4Cs HD
4Cs HD Co., Ltd.
Company highlights
The largest segment by revenue is Mail order, at 49.2% of the total.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
4Cs HD
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Mail order | ¥1.2 billion | 49.2% | ¥1.1 billion | ¥0.2 billion | 15.3% | ¥0.2 billion |
| Wholesale | ¥0.6 billion | 25.1% | ¥0.5 billion | ¥0.2 billion | 29.9% | ¥0.2 billion |
| Retail | ¥0.5 billion | 19.8% | ¥0.6 billion | ¥-28.14 million | -5.8% | ¥-34.98 million |
| Consulting Business | ¥0.1 billion | 5.9% | ¥30.45 million | ¥-29.95 million | -20.8% | ¥-12.81 million |
| Total of the businesses | ¥2.4 billion | 100.0% | ||||
Revenue and profit
4Cs HD
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.4 billion | Consolidated |
| Freightage expenses | ¥0.2 billion | Consolidated | |
| Advertising expenses | ¥0.2 billion | Consolidated | |
| Rents | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥98.33 million | Consolidated | |
| Fee expenses | ¥84.27 million | Parent only | |
| Directors' compensations | ¥57.40 million | Parent only | |
| Provision for shareholder benefit program | ¥49.02 million | Consolidated | |
| Depreciation | ¥21.96 million | Parent only | |
| Provision for bonuses | ¥2.74 million | Consolidated | |
| Provision for point card certificates | ¥1.84 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.7 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated | |
| Ordinary income | ¥-0.2 billion | Consolidated | |
| Operating income | ¥-0.2 billion | Consolidated |
4Cs HD
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Payrolls and allowances ¥0.4 billion
- Freightage expenses ¥0.2 billion
- Advertising expenses ¥0.2 billion
- Rents ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Fee expenses ¥0.1 billion
- Other (not itemized) ¥0.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
4Cs HD
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
4Cs HD
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.5B | ¥2.3B | ¥2.1B | ¥2.3B | ¥2.4B |
| Year on year (%) | +25.5%◆ | -5.9% | -8.1% | +5.7% | +8.1% |
| Ordinary income (loss) | -¥0.2B | -¥0.1B | -¥0.2B | -¥0.1B | -¥0.2B |
| Change from prior year | 0.37x | 0.78x | 1.85x | 0.60x | 1.60x |
| Ordinary income (loss) as a share of Net sales | -6.1% | -5.0% | -10.2% | -5.7% | -8.5% |
| Change (percentage points) | +14.5 points◆ | +1.1 points | -5.1 points◆ | +4.4 points◆ | -2.7 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (9)
- 2013Net sales year on year +151.7%, Ordinary income (loss) as a share of revenue +6.2 points
- 2014Net sales year on year -30.8%, Ordinary income (loss) as a share of revenue +9.7 points, Ordinary income (loss) loss to profit
- 2015Net sales year on year +86.4%
- 2016Net sales year on year +81.7%, Ordinary income (loss) as a share of revenue +2.8 points
- 2017Net sales year on year -38.1%
- 2018Ordinary income (loss) as a share of revenue -4.9 points
- 2019Ordinary income (loss) as a share of revenue -12.7 points, Ordinary income (loss) profit to loss
- 2020Ordinary income (loss) as a share of revenue -9.1 points
- 2021Net sales year on year +25.5%, Ordinary income (loss) as a share of revenue +14.5 points
- 2023Ordinary income (loss) as a share of revenue -5.1 points
- 2024Ordinary income (loss) as a share of revenue +4.4 points
- 2025Ordinary income (loss) as a share of revenue -2.7 points
4Cs HD
Earnings and net assets per share over time
Unit yenSource Annual securities reports
4Cs HD
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.5 billion | ¥2.3 billion | ¥2.1 billion | ¥2.3 billion | ¥2.4 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.1 billion | ¥-0.2 billion | ¥-0.1 billion | ¥-0.2 billion |
| Net income (loss) attributable to owners of parent | ¥-0.2 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.2 billion |
| Comprehensive income | ¥-0.2 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.2 billion |
