CyberStep
CyberStep Holdings, Inc.
Company highlights
The largest segment by revenue is オンラインゲーム事業, at 97.9% of the total.
Key figures
Period Jun 2025 to May 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CyberStep
Revenue and profit by business segment
Period Jun 2025 to May 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| オンラインゲーム事業 | ¥2.1 billion | 97.9% | ¥2.2 billion | ¥-0.4 billion | -20.9% | ¥-0.6 billion |
| Entertainment business | ¥45.00 million | 2.1% | ¥0.3 billion | ¥-23.00 million | -51.1% | ¥-0.6 billion |
| Total of the businesses | ¥2.1 billion | 100.0% | ||||
Revenue and profit
CyberStep
Period Jun 2025 to May 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.8 billion | Consolidated |
| Promotion expenses | ¥0.8 billion | Consolidated | |
| Commission fees | ¥0.5 billion | Consolidated | |
| Other | ¥0.3 billion | Parent only | |
| Sales commission | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Legal welfare expenses | ¥68.00 million | Parent only | |
| Research and development expenses | ¥44.00 million | Consolidated | |
| Rent expenses | ¥41.00 million | Parent only | |
| Taxes and dues | ¥12.00 million | Parent only | |
| Traveling and transportation expenses | ¥8.00 million | Parent only | |
| Supplies expenses | ¥7.00 million | Parent only | |
| Depreciation | ¥2.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-0 | Consolidated | |
| Profit by stage | Net income | ¥-2.2 billion | Consolidated |
| Operating income | ¥-1.6 billion | Consolidated | |
| Ordinary income | ¥-1.5 billion | Consolidated | |
| Gross profit (loss) | ¥1.1 billion | Consolidated |
CyberStep
Selling, general and administrative expenses
Period Jun 2025 to May 2026Source Annual securities reports
- Salaries and allowances ¥0.8 billion
- Promotion expenses ¥0.8 billion
- Commission fees ¥0.5 billion
- Other ¥0.3 billion
- Sales commission ¥0.2 billion
- Directors' compensations ¥0.1 billion
- Other (not itemized) ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
CyberStep
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
CyberStep
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥7.4B | ¥4.1B | ¥3.0B | ¥2.5B | ¥2.1B |
| Year on year (%) | -39.2%◆ | -45.3%◆ | -26.4%◆ | -16.1% | -14.5% |
| Ordinary income (loss) | -¥1.5B | -¥1.3B | -¥1.5B | -¥1.9B | -¥1.5B |
| Change from prior year | 1.61x | 0.84x | 1.21x | 1.26x | 0.81x |
| Ordinary income (loss) as a share of Net sales | -20.1% | -30.9% | -50.9% | -76.5% | -72.3% |
| Change (percentage points) | -12.5 points◆ | -10.9 points◆ | -20.0 points◆ | -25.6 points◆ | +4.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (10)
- 2014Ordinary income (loss) as a share of revenue -3.8 points
- 2015Ordinary income (loss) as a share of revenue -30.9 points, Ordinary income (loss) profit to loss
- 2016Ordinary income (loss) as a share of revenue +4.3 points
- 2017Net sales year on year +76.2%, Ordinary income (loss) as a share of revenue +34.7 points, Ordinary income (loss) loss to profit
- 2018Net sales year on year +132.0%, Ordinary income (loss) as a share of revenue -3.9 points
- 2019Net sales year on year +61.0%, Ordinary income (loss) as a share of revenue -7.1 points
- 2020Ordinary income (loss) as a share of revenue +3.8 points
- 2021Ordinary income (loss) as a share of revenue -12.1 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year -39.2%, Ordinary income (loss) as a share of revenue -12.5 points
- 2023Net sales year on year -45.3%, Ordinary income (loss) as a share of revenue -10.9 points
- 2024Net sales year on year -26.4%, Ordinary income (loss) as a share of revenue -20.0 points
- 2025Ordinary income (loss) as a share of revenue -25.6 points
- 2026Ordinary income (loss) as a share of revenue +4.2 points
CyberStep
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥7.4 billion | ¥4.1 billion | ¥3.0 billion | ¥2.5 billion | ¥2.1 billion |
| Ordinary income (loss) | ¥-1.5 billion | ¥-1.3 billion | ¥-1.5 billion | ¥-1.9 billion | ¥-1.5 billion |
| Net income (loss) attributable to owners of parent | ¥-2.1 billion | ¥-1.4 billion | ¥-1.5 billion | ¥-1.7 billion | ¥-2.2 billion |
| Comprehensive income | ¥-2.1 billion | ¥-1.4 billion | ¥-1.5 billion | ¥-2.1 billion | ¥-2.3 billion |
