CERES
CERES INC.
Company highlights
The largest segment by revenue is モバイルサービス事業, at 94.3% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CERES
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 | Margin | Last year | |
| モバイルサービス事業 | ¥28.0 billion | 94.3% | ¥26.2 billion | ¥4.9 billion | 17.5% | ¥4.4 billion |
| フィナンシャルサービス事業 | ¥1.7 billion | 5.7% | ¥1.5 billion | ¥-1.1 billion | -63.9% | ¥-1.0 billion |
| Total of the businesses | ¥29.7 billion | 100.0% | ||||
Revenue and profit
CERES
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥3.6 billion | Consolidated |
| Salaries and allowances | ¥1.8 billion | Consolidated | |
| Payrolls and allowances | ¥0.8 billion | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.4 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Parent only | |
| Provision for directors' bonuses | ¥0.1 billion | Consolidated | |
| Provision for shareholder benefit program | ¥53.24 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥13.0 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated | |
| Operating income | ¥2.3 billion | Consolidated | |
| Ordinary income | ¥2.1 billion | Consolidated |
CERES
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Advertising expenses ¥3.6 billion
- Salaries and allowances ¥1.8 billion
- Payrolls and allowances ¥0.8 billion
- Provision of allowance for doubtful accounts ¥0.4 billion
- Amortization of goodwill ¥0.2 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥3.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
CERES
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
CERES
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥23.4B | ¥20.5B | ¥24.1B | ¥27.7B | ¥29.7B |
| Year on year (%) | +15.8% | -12.2% | +17.2% | +15.1% | +7.1% |
| Ordinary income (loss) | ¥3.5B | ¥0.7B | ¥1.2B | ¥2.7B | ¥2.1B |
| Change from prior year | +92.7% | -80.6% | +79.1% | +119.8% | -21.4% |
| Ordinary income (loss) as a share of Net sales | 15.0% | 3.3% | 5.1% | 9.7% | 7.1% |
| Change (percentage points) | +6.0 points◆ | -11.6 points◆ | +1.7 points | +4.6 points◆ | -2.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2013Net sales year on year +101.3%, Ordinary income (loss) as a share of revenue +14.1 points, Ordinary income (loss) loss to profit
- 2014Net sales year on year +106.6%
- 2015Net sales year on year +30.8%
- 2017Net sales year on year +44.9%, Ordinary income (loss) as a share of revenue +11.1 points
- 2019Net sales year on year +54.2%, Ordinary income (loss) as a share of revenue +4.8 points, Ordinary income (loss) loss to profit
- 2020Net sales year on year +22.4%, Ordinary income (loss) as a share of revenue +4.2 points
- 2021Ordinary income (loss) as a share of revenue +6.0 points
- 2022Ordinary income (loss) as a share of revenue -11.6 points
- 2024Ordinary income (loss) as a share of revenue +4.6 points
- 2025Ordinary income (loss) as a share of revenue -2.6 points
CERES
Earnings and net assets per share over time
Unit yenSource Annual securities reports
CERES
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 | ¥23.4 billion | ¥20.5 billion | ¥24.1 billion | ¥27.7 billion | ¥29.7 billion |
| Ordinary income (loss) | ¥3.5 billion | ¥0.7 billion | ¥1.2 billion | ¥2.7 billion | ¥2.1 billion |
| Net income (loss) attributable to owners of parent | ¥2.8 billion | ¥46.61 million | ¥0.5 billion | ¥1.5 billion | ¥2.5 billion |
| Comprehensive income | ¥2.8 billion | ¥0.2 billion | ¥0.5 billion | ¥1.5 billion | ¥2.8 billion |
| Net assets | ¥9.8 billion | ¥9.7 billion | ¥10.0 billion | ¥12.7 billion | ¥14.0 billion |
| Total assets | ¥20.2 billion | ¥22.6 billion | ¥25.9 billion | ¥33.0 billion | ¥37.5 billion |
| Net assets per share | 807.29 yen | 779.84 yen | 804.7 yen | 968.54 yen | 1,152.56 yen |
| Basic earnings (loss) per share | 251.75 yen | 4.12 yen | 39.57 yen | 128.96 yen | 216.61 yen |
| Diluted earnings per share | 243.3 yen | 4.11 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 44.8% | 39.3% | 35.4% | 33.8% | 35.5% |
| Return on equity | 35.6% | 0.5% | 5.0% | 14.6% | 20.4% |
| Net cash provided by (used in) operating activities | ¥1.2 billion | ¥0.1 billion | ¥1.1 billion | ¥0.7 billion | ¥1.7 billion |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | ¥-1.7 billion | ¥-0.7 billion | ¥-0.5 billion | ¥0.7 billion |
| Net cash provided by (used in) financing activities | ¥0.4 billion | ¥1.2 billion | ¥1.2 billion | ¥3.3 billion | ¥-0.8 billion |
| Cash and cash equivalents | ¥6.9 billion | ¥6.5 billion | ¥8.1 billion | ¥11.5 billion | ¥13.1 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥19.3 billion | ¥13.9 billion | ¥13.6 billion | ¥14.1 billion | ¥19.7 billion |
| Ordinary income (loss) | ¥2.5 billion | ¥2.0 billion | ¥1.4 billion | ¥1.9 billion | ¥2.8 billion |
| Net income (loss) | ¥0.5 billion | ¥0.6 billion | ¥0.2 billion | ¥0.8 billion | ¥3.7 billion |
