KAYAC
KAYAC Inc.
Company highlights
The company has paid a dividend for 6 consecutive years.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
KAYAC
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥7.1 billion | Consolidated |
| Salaries and allowances | ¥0.8 billion | Consolidated | |
| Depreciation | ¥10.50 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥5.07 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.9 billion | Consolidated |
| Operating income | ¥1.1 billion | Consolidated | |
| Ordinary income | ¥0.9 billion | Consolidated | |
| Net income | ¥0.7 billion | Consolidated |
KAYAC
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Advertising expenses ¥7.1 billion
- Salaries and allowances ¥0.8 billion
- Depreciation ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥2.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
KAYAC
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
KAYAC
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥12.6B | ¥16.5B | ¥17.5B | ¥16.7B | ¥20.1B |
| Year on year (%) | +43.6%◆ | +31.3%◆ | +5.8% | -4.2% | +20.1%◆ |
| Ordinary income (loss) | ¥1.3B | ¥1.2B | ¥1.0B | ¥0.4B | ¥0.9B |
| Change from prior year | +70.8% | -4.1% | -14.4% | -61.3% | +111.6% |
| Ordinary income (loss) as a share of Net sales | 10.1% | 7.4% | 5.9% | 2.4% | 4.2% |
| Change (percentage points) | +1.6 points | -2.7 points◆ | -1.4 points | -3.5 points◆ | +1.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Ordinary income (loss) as a share of revenue +14.0 points, Ordinary income (loss) loss to profit
- 2016Net sales year on year +48.4%
- 2018Ordinary income (loss) as a share of revenue -18.1 points, Ordinary income (loss) profit to loss
- 2019Ordinary income (loss) as a share of revenue -2.5 points
- 2020Net sales year on year +37.1%, Ordinary income (loss) as a share of revenue +16.9 points, Ordinary income (loss) loss to profit
- 2021Net sales year on year +43.6%
- 2022Net sales year on year +31.3%, Ordinary income (loss) as a share of revenue -2.7 points
- 2024Ordinary income (loss) as a share of revenue -3.5 points
- 2025Net sales year on year +20.1%
KAYAC
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KAYAC
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥12.6 billion | ¥16.5 billion | ¥17.5 billion | ¥16.7 billion | ¥20.1 billion |
| Ordinary income (loss) | ¥1.3 billion | ¥1.2 billion | ¥1.0 billion | ¥0.4 billion | ¥0.9 billion |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | ¥0.8 billion | ¥0.5 billion | ¥0.1 billion | ¥0.7 billion |
| Comprehensive income | ¥1.0 billion | ¥0.8 billion | ¥0.6 billion | ¥0.2 billion | ¥0.7 billion |
| Net assets | ¥3.6 billion | ¥5.3 billion | ¥5.9 billion | ¥6.0 billion | ¥6.3 billion |
| Total assets | ¥7.9 billion | ¥11.0 billion | ¥11.7 billion | ¥12.9 billion | ¥13.6 billion |
| Net assets per share | 215.17 yen | 302.23 yen | 335.47 yen | 342.63 yen | 373.81 yen |
| Basic earnings (loss) per share | 54.49 yen | 50.11 yen | 31.97 yen | 9.25 yen | 42.63 yen |
| Diluted earnings per share | 53.99 yen | 49.54 yen | 31.58 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 41.8% | 43.9% | 46.3% | 42.9% | 42.5% |
| Return on equity | 29.0% | 19.2% | 10.0% | 2.7% | 12.1% |
| Net cash provided by (used in) operating activities | ¥0.5 billion | ¥1.8 billion | ¥1.1 billion | ¥-0.2 billion | ¥0.9 billion |
| Net cash provided by (used in) investing activities | ¥13.41 million | ¥-0.9 billion | ¥-0.4 billion | ¥-1.0 billion | ¥87.24 million |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | ¥0.9 billion | ¥-35.63 million | ¥0.9 billion | ¥-0.6 billion |
| Cash and cash equivalents | ¥2.5 billion | ¥4.3 billion | ¥5.0 billion | ¥4.8 billion | ¥5.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥7.6 billion | ¥9.9 billion | ¥11.4 billion | ¥10.7 billion | ¥11.9 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.5 billion | ¥0.6 billion | ¥0.4 billion | ¥1.1 billion |
| Net income (loss) | ¥0.5 billion | ¥0.5 billion | ¥0.7 billion | ¥0.3 billion | ¥0.5 billion |
| Capital stock | ¥0.5 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion |
| Total number of issued shares (common stock) | 15,247,100 shares | 15,953,800 shares | 16,108,800 shares | 16,108,800 shares | 16,108,800 shares |
| Net assets | ¥3.2 billion | ¥4.3 billion | ¥5.0 billion | ¥5.2 billion | ¥5.3 billion |
| Total assets | ¥6.2 billion | ¥8.1 billion | ¥9.2 billion | ¥10.4 billion | ¥10.4 billion |
| Net assets per share | 209.75 yen | 265.33 yen | 306.82 yen | 322.35 yen | 340.22 yen |
| Dividend per share | 3.9 yen | 3.9 yen | 3.9 yen | 3.9 yen | 3.9 yen |
| Basic earnings (loss) per share | 34.6 yen | 29.87 yen | 43.47 yen | 18.9 yen | 30.82 yen |
| Diluted earnings per share | 34.28 yen | 29.53 yen | 42.93 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 51.9% | 52.5% | 53.7% | 49.8% | 50.5% |
| Return on equity | 18.0% | 12.5% | 15.1% | 6.0% | 9.5% |
| Payout ratio | 11.3% | 13.1% | 9.0% | 20.6% | 12.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥3.9 | Could not be retrieved | 12.7% | |
| FY ending 12/2024 | ¥3.9 | Could not be retrieved | 20.6% | |
| FY ending 12/2023 | ¥3.9 | Could not be retrieved | 9.0% | |
| FY ending 12/2022 | ¥3.9 | Could not be retrieved | 13.1% | |
| FY ending 12/2021 | ¥3.9 | Could not be retrieved | 11.3% | |
| FY ending 12/2020 | ¥3.9 | Could not be retrieved | 21.2% | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2018 | ¥2 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2017 | ¥3.9 | Could not be retrieved | 10.8% |
KAYAC
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KAYAC
Unit %Source Annual securities reports
- Financial institutions3.06%
- Securities firms2.88%
- Other corporations4.00%
