Gaiax Co.Ltd
Gaiax Co.Ltd.
Company highlights
The largest segment by revenue is Social media service business, at 68.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Gaiax Co.Ltd
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Social media service business | ¥2.4 billion | 68.0% | ¥2.2 billion | ¥0.2 billion | 35.8% | 9.5% | ¥0.3 billion |
| Incubation business | ¥1.1 billion | 32.0% | ¥1.2 billion | ¥0.4 billion | 64.2% | 36.2% | ¥0.5 billion |
| Total of the businesses | ¥3.5 billion | 100.0% | ¥0.6 billion | 100.0% | |||
Revenue and profit
Gaiax Co.Ltd
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Communication expenses | ¥0.3 billion | Consolidated |
| Business consignment expenses | ¥0.2 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥18.74 million | Consolidated | |
| Amortization of goodwill | ¥13.09 million | Consolidated | |
| Depreciation | ¥6.69 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥2.2 billion | Consolidated |
| Operating income | ¥0.3 billion | Consolidated | |
| Net income | ¥0.2 billion | Consolidated | |
| Ordinary income | ¥0.2 billion | Consolidated |
Gaiax Co.Ltd
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Communication expenses ¥0.3 billion
- Business consignment expenses ¥0.2 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Amortization of goodwill ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
Gaiax Co.Ltd
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Gaiax Co.Ltd
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.2B | ¥2.6B | ¥2.7B | ¥3.4B | ¥3.5B |
| Year on year (%) | -10.2% | +18.2% | +4.6% | +24.0%◆ | +3.8% |
| Ordinary income (loss) | -¥0.2B | -¥0.2B | ¥0.2B | ¥0.4B | ¥0.2B |
| Change from prior year | profit to loss◆ | 0.89x | loss to profit◆ | +140.0% | -44.0% |
| Ordinary income (loss) as a share of Net sales | -8.9% | -6.7% | 5.6% | 10.8% | 5.8% |
| Change (percentage points) | -15.2 points◆ | +2.2 points◆ | +12.3 points◆ | +5.2 points◆ | -5.0 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (9)
- 2014Ordinary income (loss) as a share of revenue +4.5 points, Ordinary income (loss) loss to profit
- 2015Net sales year on year +20.6%, Ordinary income (loss) as a share of revenue +5.0 points
- 2016Ordinary income (loss) as a share of revenue -17.9 points, Ordinary income (loss) profit to loss
- 2017Ordinary income (loss) as a share of revenue -5.9 points
- 2018Net sales year on year -55.5%, Ordinary income (loss) as a share of revenue +23.5 points, Ordinary income (loss) loss to profit
- 2019Net sales year on year -24.3%, Ordinary income (loss) as a share of revenue -21.8 points, Ordinary income (loss) profit to loss
- 2020Net sales year on year +21.4%, Ordinary income (loss) as a share of revenue +20.8 points, Ordinary income (loss) loss to profit
- 2021Ordinary income (loss) as a share of revenue -15.2 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +2.2 points
- 2023Ordinary income (loss) as a share of revenue +12.3 points, Ordinary income (loss) loss to profit
- 2024Net sales year on year +24.0%, Ordinary income (loss) as a share of revenue +5.2 points
- 2025Ordinary income (loss) as a share of revenue -5.0 points
Gaiax Co.Ltd
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Gaiax Co.Ltd
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 | ¥2.2 billion | ¥2.6 billion | ¥2.7 billion | ¥3.4 billion | ¥3.5 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.2 billion | ¥0.2 billion | ¥0.4 billion | ¥0.2 billion |
| Net income (loss) attributable to owners of parent | ¥-30.37 million | ¥-0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.2 billion |
| Comprehensive income | ¥-56.11 million | ¥-0.5 billion | ¥44.33 million | ¥0.2 billion | ¥45.73 million |
| Net assets | ¥1.8 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion |
| Total assets | ¥2.7 billion | ¥2.2 billion | ¥2.0 billion | ¥2.3 billion | ¥2.3 billion |
| Net assets per share | 346.77 yen | 253.95 yen | 257.64 yen | 246.3 yen | 250.06 yen |
| Basic earnings (loss) per share | -6.18 yen | -69.49 yen | 54.76 yen | 56.09 yen | 42.84 yen |
| Equity-to-asset ratio | 63.5% | 58.8% | 65.5% | 53.7% | 55.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | 21.4% | 22.3% | 17.3% |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | ¥-0.1 billion | ¥-34.33 million | ¥0.4 billion | ¥0.3 billion |
| Net cash provided by (used in) investing activities | ¥8.36 million | ¥4.82 million | ¥87.71 million | ¥-0.2 billion | ¥-75.06 million |
| Net cash provided by (used in) financing activities | ¥64.83 million | ¥33.61 million | ¥-74.92 million | ¥24.69 million | ¥8.02 million |