| Net assets | ¥2.0 billion | ¥2.3 billion | ¥1.2 billion | ¥0.5 billion | ¥6.5 billion |
| Total assets | ¥2.8 billion | ¥3.3 billion | ¥2.0 billion | ¥1.1 billion | ¥7.2 billion |
| Net assets per share | 216.66 yen | 184.13 yen | 86.4 yen | 27.82 yen | 79.72 yen |
| Basic earnings (loss) per share | -258.98 yen | -126.98 yen | -122.34 yen | -110.71 yen | -46.67 yen |
| Equity-to-asset ratio | 70.1% | 64.4% | 54.6% | 47.4% | 90.4% |
| Net cash provided by (used in) operating activities | ¥-1.2 billion | ¥-1.2 billion | ¥-1.4 billion | ¥-2.0 billion | ¥-3.1 billion |
| Net cash provided by (used in) investing activities | ¥-56.00 million | ¥-0.2 billion | ¥-60.00 million | ¥19.00 million | ¥-1.6 billion |
| Net cash provided by (used in) financing activities | ¥0.7 billion | ¥1.8 billion | ¥82.00 million | ¥1.9 billion | ¥8.2 billion |
| Cash and cash equivalents | ¥1.7 billion | ¥2.2 billion | ¥0.8 billion | ¥0.2 billion | ¥3.6 billion |
Parent only indicators (10 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥6.7 billion | ¥3.5 billion | ¥2.5 billion | ¥2.1 billion | ¥1.1 billion |
| Ordinary income (loss) | ¥-1.7 billion | ¥-1.3 billion | ¥-1.1 billion | ¥-1.4 billion | ¥-2.0 billion |
| Net income (loss) | ¥-2.2 billion | ¥-1.4 billion | ¥-1.1 billion | ¥-1.5 billion | ¥-3.0 billion |
| Capital stock | ¥2.7 billion | ¥3.5 billion | ¥3.6 billion | ¥4.1 billion | ¥8.2 billion |
| Total number of issued shares (common stock) | 9,166,901 shares | 11,682,982 shares | 12,933,482 shares | 18,382,382 shares | 81,913,082 shares |
| Net assets | ¥1.6 billion | ¥1.7 billion | ¥0.9 billion | ¥0.3 billion | ¥5.5 billion |
| Total assets | ¥2.4 billion | ¥2.6 billion | ¥1.6 billion | ¥1.0 billion | ¥6.0 billion |
| Net assets per share | 174.27 yen | 138.52 yen | 64.31 yen | 15.12 yen | 67.01 yen |
| Basic earnings (loss) per share | -276.87 yen | -127.43 yen | -96.39 yen | -99.87 yen | -63.8 yen |
| Equity-to-asset ratio | 67.0% | 62.9% | 50.7% | 28.5% | 91.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 5/2020 | ¥10 | Could not be retrieved | 11.9% |
Shareholder composition
Share ownership by holder category
CyberStep
Unit %Source Annual securities reports
- Financial institutions0.17%
- Securities firms3.21%
- Other corporations27.96%
- Foreign holders (institutions)1.39%
- Foreign holders (individuals)1.36%
- Individuals and others65.91%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | QL有限責任事業組合 | 15.54% | 12,730,000 |
| 2 | QL第2号有限責任事業組合 | 11.72% | 9,600,000 |
| 3 | 株式会社Tiger Japan Investment | 10.13% | 8,300,000 |
| 4 | 合同会社つながる | 7.9% | 6,470,000 |
| 5 | エクスヒューム有限責任事業組合 | 7.81% | 6,400,000 |
| 6 | 合同会社シーディーワン | 2.53% | 2,068,900 |
| 7 | 株式会社Cools’97 | 1.9% | 1,554,700 |
| 8 | 株式会社ライツキューブ | 1.59% | 1,300,000 |
| 9 | 安野 清 | 1.34% | 1,100,000 |
| 10 | 張 明 | 1.22% | 1,000,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 5/2026 | ¥44.00 million | ¥51.00 million |
| FY ending 5/2025 | ¥0.1 billion | Could not be retrieved |
| FY ending 5/2024 | ¥0.1 billion | Could not be retrieved |
| FY ending 5/2020 | ¥0.1 billion | ¥0.3 billion |
| FY ending 5/2019 | ¥0.1 billion | Could not be retrieved |
| FY ending 5/2017 | ¥0.1 billion | Could not be retrieved |
| FY ending 5/2016 | ¥0.2 billion | Could not be retrieved |
Revenue scale in the same industry
CyberStep
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
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 196 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
7.5 hours |
| Annual paid leave taken |
93.4% |
| Share of managers who are women | 20% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アリア |
| Audit fees (this year, total) | ¥34.00 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: 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) (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-2.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-3.1 billion | Consolidated |
| Net sales | ¥2.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Cash and cash equivalents | ¥3.6 billion | Consolidated |
| Net assets | ¥6.5 billion | Consolidated |
| Ordinary income (loss) | ¥-1.5 billion | Consolidated |
| Total assets | ¥7.2 billion | Consolidated |
