THE WHY HOW DO
THE WHY HOW DO COMPANY, Inc.
Company highlights
The largest segment by revenue is Lifestyle business, at 54.3% of the total.
Key figures
Period Sep 2025 to Apr 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
THE WHY HOW DO
Revenue and profit by business segment
Period Sep 2025 to Apr 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Lifestyle business | ¥1.3 billion | 54.3% | ¥0.3 billion | ¥60.14 million | 38.0% | 4.7% | ¥-36.36 million |
| Entertainment business | ¥0.6 billion | 23.9% | ¥1.0 billion | ¥16.29 million | 10.3% | 2.9% | ¥0.2 billion |
| Solution | ¥0.4 billion | 17.0% | ¥0.3 billion | ¥65.40 million | 41.3% | 16.5% | ¥31.75 million |
| Education related | ¥93.25 million | 4.0% | ¥0.2 billion | ¥12.89 million | 8.1% | 13.8% | ¥47.25 million |
| Food and beverage related | ¥20.46 million | 0.9% | ¥51.79 million | ¥3.47 million | 2.2% | 17.0% | ¥14.50 million |
| Total of the businesses | ¥2.3 billion | 100.0% | ¥0.2 billion | 100.0% | |||
Revenue and profit
THE WHY HOW DO
Period Sep 2025 to Apr 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Commission fees | ¥0.4 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated | |
| Fee expenses | ¥48.23 million | Parent only | |
| Sales commission | ¥37.72 million | Consolidated | |
| Amortization of goodwill | ¥35.98 million | Consolidated | |
| Taxes and dues | ¥27.68 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥10.63 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.3 billion | Consolidated |
| Net income | ¥-0.9 billion | Consolidated | |
| Ordinary income | ¥-0.9 billion | Consolidated | |
| Operating income | ¥-0.5 billion | Consolidated |
THE WHY HOW DO
Selling, general and administrative expenses
Period Sep 2025 to Apr 2026Source Annual securities reports
- Commission fees ¥0.4 billion
- Salaries and allowances ¥0.4 billion
- Fee expenses ¥0.0 billion
- Sales commission ¥0.0 billion
- Amortization of goodwill ¥0.0 billion
- Taxes and dues ¥0.0 billion
- Other (not itemized) ¥0.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
THE WHY HOW DO
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
THE WHY HOW DO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥0.9B | ¥0.9B | ¥0.7B | ¥1.8B | ¥2.3B |
| Year on year (%) | Could not be retrieved | +2.4% | -20.6%◆ | +134.3%◆ | comparison basis not confirmed |
| Ordinary income (loss) | -¥0.2B | -¥0.3B | -¥0.3B | -¥0.8B | -¥0.9B |
| Change from prior year | Could not be retrieved | 1.83x | 0.98x | 2.71x | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | -17.6% | -31.6% | -38.8% | -44.9% | -38.5% |
| Change (percentage points) | Could not be retrieved | -13.9 points◆ | -7.2 points◆ | -6.1 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2013Net sales year on year +45.6%, Ordinary income (loss) as a share of revenue +35.0 points
- 2014Net sales year on year -25.7%, Ordinary income (loss) as a share of revenue -7.7 points
- 2015Net sales year on year -52.8%, Ordinary income (loss) as a share of revenue -45.9 points
- 2016Net sales year on year +50.6%, Ordinary income (loss) as a share of revenue +41.8 points
- 2018Net sales year on year -51.1%, Ordinary income (loss) as a share of revenue +17.0 points, Ordinary income (loss) loss to profit
- 2019Ordinary income (loss) as a share of revenue -6.5 points, Ordinary income (loss) profit to loss
- 2020Net sales year on year -26.2%, Ordinary income (loss) as a share of revenue -34.8 points
- 2023Ordinary income (loss) as a share of revenue -13.9 points
- 2024Net sales year on year -20.6%, Ordinary income (loss) as a share of revenue -7.2 points
- 2025Net sales year on year +134.3%, Ordinary income (loss) as a share of revenue -6.1 points
THE WHY HOW DO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
THE WHY HOW DO
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 | ¥0.9 billion | ¥0.9 billion | ¥0.7 billion | ¥1.8 billion | ¥2.3 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.8 billion | ¥-0.9 billion |
