モルフォ
株式会社モルフォ
Company highlights
The largest holder on the register is 平賀 督基, at 9.8%.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
モルフォ
Period Nov 2024 to Oct 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Research and development expenses | ¥0.5 billion | Consolidated |
| Payrolls and allowances | ¥0.4 billion | Consolidated | |
| Fee expenses | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥99.37 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-2.61 million | Consolidated | |
| Provision for directors' bonuses | ¥2.23 million | Consolidated | |
| Depreciation | ¥1.04 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.8 billion | Consolidated |
| Net income | ¥-77.57 million | Consolidated | |
| Ordinary income | ¥71.96 million | Consolidated | |
| Operating income | ¥45.85 million | Consolidated |
モルフォ
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Research and development expenses ¥0.5 billion
- Payrolls and allowances ¥0.4 billion
- Fee expenses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Provision for directors' bonuses ¥0.0 billion
- Other (not itemized) ¥0.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
モルフォ
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
モルフォ
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.7B | ¥2.0B | ¥2.4B | ¥3.3B | ¥3.4B |
| Year on year (%) | -16.5% | +15.4% | +19.3% | +38.5%◆ | +1.8% |
| Ordinary income (loss) | -¥0.8B | -¥0.5B | -¥0.2B | ¥0.3B | ¥0.1B |
| Change from prior year | 6.16x | 0.61x | 0.38x | loss to profit◆ | -75.9% |
| Ordinary income (loss) as a share of Net sales | -48.6% | -25.6% | -8.1% | 9.0% | 2.1% |
| Change (percentage points) | -42.0 points◆ | +23.0 points◆ | +17.5 points◆ | +17.1 points◆ | -6.9 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (9)
- 2013Net sales year on year +22.8%, Ordinary income (loss) as a share of revenue +62.3 points, Ordinary income (loss) loss to profit
- 2014Net sales year on year +33.9%, Ordinary income (loss) as a share of revenue +16.4 points
- 2015Net sales year on year +45.0%, Ordinary income (loss) as a share of revenue +15.1 points
- 2016Ordinary income (loss) as a share of revenue -3.4 points
- 2018Ordinary income (loss) as a share of revenue -8.2 points
- 2019Ordinary income (loss) as a share of revenue -6.6 points
- 2020Net sales year on year -20.5%, Ordinary income (loss) as a share of revenue -27.4 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue -42.0 points
- 2022Ordinary income (loss) as a share of revenue +23.0 points
- 2023Ordinary income (loss) as a share of revenue +17.5 points
- 2024Net sales year on year +38.5%, Ordinary income (loss) as a share of revenue +17.1 points, Ordinary income (loss) loss to profit
- 2025Ordinary income (loss) as a share of revenue -6.9 points
モルフォ
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.7 billion | ¥2.0 billion | ¥2.4 billion | ¥3.3 billion | ¥3.4 billion |
| Ordinary income (loss) | ¥-0.8 billion | ¥-0.5 billion | ¥-0.2 billion | ¥0.3 billion | ¥71.96 million |
| Net income (loss) attributable to owners of parent | ¥-0.8 billion | ¥-0.7 billion | ¥-0.3 billion | ¥0.3 billion | ¥-77.57 million |
| Comprehensive income | ¥-0.8 billion | ¥-0.6 billion | ¥-0.3 billion | ¥0.3 billion | ¥-66.75 million |
| Net assets | ¥4.1 billion | ¥3.4 billion | ¥3.1 billion | ¥3.6 billion | ¥3.6 billion |
| Total assets | ¥4.6 billion | ¥3.9 billion | ¥3.7 billion | ¥4.3 billion | ¥4.1 billion |
| Net assets per share | 789.09 yen | 662.79 yen | 613.93 yen | 696.68 yen | 689.14 yen |
| Basic earnings (loss) per share | -146.97 yen | -130.04 yen | -58.53 yen | 58.6 yen | -14.8 yen |
| Equity-to-asset ratio | 91.2% | 88.1% | 84.9% | 85.4% | 87.3% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 8.8% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | ¥-0.4 billion | ¥-0.3 billion | ¥0.2 billion | ¥14.06 million |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥0.2 billion | ¥-92.50 million | ¥-0.1 billion | ¥-0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.2 billion | ¥-16.21 million | ¥0.1 billion | ¥-9.22 million |
| Cash and cash equivalents | ¥3.4 billion | ¥3.1 billion | ¥2.7 billion | ¥2.9 billion | ¥2.5 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.2 billion | ¥1.4 billion | ¥1.6 billion | ¥2.0 billion | ¥2.1 billion |