| Equity-to-asset ratio | 90.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-2.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.2 billion | Consolidated |
| Basic earnings (loss) per share | -46.67 yen | Consolidated |
| Net assets per share | 79.72 yen | Consolidated |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-3.0 billion | Parent only |
| Total number of issued shares (common stock) | 81,913,082 shares | Parent only |
| Net assets | ¥5.5 billion | Parent only |
| Ordinary income (loss) | ¥-2.0 billion | Parent only |
| Total assets | ¥6.0 billion | Parent only |
| Equity-to-asset ratio | 91.3% | Parent only |
| Capital stock | ¥8.2 billion | Parent only |
| Basic earnings (loss) per share | -63.8 yen | Parent only |
| Net assets per share | 67.01 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 224 people | Consolidated |
| Number of employees | 224 people | Consolidated |
| Wage gap between men and women (all employees) | 77.6% | Parent only |
| Average length of service (years) | 5 years | Parent only |
| Average annual salary | ¥5.22 million | Parent only |
| Average age (years) | 40.9 years old | Parent only |
| Number of employees | 40 people | Parent only |
| Number of employees | 40 people | Parent only |
| Number of employees | 40 people | Parent only |
| Wage gap between men and women (regular employees) | 82.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 71.6% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 50,523,600 shares | Consolidated |
| Total number of shares held treasury shares etc | 200 shares | Consolidated |
| Number of shares | 81,913,082 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 61.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 200 shares | Consolidated |
| Number of voting rights | 818,885 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 28.9% | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥2.1 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.1 billion | Consolidated |
| Depreciation | ¥5.00 million | Consolidated |
| Number of consolidated subsidiaries | 12 companies | Consolidated |
| Total return on the share price index | 205.8% | Parent only |
| Ratio of female employees in managerial positions | 23.5% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥44.00 million | Consolidated |
| Research and development expenses | ¥44.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥51.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥34.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥34.00 million | Consolidated |
Accounts unique to this company (20 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0 | Consolidated |
| Revenue | ¥92.00 million | Consolidated |
| Revenue | ¥0 | Consolidated |
| Revenue | ¥30.00 million | Consolidated |
| Revenue | ¥0 | Consolidated |
| Revenue | ¥13.00 million | Consolidated |
| Revenue | ¥0 | Consolidated |
| Revenue | ¥-52.00 million | Consolidated |
| Revenue | ¥-1.2 billion | Consolidated |
| Revenue | ¥3.00 million | Consolidated |
| Change in average annual salary from the previous year | 30.1% | Parent only |
| Revenue | ¥44.00 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥7.00 million | Parent only |
| Revenue | ¥0 | Parent only |
| Revenue | ¥0 | Parent only |
| Revenue | ¥7.00 million | Parent only |
| Revenue | ¥0 | Parent only |
| Revenue | ¥0 | Parent only |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0 | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥75.00 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.7 billion | Consolidated |
| Goodwill | ¥0.7 billion | Consolidated |
| Software | ¥2.00 million | Consolidated |
| Work in process | ¥31.00 million | Consolidated |
| Suspense payments | ¥1.2 billion | Consolidated |
| Investments in capital | ¥0.2 billion | Consolidated |
| Retained earnings | ¥-9.4 billion | Consolidated |
| Prepaid expenses | ¥0.2 billion | Consolidated |
| Advance payments trade | ¥27.00 million | Consolidated |
| Organization expenses | ¥0 | Consolidated |
| Merchandise | ¥27.00 million | Consolidated |
| Non-current liabilities | ¥89.00 million | Consolidated |
| Non-current assets | ¥1.1 billion | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥37.00 million | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.00 million | Consolidated |
