GMO Pepabo
GMO Pepabo, Inc.
Company highlights
The largest segment by revenue is Domain rental server(hosting) service, at 56.7% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
GMO Pepabo
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Domain rental server(hosting) service | ¥6.2 billion | 56.7% | ¥6.0 billion | ¥1.9 billion | 64.3% | 30.7% | ¥1.9 billion |
| EC support service | ¥3.1 billion | 28.2% | ¥3.0 billion | ¥1.0 billion | 32.5% | 31.3% | ¥0.8 billion |
| Handmade service | ¥1.3 billion | 11.8% | ¥1.4 billion | ¥91.15 million | 3.1% | 7.0% | ¥62.38 million |
| Financial support service | ¥0.4 billion | 3.3% | ¥0.5 billion | ¥1.08 million | 0.0% | 0.3% | ¥-43.49 million |
| Total of the businesses | ¥10.9 billion | 100.0% | ¥3.0 billion | 100.0% | |||
Revenue and profit
GMO Pepabo
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥1.5 billion | Consolidated |
| Commission fees | ¥0.9 billion | Consolidated | |
| Advertising expenses | ¥0.9 billion | Consolidated | |
| Provision for bonuses | ¥93.04 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-79.19 million | Consolidated | |
| Depreciation | ¥34.47 million | Parent only | |
| Retirement benefit expenses | ¥25.52 million | Consolidated | |
| Provision for directors' bonuses | ¥9.94 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥6.0 billion | Consolidated |
| Ordinary income | ¥1.2 billion | Consolidated | |
| Operating income | ¥0.9 billion | Consolidated | |
| Net income | ¥0.9 billion | Consolidated |
GMO Pepabo
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Payrolls and allowances ¥1.5 billion
- Commission fees ¥0.9 billion
- Advertising expenses ¥0.9 billion
- Provision for bonuses ¥0.1 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
GMO Pepabo
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
GMO Pepabo
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥11.9B | ¥10.5B | ¥10.9B | ¥10.9B | ¥11.0B |
| Year on year (%) | +7.9% | -11.4% | +3.5% | +0.2% | +0.3% |
| Ordinary income (loss) | ¥1.0B | ¥0.8B | -¥0.2B | ¥0.9B | ¥1.2B |
| Change from prior year | -1.6% | -20.8% | profit to loss◆ | loss to profit◆ | +31.1% |
| Ordinary income (loss) as a share of Net sales | 8.2% | 7.3% | -2.3% | 8.6% | 11.2% |
| Change (percentage points) | -0.8 points | -0.9 points | -9.5 points◆ | +10.8 points◆ | +2.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2015Net sales year on year +25.7%, Ordinary income (loss) as a share of revenue -26.9 points, Ordinary income (loss) profit to loss
- 2016Net sales year on year +20.9%, Ordinary income (loss) as a share of revenue +12.5 points, Ordinary income (loss) loss to profit
- 2018Ordinary income (loss) as a share of revenue +4.0 points
- 2020Net sales year on year +23.2%
- 2023Ordinary income (loss) as a share of revenue -9.5 points, Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue +10.8 points, Ordinary income (loss) loss to profit
- 2025Ordinary income (loss) as a share of revenue +2.6 points
GMO Pepabo
Earnings and net assets per share over time
Unit yenSource Annual securities reports
GMO Pepabo
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 | ¥10.5 billion | ¥10.9 billion | ¥10.9 billion | ¥11.0 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥0.8 billion | ¥-0.2 billion | ¥0.9 billion | ¥1.2 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥0.5 billion | ¥-0.6 billion | ¥0.6 billion | ¥0.9 billion |
| Comprehensive income | ¥0.8 billion | ¥0.3 billion | ¥-0.6 billion | ¥0.6 billion | ¥0.9 billion |
| Net assets | ¥3.0 billion | ¥2.7 billion | ¥1.8 billion | ¥2.4 billion | ¥2.8 billion |
| Total assets | ¥8.9 billion | ¥11.4 billion | ¥10.9 billion | ¥11.4 billion | ¥11.3 billion |
| Net assets per share | 549.33 yen | 509.58 yen | 343.22 yen | 452.75 yen | 542.5 yen |
| Basic earnings (loss) per share | 135.22 yen | 96.37 yen | -119.16 yen | 112.12 yen | 168.68 yen |
| Diluted earnings per share | 134.47 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 32.9% | 23.5% | 16.7% | 20.9% | 24.7% |
| Return on equity | 26.3% | 18.2% | Could not be retrieved | 28.2% | 33.9% |
| Net cash provided by (used in) operating activities | ¥0.7 billion | ¥-0.2 billion | ¥1.8 billion | ¥1.2 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-0.5 billion | ¥-0.3 billion | ¥-0.3 billion | ¥0.3 billion |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | ¥0.7 billion | ¥-0.7 billion | ¥-0.4 billion | ¥-0.9 billion |
| Cash and cash equivalents | ¥3.6 billion | ¥3.6 billion | ¥4.4 billion | ¥4.9 billion | ¥5.8 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥11.7 billion | ¥9.9 billion | ¥10.2 billion | ¥10.5 billion | ¥10.6 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥0.9 billion | ¥-0.3 billion | ¥0.9 billion | ¥1.3 billion |