| Net assets | ¥0.6 billion | ¥0.5 billion | ¥0.5 billion | ¥1.2 billion | ¥1.7 billion |
| Total assets | ¥1.8 billion | ¥1.5 billion | ¥1.6 billion | ¥2.3 billion | ¥3.0 billion |
| Net assets per share | 81.6 yen | 62.05 yen | 63.88 yen | 116.28 yen | 146.86 yen |
| Basic earnings (loss) per share | -24.94 yen | -21.76 yen | -35.29 yen | -31.27 yen | -23.64 yen |
| Equity-to-asset ratio | 32.2% | 30.9% | 31.4% | 51.0% | 55.1% |
| Return on equity | -28.5% | -30.2% | -56.6% | -32.4% | -17.3% |
| Net cash provided by (used in) operating activities | ¥-0.1 billion | ¥-41.26 million | ¥-0.3 billion | ¥-0.4 billion | ¥-0.7 billion |
| Net cash provided by (used in) investing activities | ¥-8.78 million | ¥-4.71 million | ¥-0.1 billion | ¥-50.12 million | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥-84.08 million | ¥-0.1 billion | ¥0.3 billion | ¥0.7 billion | ¥0.9 billion |
| Cash and cash equivalents | ¥0.8 billion | ¥0.6 billion | ¥0.5 billion | ¥0.8 billion | ¥0.4 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.3 billion | ¥1.4 billion | ¥1.8 billion | ¥1.8 billion | ¥1.9 billion |
| Ordinary income (loss) | ¥-13.01 million | ¥-0.1 billion | ¥-0.2 billion | ¥-0.1 billion | ¥-0.2 billion |
| Net income (loss) | ¥-0.1 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.2 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.1 billion | ¥1.6 billion | ¥1.9 billion |
| Total number of issued shares (common stock) | 7,377,670 shares | 7,419,970 shares | 8,077,670 shares | 10,077,670 shares | 11,207,470 shares |
| Net assets | ¥0.6 billion | ¥0.5 billion | ¥0.5 billion | ¥1.2 billion | ¥1.7 billion |
| Total assets | ¥1.3 billion | ¥1.3 billion | ¥1.6 billion | ¥2.3 billion | ¥2.8 billion |
| Net assets per share | 86.86 yen | 65.06 yen | 63.13 yen | 116.55 yen | 151.22 yen |
| Basic earnings (loss) per share | -18.12 yen | -23.99 yen | -38.9 yen | -30.27 yen | -19.17 yen |
| Equity-to-asset ratio | 49.6% | 37.6% | 32.2% | 51.9% | 61.4% |
| Return on equity | -20.3% | -31.5% | -61.3% | -31.4% | -13.8% |
Shareholder composition
Share ownership by holder category
4Cs HD
Unit %Source Annual securities reports
- Financial institutions0.18%
- Securities firms4.21%
- Other corporations8.63%
- Foreign holders (institutions)12.17%
- Foreign holders (individuals)0.14%
- Individuals and others74.66%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 井 康彦 | 11.95% | 1,339,280 |
| 2 | SCBHK AC-CHINA GALAXY INTERNATIONAL SECURITIES(HONG KONG)CO.,LIMITED CLIENT ACCOUNT(常任代理人 株式会社三菱UFJ銀行) | 9.47% | 1,061,300 |
| 3 | ネットプライス有限責任事業組合 | 9.18% | 1,028,947 |
| 4 | BNYM AS AGT/CLTS NON TREATY JASDEC(常任代理人 株式会社三菱UFJ銀行) | 2.08% | 233,100 |
| 5 | 株式会社ネクスタ(匿名組合口) | 1.78% | 200,000 |
| 6 | ワイズコレクション株式会社 | 1.64% | 184,500 |
| 7 | 楽天証券株式会社 | 1.58% | 177,000 |
| 8 | DENBA JAPAN株式会社 | 1.45% | 162,753 |
| 9 | 株式会社ジェリービーンズグループ | 1.41% | 158,000 |
| 10 | 株式会社SBI証券 | 1.25% | 140,178 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 9/2025 | ¥1.78 million |
| FY ending 9/2024 | ¥1.16 million |
Revenue scale in the same industry
4Cs HD
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
Workforce information
Women 79 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 96 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人ウィズ |
| Audit fees (this year, total) | ¥27.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Note present |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Net sales | ¥2.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Cash and cash equivalents | ¥0.4 billion | Consolidated |
| Net assets | ¥1.7 billion | Consolidated |
| Ordinary income (loss) | ¥-0.2 billion | Consolidated |
| Total assets | ¥3.0 billion | Consolidated |
| Return on equity | -17.3% | Consolidated |
| Equity-to-asset ratio | 55.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.9 billion | Consolidated |
| Basic earnings (loss) per share | -23.64 yen | Consolidated |
| Net assets per share | 146.86 yen | Consolidated |
| Net sales | ¥1.9 billion | Parent only |