| Buildings | ¥37.00 million | Consolidated |
| Construction in progress | ¥0 | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Investment securities | ¥0 | Consolidated |
| Property, plant and equipment | ¥1.00 million | Consolidated |
| Accounts receivable - other | ¥0.3 billion | Consolidated |
| Consumption taxes receivable | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥6.4 billion | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥6.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-37.00 million | Consolidated |
| Accumulated depreciation | ¥-12.00 million | Consolidated |
| Foreign currency translation adjustment | ¥86.00 million | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥3.6 billion | Consolidated |
| Cash and deposits | ¥3.6 billion | Consolidated |
| Short-term loans payable | ¥35.00 million | Consolidated |
| Net assets | ¥6.5 billion | Consolidated |
| Net assets | ¥6.5 billion | Consolidated |
| Total assets | ¥7.2 billion | Consolidated |
| Deferred tax liabilities | ¥3.00 million | Consolidated |
| Deferred assets | ¥0 | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Valuation and translation adjustments | ¥86.00 million | Consolidated |
| Liabilities | ¥0.7 billion | Consolidated |
| Liabilities and net assets | ¥7.2 billion | Consolidated |
| Supplies | ¥74.00 million | Consolidated |
| Accounts payable - trade | ¥35.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-38.00 million | Consolidated |
| Capital surplus | ¥7.6 billion | Consolidated |
| Capital stock | ¥8.2 billion | Consolidated |
| Vehicle and delivery equipment | ¥12.00 million | Consolidated |
| Long-term loans payable | ¥86.00 million | Consolidated |
| Non-controlling interests | ¥1.00 million | Consolidated |
| Current portion of long-term loans payable | ¥17.00 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥67.00 million | Parent only |
| Other | ¥47.00 million | Parent only |
| Suspense payments | ¥1.2 billion | Parent only |
| Investments in capital | ¥0.2 billion | Parent only |
| Retained earnings | ¥-10.0 billion | Parent only |
| Prepaid expenses | ¥27.00 million | Parent only |
| Advance payments trade | ¥27.00 million | Parent only |
| Non-current assets | ¥1.1 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥34.00 million | Parent only |
| Buildings | ¥23.00 million | Parent only |
| Investments and other assets | ¥1.1 billion | Parent only |
| Investment securities | ¥0 | Parent only |
| Accounts receivable - other | ¥0.5 billion | Parent only |
| Consumption taxes receivable | ¥0.1 billion | Parent only |
| Income taxes payable | ¥66.00 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥5.5 billion | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥4.9 billion | Parent only |
| Accumulated depreciation | ¥-34.00 million | Parent only |
| Accumulated depreciation | ¥-23.00 million | Parent only |
| Accumulated depreciation | ¥-6.00 million | Parent only |
| Cash and deposits | ¥3.1 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥24.00 million | Parent only |
| Advances paid | ¥9.00 million | Parent only |
| Net assets | ¥5.5 billion | Parent only |
| Net assets | ¥5.5 billion | Parent only |
| Total assets | ¥6.0 billion | Parent only |
| Retained earnings brought forward | ¥-10.0 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Liabilities | ¥0.5 billion | Parent only |
| Liabilities and net assets | ¥6.0 billion | Parent only |
| Supplies | ¥0 | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.1 billion | Parent only |
| Capital surplus | ¥7.3 billion | Parent only |
| Legal capital surplus | ¥7.3 billion | Parent only |
| Capital stock | ¥8.2 billion | Parent only |
| Vehicle and delivery equipment | ¥6.00 million | Parent only |
| Shares of subsidiaries and associates | ¥0.9 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥68.00 million | Parent only |
Statement of income (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥19.00 million | Consolidated |
| Other | ¥2.00 million | Consolidated |
| Other comprehensive income | ¥-82.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-90.00 million | Consolidated |
| Subsidy income | ¥59.00 million | Consolidated |