| Capital stock | ¥1.9 billion | ¥2.0 billion | ¥2.0 billion | ¥2.1 billion | ¥2.2 billion |
| Total number of issued shares (common stock) | 11,803,000 shares | 11,955,800 shares | 11,984,500 shares | 12,084,600 shares | 12,116,500 shares |
| Net assets | ¥6.9 billion | ¥7.3 billion | ¥7.4 billion | ¥8.0 billion | ¥11.2 billion |
| Total assets | ¥16.1 billion | ¥19.0 billion | ¥20.6 billion | ¥24.0 billion | ¥30.6 billion |
| Net assets per share | 613.47 yen | 639.79 yen | 643.93 yen | 692.75 yen | 967.17 yen |
| Dividend per share | 40 yen | 20 yen | 20 yen | 60 yen | 80 yen |
| Basic earnings (loss) per share | 49.56 yen | 56.04 yen | 18.5 yen | 66.87 yen | 318.54 yen |
| Diluted earnings per share | 47.9 yen | 55.85 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 42.8% | 38.4% | 35.7% | 33.2% | 36.4% |
| Return on equity | 8.1% | 8.9% | 2.9% | 10.0% | 38.4% |
| Payout ratio | 80.7% | 35.7% | 108.1% | 89.7% | 25.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥80 | Could not be retrieved | 25.1% | |
| FY ending 12/2024 | ¥60 | Could not be retrieved | 89.7% | |
| FY ending 12/2023 | ¥20 | Could not be retrieved | 108.1% | |
| FY ending 12/2022 | ¥20 | Could not be retrieved | 35.7% | |
| FY ending 12/2021 | ¥40 | Could not be retrieved | 80.7% | |
| FY ending 12/2020 | ¥18 | Could not be retrieved | 25.6% | |
| FY ending 12/2019 | ¥14 | Could not be retrieved | 2,167.9% | |
| FY ending 12/2018 | ¥14 | Could not be retrieved | 67.3% | |
| FY ending 12/2017 | ¥12 | Could not be retrieved | 13.9% | |
| FY ending 12/2016 | ¥8 | Could not be retrieved | 26.2% |
CERES
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CERES
Unit %Source Annual securities reports
- Financial institutions17.60%
- Securities firms3.16%
- Other corporations15.03%
- Foreign holders (institutions)6.22%
- Foreign holders (individuals)0.20%
- Individuals and others57.79%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社日本カストディ銀行(信託口) | 10.48% | 1,209,794 |
| 2 | 有限会社ジュノー・アンド・カンパニー | 10.22% | 1,180,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.06% | 815,200 |
| 4 | 都木 聡 | 6.49% | 748,900 |
| 5 | 株式会社サイバーエージェント | 4.33% | 500,000 |
| 6 | 赤浦 徹 | 2.42% | 280,000 |
| 7 | 野﨑 哲也 | 1.93% | 223,400 |
| 8 | 小林 保裕 | 1.84% | 212,900 |
| 9 | 大田 宜明 | 1.51% | 174,900 |
| 10 | 谷地舘 望 | 1.32% | 152,400 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.4 billion |
| FY ending 12/2020 | ¥0.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| モバイルサービス事業 | ¥0.1 billion |
| フィナンシャルサービス事業 | ¥0.3 billion |
Revenue scale in the same industry
CERES
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
- … 115 companies
- 119 AVANT GROUPFY Jun 2026 ¥30.5B
- 120 MTIFY Sep 2025 ¥29.9B
- 121 CERESThis companyFY Dec 2025 ¥29.7B
- 122 Computer Institute of JapanFY Jun 2026 ¥29.4B
- 123 ZIGExNFY Mar 2026 ¥29.2B
- … 519 companies
Workforce information
Women 2.8 yrs Average length of service by gender
Women 170 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 336 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
5.9 hours |
| Annual paid leave taken (all employees) | 72.1% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
60% |
| Share of managers who are women | 19% |
| Share of board members who are women | 30% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | ¥5.00 million |
| 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 | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated |
| Net sales | ¥29.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥13.1 billion | Consolidated |
| Net assets | ¥14.0 billion | Consolidated |
| Ordinary income (loss) | ¥2.1 billion | Consolidated |
| Total assets | ¥37.5 billion | Consolidated |
| Return on equity | 20.4% | Consolidated |
| Equity-to-asset ratio | 35.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Basic earnings (loss) per share | 216.61 yen | Consolidated |
| Net assets per share | 1,152.56 yen | Consolidated |
| Dividend per share | 80 yen | Parent only |
| Net sales | ¥19.7 billion | Parent only |
| Net income (loss) | ¥3.7 billion | Parent only |
| Total number of issued shares (common stock) | 12,116,500 shares | Parent only |
| Net assets | ¥11.2 billion | Parent only |
| Ordinary income (loss) | ¥2.8 billion | Parent only |
| Total assets | ¥30.6 billion | Parent only |
| Return on equity | 38.4% | Parent only |
| Equity-to-asset ratio | 36.4% | Parent only |
| Capital stock | ¥2.2 billion | Parent only |
| Payout ratio | 25.1% | Parent only |
| Basic earnings (loss) per share | 318.54 yen | Parent only |
| Net assets per share | 967.17 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 351 people | Consolidated |
| Number of employees | 351 people | Consolidated |
| Wage gap between men and women (all employees) | 66.6% | Parent only |
| Average length of service (years) | 2.8 years | Parent only |
| Average annual salary | ¥5.96 million | Parent only |