| Cash and cash equivalents | ¥0.7 billion | ¥0.6 billion | ¥0.6 billion | ¥0.9 billion | ¥1.1 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.0 billion | ¥2.4 billion | ¥2.4 billion | ¥2.8 billion | ¥2.9 billion |
| Ordinary income (loss) | ¥-0.1 billion | ¥-79.14 million | ¥0.7 billion | ¥0.4 billion | ¥0.2 billion |
| Net income (loss) | ¥1.23 million | ¥-0.3 billion | ¥0.8 billion | ¥0.3 billion | ¥0.2 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥10.00 million |
| Total number of issued shares (common stock) | 5,147,752 shares | 5,337,452 shares | 5,337,452 shares | 5,337,452 shares | 5,337,452 shares |
| Net assets | ¥1.2 billion | ¥0.7 billion | ¥1.3 billion | ¥1.2 billion | ¥1.3 billion |
| Total assets | ¥3.2 billion | ¥2.8 billion | ¥2.5 billion | ¥2.7 billion | ¥2.1 billion |
| Net assets per share | 233 yen | 139.95 yen | 247.24 yen | 240.45 yen | 252.96 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 10 yen | 55 yen | 5 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | 5 yen | 50 yen | Could not be retrieved |
| Basic earnings (loss) per share | 0.25 yen | -69.08 yen | 156.29 yen | 56.59 yen | 39.86 yen |
| Equity-to-asset ratio | 35.7% | 25.9% | 50.6% | 45.3% | 61.0% |
| Return on equity | 0.1% | Could not be retrieved | 80.7% | 23.2% | 16.2% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 6.4% | 97.2% | 12.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥5 | Could not be retrieved | 12.5% | |
| FY ending 12/2024 | ¥55 | ¥50 | 97.2% | |
| FY ending 12/2023 | ¥10 | ¥5 | 6.4% |
Gaiax Co.Ltd
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Gaiax Co.Ltd
Unit %Source Annual securities reports
- Financial institutions0.77%
- Securities firms0.90%
- Other corporations4.02%
- Foreign holders (institutions)0.19%
- Foreign holders (individuals)0.07%
- Individuals and others94.05%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 上田 祐司 | 10.47% | 534,372 |
| 2 | 小方 麻貴 | 2.94% | 150,300 |
| 3 | 小高 奈皇光 | 2.48% | 126,550 |
| 4 | 三和システム株式会社 | 2.01% | 103,000 |
| 5 | 秋成 和子 | 1.85% | 94,500 |
| 6 | 冨澤 義雄 | 1.68% | 86,000 |
| 7 | ガイアックス役員持株会 | 1.54% | 79,000 |
| 8 | 西野 恒五郎 | 1.52% | 78,000 |
| 9 | 株式会社エフアンドエム | 1.11% | 56,900 |
| 10 | 松田 航 | 1.0% | 51,200 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥23.63 million |
| FY ending 12/2020 | ¥24.07 million |
Revenue scale in the same industry
Gaiax Co.Ltd
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
- … 452 companies
- 456 ユナイトアンドグロウFY Dec 2025 ¥3.5B
- 457 SOCIALWIREFY Mar 2026 ¥3.5B
- 458 Gaiax Co.LtdThis companyFY Dec 2025 ¥3.5B
- 459 CRI MiddlewareFY Sep 2025 ¥3.4B
- 460 AsgentFY Mar 2026 ¥3.4B
- … 182 companies
Workforce information
Women 5.2 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 140 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | UHY東京監査法人 |
| Audit fees (this year, total) | ¥16.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥45.73 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Net sales | ¥3.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-75.06 million | Consolidated |
| Cash and cash equivalents | ¥1.1 billion | Consolidated |
| Net assets | ¥1.3 billion | Consolidated |
| Ordinary income (loss) | ¥0.2 billion | Consolidated |
| Total assets | ¥2.3 billion | Consolidated |
| Return on equity | 17.3% | Consolidated |
| Equity-to-asset ratio | 55.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.02 million | Consolidated |
| Basic earnings (loss) per share | 42.84 yen | Consolidated |
| Net assets per share | 250.06 yen | Consolidated |
| Dividend per share | 5 yen | Parent only |
| Net sales | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Total number of issued shares (common stock) | 5,337,452 shares | Parent only |
| Net assets | ¥1.3 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥2.1 billion | Parent only |
| Return on equity | 16.2% | Parent only |
| Equity-to-asset ratio | 61.0% | Parent only |
| Capital stock | ¥10.00 million | Parent only |
| Payout ratio | 12.5% | Parent only |
| Basic earnings (loss) per share | 39.86 yen | Parent only |
| Net assets per share | 252.96 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 124 people | Consolidated |
| Number of employees | 124 people | Consolidated |
| Average length of service (years) | 7.1 years | Parent only |
| Average annual salary | ¥6.46 million | Parent only |
| Average age (years) | 38 years old | Parent only |
| Number of employees | 101 people | Parent only |
| Number of employees | 101 people | Parent only |
| Number of employees | 101 people | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 48 | Consolidated |
| Revenue | ¥5.79 million | Consolidated |
| Revenue | ¥-6.00 million | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | 32 | Parent only |