| Comprehensive income | ¥-2.3 billion | Consolidated |
| Interest income | ¥2.00 million | Consolidated |
| Operating income | ¥-1.6 billion | Consolidated |
| Operating income | ¥-1.6 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-3.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥0 | Consolidated |
| Cost of sales | ¥1.1 billion | Consolidated |
| Gross profit (loss) | ¥1.1 billion | Consolidated |
| Net sales | ¥2.1 billion | Consolidated |
| Net sales | ¥2.1 billion | Consolidated |
| Net income | ¥-2.2 billion | Consolidated |
| Net income | ¥-2.2 billion | Consolidated |
| Net income (loss) | ¥-2.2 billion | Consolidated |
| Net income (loss) | ¥-2.2 billion | Consolidated |
| Gain on investments in partnership | ¥63.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Interest expenses | ¥11.00 million | Consolidated |
| Commission fees | ¥39.00 million | Consolidated |
| Commission fees | ¥0.5 billion | Consolidated |
| Issuance of new shares | ¥5.0 billion | Consolidated |
| Issuance of new shares | ¥3.3 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥55.00 million | Consolidated |
| Gain on sale of securities | ¥55.00 million | Consolidated |
| Stock issuance cost | ¥27.00 million | Consolidated |
| Income taxes - current | ¥8.00 million | Consolidated |
| Income taxes | ¥8.00 million | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Foreign exchange losses | ¥3.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥7.00 million | Consolidated |
| Extraordinary income | ¥93.00 million | Consolidated |
| Extraordinary loss | ¥0.7 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥16.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥3.4 billion | Consolidated |
| Research and development expenses | ¥44.00 million | Consolidated |
| Income (loss) before income taxes | ¥-2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-2.2 billion | Consolidated |
| Ordinary income | ¥-1.5 billion | Consolidated |
| Salaries and allowances | ¥0.8 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-2.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.2 billion | Consolidated |
| Promotion expenses | ¥0.8 billion | Consolidated |
| Sales commission | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.7 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0 | Consolidated |
| Provision of allowance for doubtful accounts | ¥50.00 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0 | Consolidated |
| Capital increase of consolidated subsidiaries | ¥0 | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥15.00 million | Consolidated |
| Gain on liquidation of subsidiaries and associates | ¥20.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-3.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-3.00 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥0.3 billion | Parent only |
| Gain on sale of businesses | ¥51.00 million | Parent only |
| Interest income | ¥8.00 million | Parent only |
| Rent income | ¥20.00 million | Parent only |
| Operating income | ¥-1.2 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥1.1 billion | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥0.4 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-3.0 billion | Parent only |
| Net income (loss) | ¥-3.0 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Gain on investments in partnership | ¥63.00 million | Parent only |
| Interest expenses | ¥19.00 million | Parent only |
| Commission fees | ¥39.00 million | Parent only |
| Commission fees | ¥0.4 billion | Parent only |
| Issuance of new shares | ¥5.0 billion | Parent only |
| Issuance of new shares | ¥3.3 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥55.00 million | Parent only |
| Traveling and transportation expenses | ¥8.00 million | Parent only |
| Gain on sale of securities | ¥55.00 million | Parent only |
| Stock issuance cost | ¥27.00 million | Parent only |
| Income taxes - current | ¥5.00 million | Parent only |
| Income taxes | ¥5.00 million | Parent only |
| Legal welfare expenses | ¥68.00 million | Parent only |
| Supplies expenses | ¥7.00 million | Parent only |
| Depreciation | ¥2.00 million | Parent only |
| Impairment loss | ¥0.7 billion | Parent only |