| Net income (loss) | ¥0.7 billion | ¥0.6 billion | ¥-0.8 billion | ¥0.6 billion | ¥0.9 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 5,468,700 shares | 5,468,700 shares | 5,468,700 shares | 5,468,700 shares | 5,468,700 shares |
| Net assets | ¥3.0 billion | ¥2.9 billion | ¥1.8 billion | ¥2.4 billion | ¥2.8 billion |
| Total assets | ¥8.8 billion | ¥10.3 billion | ¥10.8 billion | ¥11.3 billion | ¥11.3 billion |
| Net assets per share | 557.28 yen | 541.08 yen | 343.22 yen | 452.75 yen | 542.5 yen |
| Dividend per share | 68 yen | 50 yen | Could not be retrieved | 57 yen | 111 yen |
| Basic earnings (loss) per share | 138.82 yen | 119.81 yen | -150.66 yen | 112.12 yen | 168.24 yen |
| Diluted earnings per share | 138.05 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 33.5% | 27.7% | 16.8% | 21.1% | 24.7% |
| Return on equity | 26.8% | 21.8% | Could not be retrieved | 28.2% | 33.8% |
| Payout ratio | 49.0% | 41.7% | Could not be retrieved | 50.8% | 66.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥111 | Could not be retrieved | 66.0% | |
| FY ending 12/2024 | ¥57 | Could not be retrieved | 50.8% | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2022 | ¥50 | Could not be retrieved | 41.7% | |
| FY ending 12/2021 | ¥68 | Could not be retrieved | 49.0% | |
| FY ending 12/2020 | ¥81 | Could not be retrieved | 53.2% | |
| FY ending 12/2019 | ¥65 | Could not be retrieved | 58.5% | Stock split or share consolidation noted |
| FY ending 12/2018 | ¥105 | Could not be retrieved | 59.2% | |
| FY ending 12/2017 | ¥25 | Could not be retrieved | 55.0% | |
| FY ending 12/2016 | ¥30 | Could not be retrieved | 93.0% | |
| FY 2015 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2014 | ¥135 | Could not be retrieved | 44.1% | |
| FY ending 12/2013 | ¥135 | Could not be retrieved | 43.1% | |
| FY ending 12/2012 | ¥135 | Could not be retrieved | 42.5% |
GMO Pepabo
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
GMO Pepabo
Unit %Source Annual securities reports
- Financial institutions4.37%
- Securities firms2.76%
- Other corporations58.17%
- Foreign holders (institutions)3.00%
- Foreign holders (individuals)0.19%
- Individuals and others31.51%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | GMOインターネットグループ株式会社 | 58.76% | 3,031,400 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.02% | 207,900 |
| 3 | GMOインターネット株式会社 | 2.09% | 108,000 |
| 4 | 佐藤 健太郎 | 0.92% | 47,800 |
| 5 | 松尾 志郎 | 0.81% | 42,000 |
| 6 | NORTHERN TRUST CO.(AVFC)RE STATE TEACHERS RETIREMENT SYSTEM OF OHIO(常任代理人 香港上海銀行東京支店) | 0.77% | 39,900 |
| 7 | モルガン・スタンレーMUFG証券株式会社 | 0.73% | 37,832 |
| 8 | 楽天証券株式会社共有口 | 0.63% | 32,800 |
| 9 | ペパボ社員持株会 | 0.63% | 32,700 |
| 10 | 五十島 啓人 | 0.58% | 30,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥16.36 million | ¥0.2 billion |
| FY ending 12/2024 | ¥19.99 million | Could not be retrieved |
| FY ending 12/2020 | ¥33.01 million | ¥0.4 billion |
| FY ending 12/2019 | ¥27.03 million | Could not be retrieved |
Revenue scale in the same industry
GMO Pepabo
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
- … 239 companies
- 243 Global Security ExpertsFY Mar 2026 ¥11.0B
- 244 GENETECFY Mar 2026 ¥11.0B
- 245 GMO PepaboThis companyFY Dec 2025 ¥11.0B
- 246 HENNGEFY Sep 2025 ¥10.9B
- 247 リックソフトFY Feb 2026 ¥10.9B
- … 395 companies
Workforce information
Women 7.1 yrs Average length of service by gender
Women 168 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 362 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
10 hours |
| Childcare leave taken, men |
70% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 23.5% |
| Share of board members who are women | 30% |
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) | ¥34.66 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: 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Net sales | ¥11.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥5.8 billion | Consolidated |
| Net assets | ¥2.8 billion | Consolidated |
| Ordinary income (loss) | ¥1.2 billion | Consolidated |
| Total assets | ¥11.3 billion | Consolidated |
| Return on equity | 33.9% | Consolidated |
| Equity-to-asset ratio | 24.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Basic earnings (loss) per share | 168.68 yen | Consolidated |
| Net assets per share | 542.5 yen | Consolidated |
| Dividend per share | 111 yen | Parent only |
| Net sales | ¥10.6 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Total number of issued shares (common stock) | 5,468,700 shares | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Ordinary income (loss) | ¥1.3 billion | Parent only |