| Ordinary income (loss) | ¥-0.8 billion | ¥-0.6 billion | ¥-0.3 billion | ¥-46.43 million | ¥0.1 billion |
| Net income (loss) | ¥-0.7 billion | ¥-0.8 billion | ¥-0.4 billion | ¥-36.77 million | ¥5.59 million |
| Capital stock | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.9 billion | ¥1.9 billion |
| Total number of issued shares (common stock) | 5,414,000 shares | 5,414,000 shares | 5,414,000 shares | 5,508,500 shares | 5,508,500 shares |
| Net assets | ¥4.1 billion | ¥3.2 billion | ¥2.9 billion | ¥3.0 billion | ¥3.0 billion |
| Total assets | ¥4.4 billion | ¥3.5 billion | ¥3.2 billion | ¥3.4 billion | ¥3.3 billion |
| Net assets per share | 786.61 yen | 621.67 yen | 558.95 yen | 572.35 yen | 576.18 yen |
| Basic earnings (loss) per share | -135.99 yen | -155.94 yen | -71.05 yen | -7.15 yen | 1.07 yen |
| Equity-to-asset ratio | 94.8% | 90.6% | 89.7% | 88.3% | 92.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 0.1% |
Shareholder composition
Share ownership by holder category
モルフォ
Unit %Source Annual securities reports
- Financial institutions2.07%
- Securities firms7.54%
- Other corporations11.02%
- Foreign holders (institutions)4.87%
- Foreign holders (individuals)0.07%
- Individuals and others74.43%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 平賀 督基 | 9.79% | 514,628 |
| 2 | 株式会社ミックウェア | 4.2% | 220,700 |
| 3 | 松井証券株式会社 | 4.14% | 217,600 |
| 4 | 株式会社SBI証券 | 2.87% | 150,982 |
| 5 | 石橋 拓郎 | 2.83% | 149,100 |
| 6 | 株式会社デンソー | 2.7% | 141,900 |
| 7 | 高井 正美 | 2.62% | 138,000 |
| 8 | 中村 得郎 | 2.47% | 130,000 |
| 9 | THE NOMURA TRUST AND BANKING CO., LTD. AS THE TRUSTEE OFREPURCHASE AGREEMENT MOTHER FUND(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.99% | 104,600 |
| 10 | 日本マスタートラスト信託銀行株式会社(信託口) | 1.95% | 102,800 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 10/2025 | ¥0.5 billion | ¥0.2 billion |
| FY ending 10/2024 | ¥0.4 billion | Could not be retrieved |
| FY ending 10/2020 | ¥0.5 billion | ¥0.1 billion |
| FY ending 10/2019 | ¥0.4 billion | Could not be retrieved |
| FY ending 10/2016 | ¥0.2 billion | Could not be retrieved |
| FY ending 10/2015 | ¥0.2 billion | Could not be retrieved |
Revenue scale in the same industry
モルフォ
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・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
- … 459 companies
- 463 ASTERIAFY Mar 2026 ¥3.4B
- 464 PhotosynthFY Dec 2025 ¥3.4B
- 465 モルフォThis companyFY Oct 2025 ¥3.4B
- 466 Nomura SystemFY Dec 2025 ¥3.3B
- 467 Neural GroupFY Dec 2025 ¥3.3B
- … 175 companies
Workforce information
Women 16 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 102 |
| Share of managers who are women | 12.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 史彩監査法人 |
| Audit fees (this year, total) | ¥28.00 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: 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) (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-66.75 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.06 million | Consolidated |
| Net sales | ¥3.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Cash and cash equivalents | ¥2.5 billion | Consolidated |
| Net assets | ¥3.6 billion | Consolidated |
| Ordinary income (loss) | ¥71.96 million | Consolidated |
| Total assets | ¥4.1 billion | Consolidated |
| Equity-to-asset ratio | 87.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-77.57 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-9.22 million | Consolidated |
| Basic earnings (loss) per share | -14.8 yen | Consolidated |
| Net assets per share | 689.14 yen | Consolidated |
| Net sales | ¥2.1 billion | Parent only |
| Net income (loss) | ¥5.59 million | Parent only |
| Total number of issued shares (common stock) | 5,508,500 shares | Parent only |
| Net assets | ¥3.0 billion | Parent only |
| Ordinary income (loss) | ¥0.1 billion | Parent only |
| Total assets | ¥3.3 billion | Parent only |
| Return on equity | 0.1% | Parent only |
| Equity-to-asset ratio | 92.4% | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Basic earnings (loss) per share | 1.07 yen | Parent only |
| Net assets per share | 576.18 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 166 people | Consolidated |
| Number of employees | 166 people | Consolidated |