| Net income (loss) attributable to owners of parent | ¥-0.4 billion | ¥-0.3 billion | ¥-1.0 billion | ¥-69.04 million | ¥-0.9 billion |
| Comprehensive income | ¥-0.4 billion | ¥-0.3 billion | ¥-1.0 billion | ¥-87.28 million | ¥-0.9 billion |
| Net assets | ¥1.1 billion | ¥0.8 billion | ¥0.8 billion | ¥1.6 billion | ¥1.6 billion |
| Total assets | ¥1.7 billion | ¥1.4 billion | ¥1.5 billion | ¥2.5 billion | ¥5.3 billion |
| Net assets per share | 30.21 yen | 20.38 yen | 10 yen | 13.92 yen | 10.59 yen |
| Basic earnings (loss) per share | -12.66 yen | -10.02 yen | -17.6 yen | -0.73 yen | -7.11 yen |
| Equity-to-asset ratio | 62.7% | 52.2% | 48.8% | 62.2% | 28.9% |
| Return on equity | -45.5% | -39.6% | -132.1% | -6.0% | -60.4% |
| Net cash provided by (used in) operating activities | ¥-0.1 billion | ¥-0.4 billion | ¥-54.45 million | ¥-64.48 million | ¥-0.7 billion |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥-0.1 billion | ¥-0.8 billion | ¥-24.15 million | ¥-1.2 billion |
| Net cash provided by (used in) financing activities | ¥0.6 billion | ¥-91.98 million | ¥0.9 billion | ¥0.7 billion | ¥1.9 billion |
| Cash and cash equivalents | ¥1.1 billion | ¥0.5 billion | ¥0.6 billion | ¥1.2 billion | ¥1.2 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.5 billion | ¥0.3 billion | ¥72.18 million | ¥59.78 million | ¥17.91 million |
| Ordinary income (loss) | ¥-0.4 billion | ¥-0.4 billion | ¥-0.8 billion | ¥-0.3 billion | ¥-0.6 billion |
| Net income (loss) | ¥-0.4 billion | ¥-0.4 billion | ¥-1.0 billion | ¥-0.2 billion | ¥-0.6 billion |
| Capital stock | ¥1.1 billion | ¥1.1 billion | ¥1.6 billion | ¥2.1 billion | ¥1.5 billion |
| Total number of issued shares (common stock) | 34,680,693 shares | 34,680,693 shares | 74,880,693 shares | 110,420,693 shares | 145,416,193 shares |
| Net assets | ¥1.0 billion | ¥0.7 billion | ¥0.7 billion | ¥1.4 billion | ¥1.8 billion |
| Total assets | ¥1.4 billion | ¥1.0 billion | ¥1.0 billion | ¥1.6 billion | ¥3.9 billion |
| Net assets per share | 27.83 yen | 17.68 yen | 8.9 yen | 12.25 yen | 12.27 yen |
| Basic earnings (loss) per share | -12.83 yen | -10.15 yen | -17.41 yen | -2.13 yen | -4.96 yen |
| Equity-to-asset ratio | 71.2% | 64.0% | 68.3% | 85.9% | 46.2% |
| Return on equity | -49.9% | -44.6% | -148.7% | -15.0% | -41.3% |
Shareholder composition
Share ownership by holder category
THE WHY HOW DO
Unit %Source Annual securities reports
- Financial institutions0.32%
- Securities firms4.74%
- Other corporations0.91%
- Foreign holders (institutions)6.39%
- Foreign holders (individuals)0.64%
- Individuals and others86.97%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 田邊 勝己 | 17.24% | 25,083,400 |
| 2 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.97% | 2,869,800 |
| 3 | BNYM SA/NV FOR BNYM FOR BNYM GCM CLIENT ACCTS M ILM FE(常任代理人 株式会社三菱UFJ銀行) | 1.48% | 2,154,200 |
| 4 | 楽天証券株式会社共有口 | 1.32% | 1,929,700 |
| 5 | 佐藤 重樹 | 1.06% | 1,555,500 |
| 6 | 江藤 重光 | 0.96% | 1,400,000 |
| 7 | NOMURA INTERNATIONAL PLC A/C JAPAN FLOW(常任代理人 野村證券株式会社) | 0.63% | 926,600 |
| 8 | 株式会社SBI証券 | 0.59% | 861,586 |
| 9 | JPモルガン証券株式会社 | 0.5% | 729,500 |
| 10 | 三菱UFJeスマート証券株式会社 | 0.48% | 709,439 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 4/2026 | ¥48.95 million |
| FY ending 8/2020 | ¥0.3 billion |
Research and development expenses and capital expenditure by segment (FY ending 4/2026)
| Segment | Capital expenditure |
|---|---|
| Lifestyle business | ¥24.12 million |
| Entertainment business | ¥21.76 million |
| Solution | ¥2.02 million |
| Education related | ¥0.34 million |
Revenue scale in the same industry
THE WHY HOW DO
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
- … 526 companies
- 530 ECOMICFY Mar 2026 ¥2.3B
- 531 S&JFY Mar 2026 ¥2.3B
- 532 THE WHY HOW DOThis companyFY Apr 2026 ¥2.3B
- 533 WonderPlanetFY Aug 2025 ¥2.3B
- 534 NEO MARKETINGFY Sep 2025 ¥2.3B
- … 108 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | フロンティア監査法人 |