| Net income (loss) | ¥-0.2 billion | Parent only |
| Total number of issued shares (common stock) | 11,207,470 shares | Parent only |
| Net assets | ¥1.7 billion | Parent only |
| Ordinary income (loss) | ¥-0.2 billion | Parent only |
| Total assets | ¥2.8 billion | Parent only |
| Return on equity | -13.8% | Parent only |
| Equity-to-asset ratio | 61.4% | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Basic earnings (loss) per share | -19.17 yen | Parent only |
| Net assets per share | 151.22 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 92 people | Consolidated |
| Wage gap between men and women (all employees) | 59.8% | Parent only |
| Average length of service (years) | 7.8 years | Parent only |
| Average annual salary | ¥3.57 million | Parent only |
| Average age (years) | 45.1 years old | Parent only |
| Number of employees | 88 people | Parent only |
| Number of employees | 88 people | Parent only |
| Number of employees | 88 people | Parent only |
| Wage gap between men and women (regular employees) | 70.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.4% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.2 billion | Consolidated |
| Net sales to external customers | ¥2.4 billion | Consolidated |
| Average number of temporary employees | 25 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Write-downs of inventories | ¥4.11 million | Consolidated |
| Depreciation | ¥22.00 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 25 people | Parent only |
| Average number of temporary employees | 25 people | Parent only |
| Average number of temporary employees | 25 people | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 63.6% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,685,058 shares | Consolidated |
| Total number of shares held treasury shares etc | 9,300 shares | Consolidated |
| Number of shares | 11,207,470 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 41.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 9,300 shares | Consolidated |
| Number of voting rights | 111,383 units | Consolidated |
| Total shareholder return | 114.4% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥27.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥27.00 million | Consolidated |
Balance sheet (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥21.35 million | Consolidated |
| Other | ¥0.61 million | Consolidated |
| Other | ¥34.36 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥59.00 million | Consolidated |
| Other, net | ¥0.03 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Reserve for loyalty awards credits | ¥5.48 million | Consolidated |
| Retained earnings | ¥-1.7 billion | Consolidated |
| Advances received | ¥0.1 billion | Consolidated |
| Advance payments trade | ¥1.2 billion | Consolidated |
| Raw materials and supplies | ¥31.67 million | Consolidated |
| Merchandise and finished goods | ¥0.6 billion | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥0.4 billion | Consolidated |
| Land | ¥13.00 million | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Buildings | ¥8.23 million | Consolidated |
| Buildings, net | ¥0 | Consolidated |
| Investments and other assets | ¥60.71 million | Consolidated |
| Lease and guarantee deposits | ¥43.27 million | Consolidated |
| Subscription rights to shares | ¥14.19 million | Consolidated |
| Property, plant and equipment | ¥13.03 million | Consolidated |
| Income taxes payable | ¥31.16 million | Consolidated |
| Provision for shareholder benefit program | ¥49.02 million | Consolidated |
| Shareholders' equity | ¥1.6 billion | Consolidated |
| Current liabilities | ¥1.1 billion | Consolidated |
| Current assets | ¥2.6 billion | Consolidated |
| Accumulated depreciation | ¥-34.33 million | Consolidated |
| Accumulated depreciation | ¥-8.23 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥0.4 billion | Consolidated |
| Cash and deposits | ¥0.4 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥29.07 million | Consolidated |