| Total assets | ¥11.3 billion | Parent only |
| Return on equity | 33.8% | Parent only |
| Equity-to-asset ratio | 24.7% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 66.0% | Parent only |
| Basic earnings (loss) per share | 168.24 yen | Parent only |
| Net assets per share | 542.5 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 307 people | Consolidated |
| Number of employees | 307 people | Consolidated |
| Wage gap between men and women (all employees) | 75.1% | Parent only |
| Average length of service (years) | 7.7 years | Parent only |
| Average annual salary | ¥7.00 million | Parent only |
| Average age (years) | 36.9 years old | Parent only |
| Number of employees | 307 people | Parent only |
| Number of employees | 307 people | Parent only |
| Number of employees | 307 people | Parent only |
| Wage gap between men and women (regular employees) | 82.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 109.9% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 8,004.9 t-CO2e | Consolidated |
| Net sales to external customers | ¥11.0 billion | Consolidated |
| Average number of temporary employees | 56 people | Consolidated |
| Average number of temporary employees | 56 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 70.0% | Parent only |
| Average number of temporary employees | 56 people | Parent only |
| Average number of temporary employees | 56 people | Parent only |
| Average number of temporary employees | 56 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 23.5% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,610,332 shares | Consolidated |
| Total number of shares held treasury shares etc | 309,800 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.01 million | Consolidated |
| Number of shares | 5,468,700 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.7% | Consolidated |
| Shareholding ratio | 69.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 309,800 shares | Consolidated |
| Number of voting rights | 51,517 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 43.6% | 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 | ¥16.36 million | Consolidated |
| Research and development expenses | ¥16.36 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥34.66 million | Consolidated |
| Fees for audit and attestation services - total | ¥34.66 million | Consolidated |
Balance sheet (118 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.12 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥1.24 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥79.16 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥78.31 million | Consolidated |
| Software | ¥0.4 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Retained earnings | ¥2.8 billion | Consolidated |
| Prepaid expenses | ¥1.4 billion | Consolidated |
| Merchandise | ¥0.31 million | Consolidated |
| Operating accounts payable | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥0.5 billion | Consolidated |
| Non-current assets | ¥1.9 billion | Consolidated |
| Accounts receivable - trade | ¥2.2 billion | Consolidated |
| Contract liabilities | ¥4.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Buildings, net | ¥51.11 million | Consolidated |
| Provision for directors' bonuses | ¥9.94 million | Consolidated |
| Investments and other assets | ¥0.8 billion | Consolidated |
| Investment securities | ¥0.6 billion | Consolidated |
| Property, plant and equipment | ¥0.6 billion | Consolidated |
| Accounts receivable - other | ¥35.27 million | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥1.8 billion | Consolidated |
| Shareholders' equity | ¥2.7 billion | Consolidated |
| Current liabilities | ¥8.0 billion | Consolidated |
| Current assets | ¥9.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.5 billion | Consolidated |
| Intangible assets | ¥0.5 billion | Consolidated |
| Cash and cash equivalents | ¥5.8 billion | Consolidated |
| Cash and deposits | ¥2.2 billion | Consolidated |
| Bonds payable | ¥0.3 billion | Consolidated |
| Net assets | ¥2.8 billion | Consolidated |
| Net assets | ¥2.8 billion | Consolidated |
| Total assets | ¥11.3 billion | Consolidated |
| Total assets | ¥11.3 billion | Consolidated |
| Deferred tax assets | ¥49.31 million | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥78.31 million | Consolidated |
| Liabilities | ¥8.5 billion | Consolidated |
| Liabilities and net assets | ¥11.3 billion | Consolidated |
