent only |
| Provision for shareholder benefit program | ¥43.95 million | Parent only |
| Income taxes - current | ¥61.11 million | Parent only |
| Income taxes | ¥58.42 million | Parent only |
| Income taxes - deferred | ¥-2.69 million | Parent only |
| Depreciation | ¥8.88 million | Parent only |
| Foreign exchange gains | ¥0.39 million | Parent only |
| Extraordinary loss | ¥36.91 million | Parent only |
| Income (loss) before income taxes | ¥38.06 million | Parent only |
| Ordinary income | ¥74.98 million | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥25.17 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥74.79 million | Consolidated |
| Total changes during the period | ¥-0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.91 million | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.50 million | Consolidated |
| Amortization of goodwill | ¥13.05 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥40.42 million | Consolidated |
| Interest expenses paid | ¥-41.70 million | Consolidated |
| Interest and dividends income received | ¥1.90 million | Consolidated |
| Increase (decrease) in deferred revenue | ¥-47.72 million | Consolidated |
| Interest and dividend income | ¥-1.90 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-39.30 million | Consolidated |
| Subtotal | ¥1.1 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥21.09 million | Consolidated |
| Payments for guarantee deposits | ¥-37.63 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥36.91 million | Consolidated |
| Interest expenses | ¥43.22 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.1 billion | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥15.04 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥5.10 million | Consolidated |
| Decrease in consumption taxes payable | ¥22.23 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥25.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-1.38 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥6.48 million | Consolidated |
| Share-based payment expenses | ¥1.91 million | Consolidated |
| Decrease (increase) in inventories | ¥-33.50 million | Consolidated |
| Income taxes refund (paid) | ¥-0.3 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Impairment loss | ¥32.84 million | Consolidated |
| Purchase of intangible assets | ¥-0.76 million | Consolidated |
| Decrease increase in advances paid | ¥46.07 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥8,000 | Consolidated |
| Payments for asset retirement obligations | ¥-70.73 million | Consolidated |
| Dividends | ¥-84.78 million | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.8 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-4.39 million | Consolidated |
| Amortization of long term prepaid expenses | ¥3.86 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥55.27 million | Consolidated |
| Decrease (increase) in deposits paid | ¥-27.30 million | Consolidated |
| Increase (decrease) in deposits | ¥26.44 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated | Disclosed |
| Dividend per share | 8 | Parent only | Disclosed |
| Number of employees | 702 | Consolidated | Disclosed |
| Net assets | ¥2.3 billion | Consolidated | Disclosed |
| Net sales | ¥16.7 billion | Consolidated | Disclosed |
| Operating income | ¥0.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥0.8 billion | Parent only | Disclosed |
| Ordinary income | ¥0.6 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥7.2 billion | Consolidated | Disclosed |
| Operating margin | 3.8% | Consolidated | Calculated |
| Net margin | 1.3% | Consolidated | Calculated |
| Sales per employee | 23832915 yen | Consolidated | Calculated |
| Total asset turnover | 2.31 times | Consolidated | Calculated |
| Net assets to total assets | 32.1% | Consolidated | Calculated |