| Net assets | ¥1.7 billion | Consolidated |
| Net assets | ¥1.7 billion | Consolidated |
| Total assets | ¥3.0 billion | Consolidated |
| Total assets | ¥3.0 billion | Consolidated |
| Deferred tax liabilities | ¥5.32 million | Consolidated |
| Deferred tax assets | ¥16.45 million | Consolidated |
| Treasury stock | ¥-3.14 million | Consolidated |
| Liabilities | ¥1.3 billion | Consolidated |
| Liabilities and net assets | ¥3.0 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-29.07 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.05 million | Consolidated |
| Capital surplus | ¥1.4 billion | Consolidated |
| Capital stock | ¥1.9 billion | Consolidated |
| Asset retirement obligations | ¥34.17 million | Consolidated |
| Provision for bonuses | ¥2.74 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Long-term accounts receivable-other | ¥0.38 million | Consolidated |
| Current portion of bonds payable | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥58.91 million | Consolidated |
| Other | ¥1.35 million | Parent only |
| Other | ¥0.72 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥74.48 million | Parent only |
| Other capital surplus | ¥2.34 million | Parent only |
| Goodwill | ¥25.46 million | Parent only |
| Reserve for loyalty awards credits | ¥5.48 million | Parent only |
| Retained earnings | ¥-1.7 billion | Parent only |
| Legal retained earnings | ¥0.92 million | Parent only |
| Advances received | ¥3.03 million | Parent only |
| Advance payments trade | ¥0.1 billion | Parent only |
| Raw materials and supplies | ¥31.67 million | Parent only |
| Merchandise and finished goods | ¥0.5 billion | Parent only |
| Non-current liabilities | ¥0.1 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Buildings, net | ¥0 | Parent only |
| Investments and other assets | ¥1.5 billion | Parent only |
| Lease and guarantee deposits | ¥43.03 million | Parent only |
| Subscription rights to shares | ¥14.19 million | Parent only |
| Property, plant and equipment | ¥0 | Parent only |
| Income taxes payable | ¥26.06 million | Parent only |
| Provision for shareholder benefit program | ¥49.02 million | Parent only |
| Shareholders' equity | ¥1.7 billion | Parent only |
| Current liabilities | ¥0.9 billion | Parent only |
| Current assets | ¥1.2 billion | Parent only |
| Intangible assets | ¥83.96 million | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥29.07 million | Parent only |
| Advances paid | ¥56.36 million | Parent only |
| Net assets | ¥1.7 billion | Parent only |
| Net assets | ¥1.7 billion | Parent only |
| Total assets | ¥2.8 billion | Parent only |
| Deferred tax liabilities | ¥5.32 million | Parent only |
| Retained earnings brought forward | ¥-1.7 billion | Parent only |
| Treasury stock | ¥-3.14 million | Parent only |
| Liabilities | ¥1.0 billion | Parent only |
| Liabilities and net assets | ¥2.8 billion | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.05 million | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥1.4 billion | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Asset retirement obligations | ¥34.17 million | Parent only |
| Long-term loans payable | ¥0.1 billion | Parent only |
| Long-term accounts receivable-other | ¥0.38 million | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.8 billion | Parent only |
| Current portion of bonds payable | ¥0.2 billion | Parent only |
| Current portion of long-term loans payable | ¥28.22 million | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥58.50 million | Consolidated |
| Revenue | ¥-81.50 million | Consolidated |
| Revenue | ¥58.50 million | Parent only |
| Revenue | ¥0.5 billion | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.58 million | Consolidated |
| Other | ¥3.46 million | Consolidated |
| Amortization of goodwill | ¥98.33 million | Consolidated |
| Amortization of goodwill | ¥98.33 million | Consolidated |
| Provision for point card certificates | ¥1.84 million | Consolidated |