| Supplies | ¥1.91 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.07 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥23.47 million | Consolidated |
| Asset retirement obligations | ¥17.39 million | Consolidated |
| Provision for bonuses | ¥93.04 million | Consolidated |
| Deposits to subsidiaries and affiliates | ¥3.5 billion | Consolidated |
| Deposits received | ¥0.5 billion | Consolidated |
| Current portion of bonds payable | ¥0.2 billion | Consolidated |
| Other | ¥2.12 million | Parent only |
| Other | ¥1.24 million | Parent only |
| Other | ¥4.39 million | Parent only |
| Other | ¥40.33 million | Parent only |
| Other | ¥0.62 million | Parent only |
| Investments in other securities of subsidiaries and associates | ¥85.74 million | Parent only |
| Valuation difference on available-for-sale securities | ¥78.31 million | Parent only |
| Other capital surplus | ¥27.61 million | Parent only |
| Software | ¥0.4 billion | Parent only |
| Software in progress | ¥78.53 million | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets, net | ¥0.3 billion | Parent only |
| Retained earnings | ¥2.8 billion | Parent only |
| Legal retained earnings | ¥3.65 million | Parent only |
| Prepaid expenses | ¥1.4 billion | Parent only |
| Advance payments trade | ¥24.89 million | Parent only |
| Merchandise | ¥0.31 million | Parent only |
| Operating accounts payable | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥0.5 billion | Parent only |
| Non-current assets | ¥1.9 billion | Parent only |
| Accounts receivable - trade | ¥2.2 billion | Parent only |
| Contract liabilities | ¥4.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥51.11 million | Parent only |
| Provision for directors' bonuses | ¥9.94 million | Parent only |
| Investments and other assets | ¥0.8 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥84.28 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥1.8 billion | Parent only |
| Shareholders' equity | ¥2.7 billion | Parent only |
| Current liabilities | ¥8.0 billion | Parent only |
| Current assets | ¥9.4 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥2.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥1.4 billion | Parent only |
| Bonds payable | ¥0.3 billion | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Total assets | ¥11.3 billion | Parent only |
| Deferred tax assets | ¥49.31 million | Parent only |
| Retained earnings brought forward | ¥2.7 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Valuation and translation adjustments | ¥78.31 million | Parent only |
| Liabilities | ¥8.5 billion | Parent only |
| Liabilities and net assets | ¥11.3 billion | Parent only |
| Supplies | ¥1.91 million | Parent only |
| Allowance for doubtful accounts | ¥-1.4 billion | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥23.47 million | Parent only |
| Asset retirement obligations | ¥17.39 million | Parent only |
| Provision for bonuses | ¥93.04 million | Parent only |
| Shares of subsidiaries and associates | ¥2.54 million | Parent only |
| Deposits to subsidiaries and affiliates | ¥3.5 billion | Parent only |
| Deposit from customer | ¥92.53 million | Parent only |
| Deposits received | ¥0.5 billion | Parent only |
| Current portion of bonds payable | ¥0.2 billion | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥14.86 million | Consolidated |
| Other | ¥10.11 million | Consolidated |
| Other comprehensive income | ¥14.04 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥14.04 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥0.9 billion | Consolidated |
| Interest income | ¥21.87 million | Consolidated |
| Dividend income | ¥0.3 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥58.04 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Cost of sales | ¥5.0 billion | Consolidated |
| Gross profit (loss) | ¥6.0 billion | Consolidated |
| Net sales | ¥11.0 billion | Consolidated |
| Net sales | ¥11.0 billion | Consolidated |
| Advertising expenses | ¥0.9 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Net income (loss) | ¥0.9 billion | Consolidated |
| Net income (loss) | ¥0.9 billion | Consolidated |
| Provision for directors' bonuses | ¥9.94 million | Consolidated |
| Loss on investments in partnership | ¥36.41 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.3 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥2.96 million | Consolidated |
| Interest expenses | ¥8.56 million | Consolidated |
| Commission fees | ¥0.9 billion | Consolidated |
| Fiduciary obligation fee | ¥13.07 million | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥0.71 million | Consolidated |