| Average length of service (years) | 5.6 years | Parent only |
| Average annual salary | ¥6.75 million | Parent only |
| Average age (years) | 36.7 years old | Parent only |
| Number of employees | 102 people | Parent only |
| Number of employees | 102 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 17 people | Consolidated |
| Average number of temporary employees | 17 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Average number of temporary employees | 14 people | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Total return on the share price index | 61.0% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,870,310 shares | Consolidated |
| Total number of shares held treasury shares etc | 256,000 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 5,508,500 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.7% | Consolidated |
| Shareholding ratio | 35.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 256,000 shares | Consolidated |
| Number of voting rights | 52,471 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 65.6% | 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 | ¥0.5 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | 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 | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.00 million | Consolidated |
Balance sheet (96 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.26 million | Consolidated |
| Other | ¥55.53 million | Consolidated |
| Other | ¥17.35 million | Consolidated |
| Other | ¥19.15 million | Consolidated |
| Other | ¥0.24 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥45.81 million | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Lease assets | ¥43.36 million | Consolidated |
| Lease assets, net | ¥10.09 million | Consolidated |
| Work in process | ¥18.18 million | Consolidated |
| Retained earnings | ¥0.1 billion | Consolidated |
| Prepaid expenses | ¥96.23 million | Consolidated |
| Non-current liabilities | ¥58.65 million | Consolidated |
| Non-current assets | ¥0.9 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥51.49 million | Consolidated |
| Buildings | ¥8.12 million | Consolidated |
| Buildings, net | ¥4.69 million | Consolidated |
| Investments and other assets | ¥0.5 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Property, plant and equipment | ¥66.27 million | Consolidated |
| Income taxes refund receivable | ¥1.56 million | Consolidated |
| Income taxes payable | ¥15.97 million | Consolidated |
| Accrued expenses | ¥7.36 million | Consolidated |
| Accounts payable - other | ¥78.66 million | Consolidated |
| Shareholders' equity | ¥3.5 billion | Consolidated |
| Current liabilities | ¥0.5 billion | Consolidated |
| Current assets | ¥3.2 billion | Consolidated |
| Accumulated depreciation | ¥-33.27 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-3.43 million | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.5 billion | Consolidated |
| Cash and deposits | ¥2.5 billion | Consolidated |
| Net assets | ¥3.6 billion | Consolidated |
| Net assets | ¥3.6 billion | Consolidated |
| Total assets | ¥4.1 billion | Consolidated |
| Deferred tax liabilities | ¥52.14 million | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥0.5 billion | Consolidated |
| Liabilities and net assets | ¥4.1 billion | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.81 million | Consolidated |
| Capital surplus | ¥1.8 billion | Consolidated |
| Capital stock | ¥1.9 billion | Consolidated |
| Asset retirement obligations | ¥1.25 million | Consolidated |
| Deposits received | ¥12.99 million | Consolidated |
| Other | ¥27.93 million | Parent only |
| Other | ¥37.31 million | Parent only |
| Other | ¥0.24 million | Parent only |
| Valuation difference on available-for-sale securities | ¥45.81 million | Parent only |
| Other capital surplus | ¥11.11 million | Parent only |
| Software | ¥0.3 billion | Parent only |
| Work in process | ¥17.42 million | Parent only |
| Retained earnings | ¥-0.4 billion | Parent only |
| Prepaid expenses | ¥66.39 million | Parent only |
| Non-current liabilities | ¥21.47 million | Parent only |
| Non-current assets | ¥1.1 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Contract liabilities | ¥41.48 million | Parent only |
| Tools, furniture and fixtures | ¥27.08 million | Parent only |