| Comprehensive income | ¥-0.2 billion | Consolidated |
| Interest income | ¥0.71 million | Consolidated |
| Commission fee | ¥8.89 million | Consolidated |
| Operating income | ¥-0.2 billion | Consolidated |
| Operating income | ¥-0.2 billion | Consolidated |
| Non-operating income | ¥17.18 million | Consolidated |
| Non-operating expenses | ¥58.33 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Rents | ¥0.1 billion | Consolidated |
| Cost of sales | ¥0.8 billion | Consolidated |
| Gross profit (loss) | ¥1.7 billion | Consolidated |
| Net sales | ¥2.4 billion | Consolidated |
| Net sales | ¥2.4 billion | Consolidated |
| Advertising expenses | ¥0.2 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated |
| Net income (loss) | ¥-0.2 billion | Consolidated |
| Net income (loss) | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥27.62 million | Consolidated |
| Issuance of new shares | ¥0.7 billion | Consolidated |
| Provision for shareholder benefit program | ¥49.02 million | Consolidated |
| Stock issuance cost | ¥19.94 million | Consolidated |
| Income taxes - current | ¥19.38 million | Consolidated |
| Income taxes | ¥0.75 million | Consolidated |
| Income taxes - deferred | ¥-18.63 million | Consolidated |
| Impairment loss | ¥7.64 million | Consolidated |
| Impairment loss | ¥7.64 million | Consolidated |
| Extraordinary loss | ¥36.71 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Interest on bonds | ¥7.30 million | Consolidated |
| Income (loss) before income taxes | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.2 billion | Consolidated |
| Ordinary income | ¥-0.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.4 billion | Consolidated |
| Disposal of treasury stock | ¥0.11 million | Consolidated |
| Purchase of treasury stock | ¥-0.27 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.8 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥5.99 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥29.07 million | Consolidated |
| Provision for bonuses | ¥2.74 million | Consolidated |
| Freightage expenses | ¥0.2 billion | Consolidated |
| Other | ¥1.57 million | Parent only |
| Other | ¥0.71 million | Parent only |
| Provision for point card certificates | ¥1.84 million | Parent only |
| Interest income | ¥5.13 million | Parent only |
| Commission fee | ¥8.89 million | Parent only |
| Operating income | ¥-0.1 billion | Parent only |
| Non-operating income | ¥21.59 million | Parent only |
| Non-operating expenses | ¥56.56 million | Parent only |
| Rents | ¥0.1 billion | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥1.3 billion | Parent only |
| Net sales | ¥1.9 billion | Parent only |
| Net income (loss) | ¥-0.2 billion | Parent only |
| Net income (loss) | ¥-0.2 billion | Parent only |
| Directors' compensations | ¥57.40 million | Parent only |
| Interest expenses | ¥25.85 million | Parent only |
| Fee expenses | ¥84.27 million | Parent only |
| Issuance of new shares | ¥0.7 billion | Parent only |
| Issuance cost of subscription rights to shares-NOE | ¥2.76 million | Parent only |
| Provision for shareholder benefit program | ¥49.02 million | Parent only |
| Stock issuance cost | ¥19.94 million | Parent only |
| Income taxes - current | ¥10.16 million | Parent only |
| Income taxes | ¥1.17 million | Parent only |
| Income taxes - deferred | ¥-8.98 million | Parent only |
| Depreciation | ¥21.96 million | Parent only |
| Impairment loss | ¥7.64 million | Parent only |
| Extraordinary loss | ¥36.71 million | Parent only |
| Interest on bonds | ¥7.30 million | Parent only |
| Income (loss) before income taxes | ¥-0.2 billion | Parent only |
| Ordinary income | ¥-0.2 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.4 billion | Parent only |
| Disposal of treasury stock | ¥0.11 million | Parent only |
| Purchase of treasury stock | ¥-0.27 million | Parent only |
| Selling, general and administrative expenses | ¥1.4 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥5.99 million | Parent only |