| Audit fees (this year, total) | ¥30.05 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Net sales | ¥2.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Net assets | ¥1.6 billion | Consolidated |
| Ordinary income (loss) | ¥-0.9 billion | Consolidated |
| Total assets | ¥5.3 billion | Consolidated |
| Return on equity | -60.4% | Consolidated |
| Equity-to-asset ratio | 28.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.9 billion | Consolidated |
| Basic earnings (loss) per share | -7.11 yen | Consolidated |
| Net assets per share | 10.59 yen | Consolidated |
| Net sales | ¥17.91 million | Parent only |
| Net income (loss) | ¥-0.6 billion | Parent only |
| Total number of issued shares (common stock) | 145,416,193 shares | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Ordinary income (loss) | ¥-0.6 billion | Parent only |
| Total assets | ¥3.9 billion | Parent only |
| Return on equity | -41.3% | Parent only |
| Equity-to-asset ratio | 46.2% | Parent only |
| Capital stock | ¥1.5 billion | Parent only |
| Basic earnings (loss) per share | -4.96 yen | Parent only |
| Net assets per share | 12.27 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 206 people | Consolidated |
| Number of employees | 206 people | Consolidated |
| Average length of service (years) | 7.3 years | Parent only |
| Average annual salary | ¥4.96 million | Parent only |
| Average age (years) | 47.4 years old | Parent only |
| Number of employees | 10 people | Parent only |
| Number of employees | 10 people | Parent only |
| Number of employees | 10 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Transactions with other segments | ¥-5.60 million | Consolidated |
| Net sales to external customers | ¥2.3 billion | Consolidated |
| Average number of temporary employees | 140 people | Consolidated |
| Average number of temporary employees | 140 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥48.95 million | Consolidated |
| Write-downs of inventories | ¥2.88 million | Consolidated |
| Depreciation | ¥52.29 million | Consolidated |
| Number of consolidated subsidiaries | 13 companies | Consolidated |
| Total return on the share price index | 180.9% | Parent only |
Shares (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 38,219,725 shares | Consolidated |
| Number of shares | 145,416,193 shares | Consolidated |
| Shareholding ratio | 26.3% | Consolidated |
| Number of voting rights | 1,453,946 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 22.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥48.95 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥30.05 million | Consolidated |
| Fees for audit and attestation services - total | ¥30.05 million | Consolidated |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥3.32 million | Consolidated |
| Revenue | ¥53.54 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥8.45 million | Consolidated |
| Revenue | ¥15.00 million | Consolidated |
| Revenue | ¥53.54 million | Consolidated |
| Revenue | ¥-12.95 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Change in average annual salary from the previous year | 5.4% | Parent only |
| Revenue | ¥3.22 million | Parent only |
| Revenue | ¥34.41 million | Parent only |
| Revenue | ¥54.11 million | Parent only |
| Revenue | ¥37.59 million | Parent only |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.46 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥3.39 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥31.71 million | Consolidated |
| Goodwill | ¥1.4 billion | Consolidated |
| Goodwill | ¥1.4 billion | Consolidated |
| Software | ¥8.09 million | Consolidated |
| Work in process | ¥3.53 million | Consolidated |
| Retained earnings | ¥-0.7 billion | Consolidated |
| Advances received | ¥0.2 billion | Consolidated |
| Prepaid expenses | ¥62.55 million | Consolidated |
| Advance payments trade | ¥29.45 million | Consolidated |
| Raw materials and supplies | ¥14.87 million | Consolidated |
| Merchandise and finished goods | ¥0.5 billion | Consolidated |
| Right of trademark | ¥12.81 million | Consolidated |