| Average age (years) | 32.4 years old | Parent only |
| Number of employees | 291 people | Parent only |
| Number of employees | 291 people | Parent only |
| Number of employees | 291 people | Parent only |
| Wage gap between men and women (regular employees) | 72.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 75.6% | Parent only |
Other disclosed items (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥2.2 billion | Consolidated |
| Net sales to external customers | ¥29.7 billion | Consolidated |
| Average number of temporary employees | 76 people | Consolidated |
| Average number of temporary employees | 76 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Investments accounted for using equity method | ¥3.8 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.1 billion | Consolidated |
| Write-downs of inventories | ¥0.1 billion | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Number of consolidated subsidiaries | 11 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 42 people | Parent only |
| Average number of temporary employees | 42 people | Parent only |
| Average number of temporary employees | 42 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 19.0% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥55.70 million | Consolidated |
| Number of shares held | 5,497,494 shares | Consolidated |
| Total number of shares held treasury shares etc | 577,500 shares | Consolidated |
| Number of shares | 12,116,500 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.8% | Consolidated |
| Shareholding ratio | 47.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 577,500 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.2 billion | Consolidated |
| Number of voting rights | 115,166 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥75.65 million | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥1.1 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.5 billion | Consolidated |
| Number of issues | 17 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 79.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.4 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥65.40 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥71.60 million | Consolidated |
| Fees for non-audit services - total | ¥5.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥5.00 million | Consolidated |
Balance sheet (112 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥64.58 million | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥3.4 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Goodwill | ¥2.2 billion | Consolidated |
| Reserve for loyalty awards credits | ¥7.0 billion | Consolidated |
| Retained earnings | ¥7.8 billion | Consolidated |
| Raw materials and supplies | ¥59.01 million | Consolidated |
| Merchandise and finished goods | ¥1.6 billion | Consolidated |
| Operational investment securities | ¥2.6 billion | Consolidated |
| Non-current liabilities | ¥3.1 billion | Consolidated |
| Non-current assets | ¥11.7 billion | Consolidated |
| Accounts receivable - trade | ¥3.8 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and accompanying facilities | ¥0.7 billion | Consolidated |
| Buildings and accompanying facilities net | ¥0.6 billion | Consolidated |
| Provision for directors' bonuses | ¥0.1 billion | Consolidated |
| Investments and other assets | ¥8.0 billion | Consolidated |
| Investment securities | ¥1.1 billion | Consolidated |
| Property, plant and equipment | ¥0.8 billion | Consolidated |
| Income taxes payable | ¥1.9 billion | Consolidated |
| Provision for shareholder benefit program | ¥53.24 million | Consolidated |
| Shareholders' equity | ¥13.1 billion | Consolidated |
| Current liabilities | ¥20.4 billion | Consolidated |
| Current assets | ¥25.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥3.0 billion | Consolidated |
| Cash and cash equivalents | ¥13.1 billion | Consolidated |
| Cash and deposits | ¥13.1 billion | Consolidated |
| Short-term loans payable | ¥4.7 billion | Consolidated |
| Net assets | ¥14.0 billion | Consolidated |
| Net assets | ¥14.0 billion | Consolidated |
| Total assets | ¥37.5 billion | Consolidated |
| Total assets | ¥37.5 billion | Consolidated |
| Deferred tax assets | ¥2.3 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥23.5 billion | Consolidated |
| Liabilities and net assets | ¥37.5 billion | Consolidated |
| Accounts payable - trade | ¥1.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Capital surplus | ¥3.4 billion | Consolidated |
| Capital stock | ¥2.2 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥2.7 billion | Consolidated |
| Shares of subsidiaries and associates | ¥3.9 billion | Consolidated |
| Non-controlling interests | ¥0.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.9 billion | Consolidated |