| Provision of allowance for doubtful accounts | ¥29.07 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥11.60 million | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥11.60 million | Parent only |
Statement of cash flows (45 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-29.44 million | Consolidated |
| Amortization of goodwill | ¥98.33 million | Consolidated |
| Increase decrease in provision for point card certificates | ¥1.84 million | Consolidated |
| Payments for transfer of business2 | ¥-0.6 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥36.19 million | Consolidated |
| Interest expenses paid | ¥-25.69 million | Consolidated |
| Interest and dividends income received | ¥0.75 million | Consolidated |
| Increase (decrease) in advances received | ¥-0.2 billion | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-11.34 million | Consolidated |
| Interest and dividend income | ¥-0.72 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-30.73 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥50.07 million | Consolidated |
| Subtotal | ¥-0.6 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥17.02 million | Consolidated |
| Payments for guarantee deposits | ¥-0.08 million | Consolidated |
| Interest expenses and interest on bonds | ¥34.92 million | Consolidated |
| Proceeds from refund of leasehold deposits | ¥8.17 million | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-0.23 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥15.46 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥0.3 billion | Consolidated |
| Purchase of property plant and equipment | ¥-15.53 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥15.41 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥-52.10 million | Consolidated |
| Increase decrease in accounts payable other and accrued expenses | ¥-47.00 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥14.56 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.4 billion | Consolidated |
| Stock issuance cost | ¥19.94 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-17.95 million | Consolidated |
| Income taxes refund | ¥0.52 million | Consolidated |
| Depreciation | ¥22.00 million | Consolidated |
| Impairment loss | ¥7.64 million | Consolidated |
| Purchase of intangible assets | ¥-59.00 million | Consolidated |
| Increase in short term loans payable | ¥0.8 billion | Consolidated |
| Decrease in short term loans payable | ¥-0.7 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.27 million | Consolidated |
| Collection of loans receivable | ¥40.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-13.97 million | Consolidated |
| Payments for asset retirement obligations | ¥-26.66 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥2.74 million | Consolidated |
| Proceeds from long term loans payable | ¥0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
| Collection of long-term loans receivable | ¥1.00 million | Consolidated |
| Decrease (increase) in deposits paid | ¥47.14 million | Consolidated |
| Increase (decrease) in deposits | ¥-0.95 million | Consolidated |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥1.78 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated | Disclosed |
| Number of employees | 92 | Consolidated | Disclosed |
| Net assets | ¥1.7 billion | Consolidated | Disclosed |
| Net sales | ¥2.4 billion | Consolidated | Disclosed |
| Operating income | ¥-0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥-0.2 billion | Consolidated | Disclosed |
| Net income | ¥-0.2 billion | Consolidated | Disclosed |
| Total assets | ¥3.0 billion | Consolidated | Disclosed |
| Operating margin | -6.8% | Consolidated | Calculated |
| Net margin | -10.0% | Consolidated | Calculated |
| Sales per employee | 26533033 yen | Consolidated | Calculated |
| Total asset turnover | 0.82 times | Consolidated | Calculated |
| Net assets to total assets | 55.5% | Consolidated | Calculated |