| Non-current liabilities | ¥1.8 billion | Consolidated |
| Non-current assets | ¥2.3 billion | Consolidated |
| Land | ¥72.96 million | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥64.70 million | Consolidated |
| Buildings and structures | ¥0.6 billion | Consolidated |
| Buildings and structures, net | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥0.6 billion | Consolidated |
| Investment securities | ¥10.15 million | Consolidated |
| Notes and accounts payable - trade | ¥0.4 billion | Consolidated |
| Subscription rights to shares | ¥15.22 million | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥36.01 million | Consolidated |
| Accrued expenses | ¥80.26 million | Consolidated |
| Accounts payable - other | ¥0.5 billion | Consolidated |
| Shareholders' equity | ¥1.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥79.67 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥8.83 million | Consolidated |
| Current liabilities | ¥1.9 billion | Consolidated |
| Current assets | ¥3.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-70.84 million | Consolidated |
| Intangible assets | ¥1.5 billion | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Cash and deposits | ¥1.5 billion | Consolidated |
| Short-term loans payable | ¥0.4 billion | Consolidated |
| Short-term loans receivable with resale agreement | ¥74.42 million | Consolidated |
| Net assets | ¥1.6 billion | Consolidated |
| Net assets | ¥1.6 billion | Consolidated |
| Total assets | ¥5.3 billion | Consolidated |
| Total assets | ¥5.3 billion | Consolidated |
| Deferred tax liabilities | ¥1.70 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.16 million | Consolidated |
| Liabilities | ¥3.7 billion | Consolidated |
| Liabilities and net assets | ¥5.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-47.78 million | Consolidated |
| Capital surplus | ¥0.8 billion | Consolidated |
| Capital stock | ¥1.5 billion | Consolidated |
| Asset retirement obligations | ¥8.58 million | Consolidated |
| Provision for bonuses | ¥82.49 million | Consolidated |
| Long-term loans payable | ¥1.4 billion | Consolidated |
| Long-term accounts receivable-other | ¥0.3 billion | Consolidated |
| Long-term loans receivable | ¥1.2 billion | Consolidated |
| Long term guarantee deposited | ¥8.23 million | Consolidated |
| Non-controlling interests | ¥30.07 million | Consolidated |
| Current portion of bonds payable | ¥28.96 million | Consolidated |
| Other | ¥6.80 million | Parent only |
| Other | ¥0.10 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥0.12 million | Parent only |
| Other | ¥60.22 million | Parent only |
| Retained earnings | ¥-0.6 billion | Parent only |
| Advances received | ¥0.64 million | Parent only |
| Prepaid expenses | ¥19.98 million | Parent only |
| Advance payments trade | ¥19.80 million | Parent only |
| Non-current liabilities | ¥1.5 billion | Parent only |
| Non-current assets | ¥3.3 billion | Parent only |
| Land | ¥19.69 million | Parent only |
| Accounts receivable - trade | ¥25.28 million | Parent only |
| Guarantee deposits | ¥4.89 million | Parent only |
| Long term loans receivable from directors | ¥16.56 million | Parent only |
| Investments and other assets | ¥3.3 billion | Parent only |
| Investment securities | ¥0 | Parent only |
| Subscription rights to shares | ¥15.22 million | Parent only |
| Property, plant and equipment | ¥19.69 million | Parent only |
| Accounts receivable - other | ¥99.35 million | Parent only |
| Income taxes payable | ¥0.63 million | Parent only |
| Accrued expenses | ¥1.93 million | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥1.8 billion | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥0.6 billion | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥34.29 million | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Total assets | ¥3.9 billion | Parent only |
| Deferred tax liabilities | ¥1.68 million | Parent only |
| Retained earnings brought forward | ¥-0.6 billion | Parent only |
| Treasury stock | ¥-0.16 million | Parent only |