| Other | ¥47.70 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥1.3 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥0.6 billion | Parent only |
| Goodwill | ¥0.8 billion | Parent only |
| Software | ¥0.2 billion | Parent only |
| Reserve for loyalty awards credits | ¥7.0 billion | Parent only |
| Retained earnings | ¥6.4 billion | Parent only |
| Legal retained earnings | ¥8.27 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Advance payments trade | ¥0.3 billion | Parent only |
| Operational investment securities | ¥1.7 billion | Parent only |
| Non-current liabilities | ¥3.1 billion | Parent only |
| Non-current assets | ¥12.5 billion | Parent only |
| Accounts receivable - trade | ¥3.7 billion | Parent only |
| Contract liabilities | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings and accompanying facilities | ¥0.6 billion | Parent only |
| Provision for directors' bonuses | ¥0.1 billion | Parent only |
| Investments and other assets | ¥10.2 billion | Parent only |
| Investment securities | ¥1.1 billion | Parent only |
| Property, plant and equipment | ¥0.7 billion | Parent only |
| Income taxes payable | ¥1.8 billion | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Provision for shareholder benefit program | ¥53.24 million | Parent only |
| Shareholders' equity | ¥10.9 billion | Parent only |
| Current liabilities | ¥16.4 billion | Parent only |
| Current assets | ¥18.1 billion | Parent only |
| Intangible assets | ¥1.6 billion | Parent only |
| Cash and deposits | ¥9.4 billion | Parent only |
| Short-term loans payable | ¥2.4 billion | Parent only |
| Net assets | ¥11.2 billion | Parent only |
| Net assets | ¥11.2 billion | Parent only |
| Total assets | ¥30.6 billion | Parent only |
| Deferred tax assets | ¥2.1 billion | Parent only |
| Retained earnings brought forward | ¥6.4 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥19.5 billion | Parent only |
| Liabilities and net assets | ¥30.6 billion | Parent only |
| Supplies | ¥25.89 million | Parent only |
| Accounts payable - trade | ¥1.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0 | Parent only |
| Capital surplus | ¥2.7 billion | Parent only |
| Legal capital surplus | ¥2.1 billion | Parent only |
| Capital stock | ¥2.2 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Long-term loans payable | ¥2.7 billion | Parent only |
| Long-term prepaid expenses | ¥52.40 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥5.7 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥1.5 billion | Parent only |
| Deposits received | ¥79.64 million | Parent only |
| Current portion of long-term loans payable | ¥1.8 billion | Parent only |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥43.59 million | Consolidated |
| Revenue | ¥9.96 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-11.53 million | Consolidated |
| Revenue | ¥17.47 million | Consolidated |
| Revenue | ¥48.81 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥19.92 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.88 million | Consolidated |
| Other | ¥19.04 million | Consolidated |
| Other | ¥18.89 million | Consolidated |
| Other comprehensive income | ¥0.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Comprehensive income | ¥2.8 billion | Consolidated |
| Interest income | ¥15.26 million | Consolidated |
| Operating income | ¥2.3 billion | Consolidated |
| Operating income | ¥2.3 billion | Consolidated |
| Non-operating income | ¥54.69 million | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated |
| Cost of sales | ¥16.6 billion | Consolidated |
| Gross profit (loss) | ¥13.0 billion | Consolidated |
| Net sales | ¥29.7 billion | Consolidated |
| Net sales | ¥29.7 billion | Consolidated |
| Advertising expenses | ¥3.6 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.6 billion | Consolidated |
| Net income (loss) | ¥2.6 billion | Consolidated |
| Provision for directors' bonuses | ¥0.1 billion | Consolidated |
| Gain on investments in partnership | ¥22.58 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.7 billion | Consolidated |
| Loss on change in equity | ¥68.20 million | Consolidated |
| Loss on change in equity | ¥68.20 million | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-1.44 million | Consolidated |
| Interest expenses | ¥66.23 million | Consolidated |
| Issuance of new shares | ¥67.66 million | Consolidated |
| Income taxes - current | ¥2.4 billion | Consolidated |
| Income taxes | ¥2.0 billion | Consolidated |
| Income taxes - deferred | ¥-0.4 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Extraordinary income | ¥2.8 billion | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.6 billion | Consolidated |
| Income (loss) before income taxes | ¥4.6 billion | Consolidated |
| Income (loss) before income taxes | ¥4.6 billion | Consolidated |
| Ordinary income | ¥2.1 billion | Consolidated |