| Buildings | ¥3.77 million | Parent only |
| Investments and other assets | ¥0.8 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥30.84 million | Parent only |
| Income taxes payable | ¥14.41 million | Parent only |
| Accrued expenses | ¥6.86 million | Parent only |
| Accounts payable - other | ¥85.76 million | Parent only |
| Shareholders' equity | ¥3.0 billion | Parent only |
| Current liabilities | ¥0.2 billion | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥1.5 billion | Parent only |
| Advances paid | ¥2.83 million | Parent only |
| Net assets | ¥3.0 billion | Parent only |
| Net assets | ¥3.0 billion | Parent only |
| Total assets | ¥3.3 billion | Parent only |
| Deferred tax liabilities | ¥20.22 million | Parent only |
| Retained earnings brought forward | ¥-0.4 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥45.81 million | Parent only |
| Liabilities | ¥0.2 billion | Parent only |
| Liabilities and net assets | ¥3.3 billion | Parent only |
| Accounts payable - trade | ¥67.60 million | Parent only |
| Allowance for doubtful accounts | ¥-4.81 million | Parent only |
| Capital surplus | ¥1.8 billion | Parent only |
| Legal capital surplus | ¥1.8 billion | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Asset retirement obligations | ¥1.25 million | Parent only |
| Long-term prepaid expenses | ¥21.71 million | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Deposits received | ¥8.70 million | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.95 million | Consolidated |
| Other | ¥1.99 million | Consolidated |
| Other comprehensive income | ¥10.82 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-15.97 million | Consolidated |
| Subsidy income | ¥23.33 million | Consolidated |
| Comprehensive income | ¥-66.75 million | Consolidated |
| Interest income | ¥9.89 million | Consolidated |
| Operating income | ¥45.85 million | Consolidated |
| Non-operating income | ¥60.72 million | Consolidated |
| Non-operating expenses | ¥34.60 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.06 million | Consolidated |
| Gain on sales of non-current assets | ¥1.60 million | Consolidated |
| Cost of sales | ¥1.5 billion | Consolidated |
| Gross profit (loss) | ¥1.8 billion | Consolidated |
| Net sales | ¥3.4 billion | Consolidated |
| Net income | ¥-77.57 million | Consolidated |
| Net income | ¥-77.57 million | Consolidated |
| Net income (loss) | ¥-77.57 million | Consolidated |
| Net income (loss) | ¥-77.57 million | Consolidated |
| Directors' compensations | ¥99.37 million | Consolidated |
| Provision for directors' bonuses | ¥2.23 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥23.55 million | Consolidated |
| Interest expenses | ¥0.97 million | Consolidated |
| Fee expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥65.89 million | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥85.74 million | Consolidated |
| Foreign exchange losses | ¥31.64 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥26.80 million | Consolidated |
| Extraordinary income | ¥2.09 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-1.96 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.4 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥74.06 million | Consolidated |
| Income (loss) before income taxes | ¥74.06 million | Consolidated |
| Ordinary income | ¥71.96 million | Consolidated |
| Payrolls and allowances-SGA | ¥0.4 billion | Consolidated |
| Disposal of treasury stock | ¥45.74 million | Consolidated |
| Purchase of treasury stock | ¥-0.05 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-66.75 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-9.22 million | Consolidated |
| Selling, general and administrative expenses | ¥1.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-2.61 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.49 million | Consolidated |
| Other | ¥4.98 million | Parent only |
| Other | ¥1.05 million | Parent only |
| Interest income | ¥2.01 million | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥-63.19 million | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥33.12 million | Parent only |
| Gain on sales of non-current assets | ¥0.15 million | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥1.5 billion | Parent only |