| Extraordinary income | ¥34.77 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Ordinary income | ¥1.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥1.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-79.19 million | Consolidated |
| Provision for bonuses | ¥93.04 million | Consolidated |
| Retirement benefit expenses | ¥25.52 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥34.77 million | Consolidated |
| Other | ¥10.76 million | Parent only |
| Other | ¥10.11 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥47.48 million | Parent only |
| Dividend income | ¥0.3 billion | Parent only |
| Operating income | ¥1.0 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥93.36 million | Parent only |
| Cost of sales | ¥4.9 billion | Parent only |
| Gross profit (loss) | ¥5.7 billion | Parent only |
| Net sales | ¥10.6 billion | Parent only |
| Advertising expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Provision for directors' bonuses | ¥9.94 million | Parent only |
| Loss on investments in partnership | ¥39.37 million | Parent only |
| Interest expenses | ¥4.60 million | Parent only |
| Commission fees | ¥0.9 billion | Parent only |
| Fiduciary obligation fee | ¥13.00 million | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥0.71 million | Parent only |
| Depreciation | ¥34.47 million | Parent only |
| Interest on bonds | ¥3.96 million | Parent only |
| Income (loss) before income taxes | ¥1.3 billion | Parent only |
| Ordinary income | ¥1.3 billion | Parent only |
| Payrolls and allowances-SGA | ¥1.4 billion | Parent only |
| Purchase of treasury stock | ¥-0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥4.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥35.33 million | Parent only |
| Provision of allowance for doubtful accounts | ¥3.17 million | Parent only |
| Provision for bonuses | ¥93.04 million | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-2.31 million | Consolidated |
| Revenue | ¥58.42 million | Consolidated |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥14.04 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥14.04 million | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.51 million | Consolidated |
| Other | ¥16.25 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥-47.35 million | Consolidated |
| Decrease (increase) in other current assets | ¥-10.21 million | Consolidated |
| Repayments of finance lease obligations | ¥-0.2 billion | Consolidated |
| Interest expenses paid | ¥-8.89 million | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-10.64 million | Consolidated |
| Interest and dividend income | ¥-0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥35.65 million | Consolidated |
| Subtotal | ¥1.5 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-1.59 million | Consolidated |
| Proceeds from dividend of investment partnership | ¥15.37 million | Consolidated |
| Loss gain on investments in partnership | ¥36.41 million | Consolidated |
| Purchase of investment securities | ¥-20.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥2.96 million | Consolidated |
| Interest expenses | ¥8.56 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-47.13 million | Consolidated |
| Purchase of property plant and equipment | ¥-86.87 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥59.97 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-69.08 million | Consolidated |
| Decrease (increase) in inventories | ¥3.67 million | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-90.50 million | Consolidated |
| Redemption of bonds | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-85.56 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-34.17 million | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0.5 billion | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-34.77 million | Consolidated |
| Increase (decrease) in deposits | ¥-3.08 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 111 | Parent only | Disclosed |
| Number of employees | 307 | Consolidated | Disclosed |
| Net assets | ¥2.8 billion | Consolidated | Disclosed |
| Net sales | ¥11.0 billion | Consolidated | Disclosed |
| Operating income | ¥0.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.2 billion | Consolidated | Disclosed |
| Net income | ¥0.9 billion | Consolidated | Disclosed |
| Total assets | ¥11.3 billion | Consolidated | Disclosed |
| Operating margin | 8.5% | Consolidated | Calculated |
| Net margin | 8.0% | Consolidated | Calculated |
| Sales per employee | 35697404 yen | Consolidated | Calculated |
| Total asset turnover | 0.97 times | Consolidated | Calculated |
| Net assets to total assets | 24.7% | Consolidated | Calculated |