| Salaries and allowances | ¥1.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0.06 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥10.7 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.4 billion | Consolidated |
| Capital increase of consolidated subsidiaries | ¥0.1 billion | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥2.8 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥5.56 million | Parent only |
| Other | ¥1.60 million | Parent only |
| Amortization of goodwill | ¥41.86 million | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Interest income | ¥26.76 million | Parent only |
| Operating income | ¥2.8 billion | Parent only |
| Non-operating income | ¥54.91 million | Parent only |
| Non-operating expenses | ¥80.47 million | Parent only |
| Cost of sales | ¥13.5 billion | Parent only |
| Gross profit (loss) | ¥6.2 billion | Parent only |
| Net sales | ¥19.7 billion | Parent only |
| Advertising expenses | ¥0.5 billion | Parent only |
| Net income (loss) | ¥3.7 billion | Parent only |
| Net income (loss) | ¥3.7 billion | Parent only |
| Gain on investments in partnership | ¥22.58 million | Parent only |
| Interest expenses | ¥64.45 million | Parent only |
| Commission fees | ¥14.42 million | Parent only |
| Issuance of new shares | ¥67.66 million | Parent only |
| Provision for shareholder benefit program | ¥53.24 million | Parent only |
| Income taxes - current | ¥2.4 billion | Parent only |
| Income taxes | ¥2.0 billion | Parent only |
| Income taxes - deferred | ¥-0.4 billion | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Extraordinary income | ¥3.7 billion | Parent only |
| Extraordinary loss | ¥0.8 billion | Parent only |
| Income (loss) before income taxes | ¥5.6 billion | Parent only |
| Ordinary income | ¥2.8 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.8 billion | Parent only |
| Purchase of treasury stock | ¥-0.06 million | Parent only |
| Selling, general and administrative expenses | ¥3.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.30 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥3.7 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.8 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.8 billion | Consolidated |
| Total changes during the period | ¥3.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.0 billion | Consolidated |
| Other | ¥1.08 million | Consolidated |
| Other | ¥-0.06 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Increase decrease in provision for point card certificates | ¥1.1 billion | Consolidated |
| Payments for transfer of business2 | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest received | ¥15.24 million | Consolidated |
| Interest expenses paid | ¥-90.83 million | Consolidated |
| Interest income | ¥-15.26 million | Consolidated |
| Decrease increase in investment securities for sale | ¥-0.2 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.9 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥59.19 million | Consolidated |
| Subtotal | ¥2.9 billion | Consolidated |
| Proceeds from dividend of investment partnership | ¥0.2 billion | Consolidated |
| Loss gain on investments in partnership | ¥-22.58 million | Consolidated |
| Purchase of investment securities | ¥-38.75 million | Consolidated |
| Loss (gain) on change in equity | ¥68.20 million | Consolidated |
| Equity in earnings losses of affiliates | ¥0.2 billion | Consolidated |
| Interest expenses | ¥90.33 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥8.30 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-93.83 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥53.24 million | Consolidated |
| Income taxes paid | ¥-1.1 billion | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-0.3 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.3 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥2.2 billion | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-2.2 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-0.6 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-2.8 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated | Disclosed |
| Dividend per share | 80 | Parent only | Disclosed |
| Number of employees | 351 | Consolidated | Disclosed |
| Net assets | ¥14.0 billion | Consolidated | Disclosed |
| Net sales | ¥29.7 billion | Consolidated | Disclosed |
| Operating income | ¥2.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.1 billion | Consolidated | Disclosed |
| Net income | ¥2.5 billion | Consolidated | Disclosed |
| Total assets | ¥37.5 billion | Consolidated | Disclosed |
| Operating margin | 7.9% | Consolidated | Calculated |
| Net margin | 8.4% | Consolidated | Calculated |
| Sales per employee | 84502513 yen | Consolidated | Calculated |
| Total asset turnover | 0.79 times | Consolidated | Calculated |
| Net assets to total assets | 37.2% | Consolidated | Calculated |