| Net sales | ¥2.1 billion | Parent only |
| Net income (loss) | ¥5.59 million | Parent only |
| Net income (loss) | ¥5.59 million | Parent only |
| Directors' compensations | ¥78.22 million | Parent only |
| Provision for directors' bonuses | ¥2.23 million | Parent only |
| Fee expenses | ¥0.1 billion | Parent only |
| Fiduciary obligation fee | ¥6.08 million | Parent only |
| Income taxes - current | ¥63.55 million | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥52.31 million | Parent only |
| Depreciation | ¥1.04 million | Parent only |
| Foreign exchange losses | ¥32.07 million | Parent only |
| Extraordinary income | ¥0.17 million | Parent only |
| Research and development expenses | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Ordinary income | ¥0.1 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥45.74 million | Parent only |
| Purchase of treasury stock | ¥-0.05 million | Parent only |
| Selling, general and administrative expenses | ¥1.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-2.34 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.02 million | Parent only |
| Miscellaneous income | ¥2.52 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-21.06 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥10.82 million | Consolidated |
| Total changes during the period | ¥35.30 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-15.97 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-14.45 million | Consolidated |
| Repayments of lease obligations | ¥-14.87 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥11.41 million | Consolidated |
| Interest expenses paid | ¥-0.97 million | Consolidated |
| Interest and dividends income received | ¥10.70 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-5.21 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥1.00 million | Consolidated |
| Proceeds from subsidy income | ¥23.33 million | Consolidated |
| Subsidy income | ¥-23.33 million | Consolidated |
| Interest income | ¥-9.89 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥59.93 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-23.91 million | Consolidated |
| Loss (gain) on sales of shares of subsidiaries | ¥-0.49 million | Consolidated |
| Subtotal | ¥47.61 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-13.24 million | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-23.55 million | Consolidated |
| Interest expenses | ¥0.97 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥1.66 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-15.51 million | Consolidated |
| Purchase of property plant and equipment | ¥-51.07 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.60 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-1.60 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-70.98 million | Consolidated |
| Share-based payment expenses | ¥10.01 million | Consolidated |
| Decrease (increase) in inventories | ¥-16.66 million | Consolidated |
| Income taxes paid | ¥-70.17 million | Consolidated |
| Income taxes refund | ¥3.56 million | Consolidated |
| Depreciation | ¥84.12 million | Consolidated |
| Foreign exchange loss (gain) | ¥12.03 million | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥5.37 million | Consolidated |
| Proceeds from disposition of treasury stock | ¥0.33 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.05 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-2.61 million | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0.02 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥14.06 million | Consolidated | Disclosed |
| Number of employees | 166 | Consolidated | Disclosed |
| Net assets | ¥3.6 billion | Consolidated | Disclosed |
| Net sales | ¥3.4 billion | Consolidated | Disclosed |
| Operating income | ¥45.85 million | Consolidated | Disclosed |
| Ordinary income | ¥71.96 million | Consolidated | Disclosed |
| Net income | ¥-77.57 million | Consolidated | Disclosed |
| Total assets | ¥4.1 billion | Consolidated | Disclosed |
| Operating margin | 1.4% | Consolidated | Calculated |
| Net margin | -2.3% | Consolidated | Calculated |
| Sales per employee | 20238753 yen | Consolidated | Calculated |
| Total asset turnover | 0.81 times | Consolidated | Calculated |
| Net assets to total assets | 87.3% | Consolidated | Calculated |