| Revenue | ¥4.94 million | Parent only |
| Revenue | ¥0.5 billion | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥3.97 million | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥7.20 million | Consolidated |
| Total of gain loss on sale equity securities not listed investment equity securities held for pure investment reporting company | ¥-19.51 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares held | 1,359,822 shares | Consolidated |
| Total number of shares held treasury shares etc | 234,700 shares | Consolidated |
| Number of shares | 5,337,452 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.4% | Consolidated |
| Shareholding ratio | 26.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 234,700 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.45 million | Consolidated |
| Total of valuation gain (loss) | ¥1.05 million | Consolidated |
| Number of voting rights | 50,986 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥75.31 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of issues | 52 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 66.1% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥3.5 billion | Consolidated |
| Average number of temporary employees | 48 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥23.63 million | Consolidated |
| Depreciation | ¥12.69 million | Consolidated |
| Number of consolidated subsidiaries | 9 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 32 people | Parent only |
| Average number of temporary employees | 32 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 34.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥23.63 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥16.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥16.00 million | Consolidated |
Balance sheet (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥32.20 million | Consolidated |
| Other | ¥0.44 million | Consolidated |
| Other | ¥53.49 million | Consolidated |
| Other | ¥87.21 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥0 | Consolidated |
| Goodwill | ¥25.75 million | Consolidated |
| Goodwill | ¥25.75 million | Consolidated |
| Software | ¥25.37 million | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Retained earnings | ¥-0.2 billion | Consolidated |
| Advances received | ¥38.47 million | Consolidated |
| Notes receivable - trade | ¥9.87 million | Consolidated |
| Notes and accounts receivable trade | ¥0.4 billion | Consolidated |
| Operational investment securities | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥0.1 billion | Consolidated |
| Land | ¥4.09 million | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥14.26 million | Consolidated |
| Buildings and structures | ¥9.92 million | Consolidated |
| Buildings and structures, net | ¥7.29 million | Consolidated |
| Investments and other assets | ¥62.24 million | Consolidated |
| Notes and accounts payable - trade | ¥90.82 million | Consolidated |
| Lease and guarantee deposits | ¥4.82 million | Consolidated |
| Subscription rights to shares | ¥11.47 million | Consolidated |
| Property, plant and equipment | ¥25.63 million | Consolidated |
| Income taxes payable | ¥24.64 million | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥1.1 billion | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥2.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.44 million | Consolidated |
| Accumulated depreciation | ¥-91.53 million | Consolidated |
| Accumulated depreciation | ¥-2.63 million | Consolidated |
| Intangible assets | ¥51.12 million | Consolidated |
| Cash and cash equivalents | ¥1.1 billion | Consolidated |
| Cash and deposits | ¥1.1 billion | Consolidated |
| Net assets | ¥1.3 billion | Consolidated |
| Net assets | ¥1.3 billion | Consolidated |
| Total assets | ¥2.3 billion | Consolidated |
| Total assets | ¥2.3 billion | Consolidated |
| Deferred tax liabilities | ¥76.18 million | Consolidated |
| Deferred tax assets | ¥0.85 million | Consolidated |
| Treasury stock | ¥-68.40 million | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥1.0 billion | Consolidated |
| Liabilities and net assets | ¥2.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-9.35 million | Consolidated |
| Capital surplus | ¥1.4 billion | Consolidated |
| Capital stock | ¥10.00 million | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Long-term loans receivable | ¥0.2 billion | Consolidated |
| Non-controlling interests | ¥4.26 million | Consolidated |
| Deposits received | ¥94.81 million | Consolidated |
| Current portion of long-term loans payable | ¥90.34 million | Consolidated |
| Other | ¥0.01 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥48.27 million | Parent only |