| Liabilities | ¥2.1 billion | Parent only |
| Liabilities and net assets | ¥3.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-72.97 million | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.9 billion | Parent only |
| Capital stock | ¥1.5 billion | Parent only |
| Asset retirement obligations | ¥5.60 million | Parent only |
| Long-term loans payable | ¥0.5 billion | Parent only |
| Long-term accounts receivable-other | ¥0.2 billion | Parent only |
| Long-term loans receivable | ¥1.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.9 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Deposits received | ¥8.56 million | Parent only |
| Current portion of bonds payable | ¥28.96 million | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.18 million | Consolidated |
| Other | ¥4.71 million | Consolidated |
| Other | ¥1.45 million | Consolidated |
| Amortization of goodwill | ¥35.98 million | Consolidated |
| Amortization of goodwill | ¥35.98 million | Consolidated |
| Amortization of goodwill | ¥35.98 million | Consolidated |
| Cancellation refund | ¥18.98 million | Consolidated |
| Comprehensive income | ¥-0.9 billion | Consolidated |
| Interest income | ¥4.08 million | Consolidated |
| Operating income | ¥-0.5 billion | Consolidated |
| Operating income | ¥-0.5 billion | Consolidated |
| Non-operating income | ¥8.79 million | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Loss on sale of non-current assets | ¥3.11 million | Consolidated |
| Gain on sales of non-current assets | ¥42.32 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.55 million | Consolidated |
| Cost of sales | ¥1.0 billion | Consolidated |
| Gross profit (loss) | ¥1.3 billion | Consolidated |
| Net sales | ¥2.3 billion | Consolidated |
| Net sales | ¥2.3 billion | Consolidated |
| Net income | ¥-0.9 billion | Consolidated |
| Net income | ¥-0.9 billion | Consolidated |
| Net income (loss) | ¥-0.9 billion | Consolidated |
| Net income (loss) | ¥-0.9 billion | Consolidated |
| Loss on valuation of investment securities | ¥15.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Interest expenses | ¥19.10 million | Consolidated |
| Commission fees | ¥1.71 million | Consolidated |
| Commission fees | ¥0.4 billion | Consolidated |
| Issuance of new shares | ¥1.0 billion | Consolidated |
| Increase by share exchanges | ¥70.00 million | Consolidated |
| Income taxes - current | ¥15.20 million | Consolidated |
| Income taxes | ¥9.73 million | Consolidated |
| Income taxes - deferred | ¥-5.47 million | Consolidated |
| Impairment loss | ¥6.74 million | Consolidated |
| Impairment loss | ¥6.74 million | Consolidated |
| Impairment loss | ¥6.74 million | Consolidated |
| Foreign exchange gains | ¥0.52 million | Consolidated |
| Extraordinary income | ¥61.30 million | Consolidated |
| Extraordinary loss | ¥82.39 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥9,000 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-46.09 million | Consolidated |
| Loss on redemption of bonds | ¥32.46 million | Consolidated |
| Income (loss) before income taxes | ¥-0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.9 billion | Consolidated |
| Ordinary income | ¥-0.9 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.9 billion | Consolidated |
| Sales commission | ¥37.72 million | Consolidated |
| Selling, general and administrative expenses | ¥1.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥10.63 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.51 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.51 million | Consolidated |
| Other | ¥0.05 million | Parent only |
| Interest income | ¥1.94 million | Parent only |
| Operating income | ¥-0.3 billion | Parent only |
| Non-operating income | ¥3.49 million | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Gross profit (loss) | ¥17.91 million | Parent only |
| Net sales | ¥17.91 million | Parent only |
| Net income (loss) | ¥-0.6 billion | Parent only |
| Net income (loss) | ¥-0.6 billion | Parent only |