| Foreign exchange gains | ¥6.00 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥1.0 billion | Parent only |
| Research and development expenses | ¥44.00 million | Parent only |
| Taxes and dues | ¥12.00 million | Parent only |
| Income (loss) before income taxes | ¥-3.0 billion | Parent only |
| Ordinary income | ¥-2.0 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Promotion expenses | ¥0.5 billion | Parent only |
| Sales commission | ¥94.00 million | Parent only |
| Selling, general and administrative expenses | ¥2.0 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥1.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥1.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥21.00 million | Parent only |
| Rent expenses | ¥41.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.3 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥6.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Consolidated |
| Total changes during the period | ¥5.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥26.00 million | Consolidated |
| Other | ¥-0 | Consolidated |
| Other | ¥-21.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥12.00 million | Consolidated |
| Decrease (increase) in other assets | ¥-0.5 billion | Consolidated |
| Payments for transfer of business2 | ¥-0.9 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥11.00 million | Consolidated |
| Proceeds from share of profits on investments in capital | ¥0 | Consolidated |
| Interest expenses paid | ¥-11.00 million | Consolidated |
| Interest and dividends income received | ¥3.00 million | Consolidated |
| Interest income | ¥-2.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0 | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-21.00 million | Consolidated |
| Subtotal | ¥-1.9 billion | Consolidated |
| Loss gain on investments in partnership | ¥-63.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥52.00 million | Consolidated |
| Interest expenses | ¥11.00 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥29.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-10.00 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥0.1 billion | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥3.2 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥-55.00 million | Consolidated |
| Loss gain on sales of securities | ¥-55.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-35.00 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0 | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥25.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥25.00 million | Consolidated |
| Proceeds from issuance of common stock | ¥5.0 billion | Consolidated |
| Decrease (increase) in inventories | ¥0.1 billion | Consolidated |
| Income taxes refund (paid) | ¥-17.00 million | Consolidated |
| Depreciation | ¥5.00 million | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-2.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.1 billion | Consolidated |
| Payments of loans receivable | ¥-24.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-21.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0 | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.7 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥8.00 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-15.00 million | Consolidated |
| Loss gain on liquidation of subsidiaries and affiliates | ¥-20.00 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥5.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-3.1 billion | Consolidated | Disclosed |
| Number of employees | 224 | Consolidated | Disclosed |
| Net assets | ¥6.5 billion | Consolidated | Disclosed |
| Net sales | ¥2.1 billion | Consolidated | Disclosed |
| Operating income | ¥-1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥-1.5 billion | Consolidated | Disclosed |
| Net income | ¥-2.2 billion | Consolidated | Disclosed |
| Total assets | ¥7.2 billion | Consolidated | Disclosed |
| Operating margin | -76.1% | Consolidated | Calculated |
| Net margin | -101.7% | Consolidated | Calculated |
| Sales per employee | 9562500 yen | Consolidated | Calculated |
| Total asset turnover | 0.3 times | Consolidated | Calculated |
| Net assets to total assets | 90.4% | Consolidated | Calculated |