| Other | ¥9.73 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-44.45 million | Parent only |
| Other capital surplus | ¥1.2 billion | Parent only |
| Software | ¥25.37 million | Parent only |
| Work in process | ¥0.2 billion | Parent only |
| Retained earnings | ¥0.2 billion | Parent only |
| Advances received | ¥33.89 million | Parent only |
| Prepaid expenses | ¥32.70 million | Parent only |
| Advance payments trade | ¥30.80 million | Parent only |
| Notes receivable - trade | ¥9.87 million | Parent only |
| Operational investment securities | ¥0.4 billion | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥0.3 billion | Parent only |
| Land | ¥4.09 million | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥13.46 million | Parent only |
| Buildings and structures, net | ¥7.29 million | Parent only |
| Investments and other assets | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥4.60 million | Parent only |
| Subscription rights to shares | ¥11.47 million | Parent only |
| Property, plant and equipment | ¥24.84 million | Parent only |
| Accounts receivable - other | ¥6.25 million | Parent only |
| Income taxes payable | ¥21.06 million | Parent only |
| Accrued expenses | ¥91.89 million | Parent only |
| Accounts payable - other | ¥93.39 million | Parent only |
| Shareholders' equity | ¥1.3 billion | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥1.8 billion | Parent only |
| Intangible assets | ¥25.37 million | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥31.59 million | Parent only |
| Net assets | ¥1.3 billion | Parent only |
| Net assets | ¥1.3 billion | Parent only |
| Total assets | ¥2.1 billion | Parent only |
| Deferred tax liabilities | ¥30.43 million | Parent only |
| Retained earnings brought forward | ¥0.2 billion | Parent only |
| Treasury stock | ¥-68.40 million | Parent only |
| Valuation and translation adjustments | ¥-44.45 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥2.1 billion | Parent only |
| Accounts payable - trade | ¥74.47 million | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-9.39 million | Parent only |
| Capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥10.00 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term loans receivable | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥65.57 million | Parent only |
| Long-term receivables affiliates | ¥27.12 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Deposits received | ¥11.16 million | Parent only |
| Current portion of long-term loans payable | ¥90.34 million | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.59 million | Consolidated |
| Other | ¥0.16 million | Consolidated |
| Other comprehensive income | ¥-0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.2 billion | Consolidated |
| Amortization of goodwill | ¥13.09 million | Consolidated |
| Gain on sale of businesses | ¥6.00 million | Consolidated |
| Dividends from surplus | ¥-25.51 million | Consolidated |
| Subsidy income | ¥6.20 million | Consolidated |
| Comprehensive income | ¥45.73 million | Consolidated |
| Interest income | ¥4.49 million | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Non-operating income | ¥19.06 million | Consolidated |
| Non-operating expenses | ¥69.58 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Cost of sales | ¥1.3 billion | Consolidated |
| Gross profit (loss) | ¥2.2 billion | Consolidated |
| Net sales | ¥3.5 billion | Consolidated |
| Net sales | ¥3.5 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 | ¥-75.06 million | Consolidated |
| Interest expenses | ¥4.06 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥0.65 million | Consolidated |
| Business consignment expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥27.57 million | Consolidated |
| Income taxes | ¥-36.09 million | Consolidated |
| Income taxes - deferred | ¥-16.37 million | Consolidated |
| Impairment loss | ¥27.45 million | Consolidated |
| Impairment loss | ¥27.45 million | Consolidated |
| Extraordinary income | ¥6.65 million | Consolidated |
| Extraordinary loss | ¥27.45 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | 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 |
| Comprehensive income attributable to owners of parent | ¥44.72 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.02 million | Consolidated |
| Selling, general and administrative expenses | ¥1.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥65.36 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥18.74 million | Consolidated |
| Communication expenses | ¥0.3 billion | Consolidated |
| Income taxes for prior periods | ¥-47.29 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.01 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.01 million | Consolidated |