| Loss on valuation of investment securities | ¥15.00 million | Parent only |
| Interest expenses | ¥13.99 million | Parent only |
| Fee expenses | ¥48.23 million | Parent only |
| Issuance of new shares | ¥1.0 billion | Parent only |
| Increase by share exchanges | ¥70.00 million | Parent only |
| Income taxes - current | ¥-16.14 million | Parent only |
| Income taxes | ¥-14.46 million | Parent only |
| Income taxes - deferred | ¥1.68 million | Parent only |
| Impairment loss | ¥0.65 million | Parent only |
| Foreign exchange gains | ¥1.50 million | Parent only |
| Extraordinary loss | ¥15.65 million | Parent only |
| Loss on redemption of bonds | ¥32.46 million | Parent only |
| Interest on bonds | ¥0.36 million | Parent only |
| Taxes and dues | ¥27.68 million | Parent only |
| Income (loss) before income taxes | ¥-0.7 billion | Parent only |
| Ordinary income | ¥-0.6 billion | Parent only |
| Salaries and allowances | ¥34.61 million | Parent only |
| Selling, general and administrative expenses | ¥0.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥9.41 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥7.75 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥4.70 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥4.19 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥-19.58 million | Consolidated |
| Amortization of goodwill | ¥35.98 million | Consolidated |
| Repayments of lease obligations | ¥-1.07 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥39.36 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥49.79 million | Consolidated |
| Cancellation refund | ¥-17.53 million | Consolidated |
| Interest expenses paid | ¥-18.37 million | Consolidated |
| Interest and dividends income received | ¥3.30 million | Consolidated |
| Interest and dividend income | ¥-4.08 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-48.15 million | Consolidated |
| Payments into time deposits | ¥-0.3 billion | Consolidated |
| Subtotal | ¥-0.6 billion | Consolidated |
| Purchase of investment securities | ¥-15.00 million | Consolidated |
| Interest expenses | ¥18.74 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥3.67 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.38 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥4.62 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥0.5 billion | Consolidated |
| Purchase of property plant and equipment | ¥-44.80 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥15.66 million | Consolidated |
| Decrease (increase) in inventories | ¥13.53 million | Consolidated |
| Income taxes paid | ¥-43.26 million | Consolidated |
| Depreciation | ¥43.84 million | Consolidated |
| Impairment loss | ¥6.74 million | Consolidated |
| Proceeds from issuance of bonds | ¥0.5 billion | Consolidated |
| Loss on redemption of bonds | ¥32.46 million | Consolidated |
| Interest on bonds | ¥0.36 million | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥14.53 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.3 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-6.61 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥0.1 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.9 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥0.51 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 | 206 | Consolidated | Disclosed |
| Net assets | ¥1.6 billion | Consolidated | Disclosed |
| Net sales | ¥2.3 billion | Consolidated | Disclosed |
| Operating income | ¥-0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥-0.9 billion | Consolidated | Disclosed |
| Net income | ¥-0.9 billion | Consolidated | Disclosed |
| Total assets | ¥5.3 billion | Consolidated | Disclosed |
| Operating margin | -21.5% | Consolidated | Calculated |
| Net margin | -39.8% | Consolidated | Calculated |
| Sales per employee | 11323413 yen | Consolidated | Calculated |
| Total asset turnover | 0.44 times | Consolidated | Calculated |
| Net assets to total assets | 29.7% | Consolidated | Calculated |