| Other | ¥1.09 million | Parent only |
| Other | ¥8,000 | Parent only |
| Dividends from surplusother capital surplus | ¥-25.51 million | Parent only |
| Subsidy income | ¥5.44 million | Parent only |
| Interest and dividend income | ¥48.48 million | Parent only |
| Operating income | ¥0.2 billion | Parent only |
| Non-operating income | ¥59.95 million | Parent only |
| Non-operating expenses | ¥83.36 million | Parent only |
| Cost of sales | ¥1.3 billion | Parent only |
| Gross profit (loss) | ¥1.6 billion | Parent only |
| Net sales | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Interest expenses | ¥4.02 million | Parent only |
| Gain on reversal of share acquisition rights | ¥0.65 million | Parent only |
| Business consignment expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥26.31 million | Parent only |
| Income taxes | ¥10.80 million | Parent only |
| Income taxes - deferred | ¥-15.51 million | Parent only |
| Depreciation | ¥6.69 million | Parent only |
| Foreign exchange losses | ¥0.09 million | Parent only |
| Extraordinary income | ¥51.10 million | Parent only |
| Extraordinary loss | ¥10.00 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥1.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥79.24 million | Parent only |
| Provision of allowance for doubtful accounts | ¥19.55 million | Parent only |
| Communication expenses | ¥0.3 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥10.00 million | Parent only |
| Gain on liquidation of subsidiaries and associates | ¥50.45 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥27.20 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.2 billion | Consolidated |
| Total changes during the period | ¥67.54 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-11.03 million | Consolidated |
| Amortization of goodwill | ¥13.09 million | Consolidated |
| Proceeds from transfer of business | ¥6.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-24.74 million | Consolidated |
| Interest expenses paid | ¥-4.07 million | Consolidated |
| Interest and dividends income received | ¥4.42 million | Consolidated |
| Increase (decrease) in advances received | ¥11.37 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-30.80 million | Consolidated |
| Interest and dividend income | ¥-4.49 million | Consolidated |
| Decrease increase in investment securities for sale | ¥80.27 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥71.08 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥50.00 million | Consolidated |
| Payments into time deposits | ¥-50.01 million | Consolidated |
| Subtotal | ¥0.3 billion | Consolidated |
| Interest expenses | ¥4.06 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-1.08 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥0.23 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0.65 million | Consolidated |
| Purchase of property plant and equipment | ¥-10.77 million | Consolidated |
| Decrease in consumption taxes payable | ¥9.04 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-27.54 million | Consolidated |
| Share-based payment expenses | ¥4.15 million | Consolidated |
| Decrease (increase) in inventories | ¥-94.04 million | Consolidated |
| Income taxes paid | ¥-6.74 million | Consolidated |
| Depreciation | ¥12.69 million | Consolidated |
| Impairment loss | ¥27.45 million | Consolidated |
| Purchase of intangible assets | ¥-12.86 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-91.67 million | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥78.69 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥84.10 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-23.09 million | Consolidated |
| Dividends | ¥-25.95 million | Consolidated |
| Proceeds from long term loans payable | ¥0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
| Increase (decrease) in deposits | ¥15.62 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated | Disclosed |
| Dividend per share | 5 | Parent only | Disclosed |
| Number of employees | 124 | Consolidated | Disclosed |
| Net assets | ¥1.3 billion | Consolidated | Disclosed |
| Net sales | ¥3.5 billion | Consolidated | Disclosed |
| Operating income | ¥0.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.2 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥2.3 billion | Consolidated | Disclosed |
| Operating margin | 7.3% | Consolidated | Calculated |
| Net margin | 6.2% | Consolidated | Calculated |
| Sales per employee | 28215105 yen | Consolidated | Calculated |
| Total asset turnover | 1.52 times | Consolidated | Calculated |
| Net assets to total assets | 56.1% | Consolidated | Calculated |