- Foreign holders (institutions)0.83%
- Foreign holders (individuals)0.14%
- Individuals and others89.08%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 柳澤 大輔 | 23.01% | 3,546,221 |
| 2 | 貝畑 政徳 | 19.46% | 2,998,421 |
| 3 | 久場 智喜 | 16.3% | 2,512,221 |
| 4 | ㈱カインズ | 3.5% | 539,300 |
| 5 | ㈱日本カストディ銀行(信託口) | 3.0% | 462,700 |
| 6 | 渡邊 信太郎 | 1.19% | 183,000 |
| 7 | 山田 智則 | 1.01% | 155,000 |
| 8 | JPモルガン証券㈱ | 0.7% | 108,500 |
| 9 | 松井証券㈱ | 0.67% | 103,700 |
| 10 | 望月 重孝 | 0.62% | 96,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.6 billion |
| FY ending 12/2020 | ¥0.1 billion |
Revenue scale in the same industry
KAYAC
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 160 companies
- 164 GMO GlobalSignFY Dec 2025 ¥20.7B
- 165 YE DIGITALFY Feb 2026 ¥20.3B
- 166 KAYACThis companyFY Dec 2025 ¥20.1B
- 167 SOLITON SYSTEMSFY Dec 2025 ¥19.8B
- 168 Television NishinipponFY Mar 2026 ¥19.4B
- … 474 companies
Workforce information
Women 83 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 260 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人A&Aパートナーズ |
| Audit fees (this year, total) | ¥72.55 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 | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated |
| Net sales | ¥20.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥87.24 million | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Ordinary income (loss) | ¥0.9 billion | Consolidated |
| Total assets | ¥13.6 billion | Consolidated |
| Return on equity | 12.1% | Consolidated |
| Equity-to-asset ratio | 42.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Basic earnings (loss) per share | 42.63 yen | Consolidated |
| Net assets per share | 373.81 yen | Consolidated |
| Dividend per share | 3.9 yen | Parent only |
| Net sales | ¥11.9 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Total number of issued shares (common stock) | 16,108,800 shares | Parent only |
| Net assets | ¥5.3 billion | Parent only |
| Ordinary income (loss) | ¥1.1 billion | Parent only |
| Total assets | ¥10.4 billion | Parent only |
| Return on equity | 9.5% | Parent only |
| Equity-to-asset ratio | 50.5% | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Payout ratio | 12.7% | Parent only |
| Basic earnings (loss) per share | 30.82 yen | Parent only |
| Net assets per share | 340.22 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 618 people | Consolidated |
| Number of employees | 618 people | Consolidated |
| Average length of service (years) | 7.5 years | Parent only |
| Average annual salary | ¥6.65 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Number of employees | 222 people | Parent only |
| Number of employees | 222 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 55 people | Consolidated |
| Average number of temporary employees | 55 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 21 companies | Consolidated |
| Average number of temporary employees | 28 people | Parent only |
| Average number of temporary employees | 28 people | Parent only |
| Total return on the share price index | 58.0% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of gain loss on sale equity securities not listed investment equity securities held for pure investment reporting company | ¥-27.00 million | Consolidated |
| Number of shares held | 10,705,063 shares | Consolidated |
| Total number of shares held treasury shares etc | 700,200 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥2.80 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥96.05 million | Consolidated |
| Number of shares | 16,108,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.3% | Consolidated |
| Shareholding ratio | 69.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 700,200 shares | Consolidated |
| Number of voting rights | 154,014 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥47.73 million | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 25 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 62.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.6 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥42.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥72.55 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥30.05 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥46.15 million | Consolidated |
| Revenue | ¥3.7 billion | Consolidated |
| Revenue | ¥6.05 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥2.72 million | Parent only |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥85.75 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥13.03 million | Consolidated |
| Other, net | ¥53.57 million | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥4.1 billion | Consolidated |
| Operational investment securities | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥1.9 billion | Consolidated |
| Non-current assets | ¥3.6 billion | Consolidated |
| Land | ¥0.6 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥91.55 million | Consolidated |
| Buildings and structures, net | ¥1.2 billion | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Subscription rights to shares | ¥37.82 million | Consolidated |
| Property, plant and equipment | ¥2.0 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accrued expenses | ¥0.4 billion | Consolidated |
| Accounts payable - other | ¥0.9 billion | Consolidated |
| Shareholders' equity | ¥5.7 billion | Consolidated |
| Current liabilities | ¥5.4 billion | Consolidated |
| Current assets | ¥10.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.9 billion | Consolidated |
| Foreign currency translation adjustment | ¥-0.02 million | Consolidated |
| Intangible assets | ¥0.8 billion | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Cash and deposits | ¥5.3 billion | Consolidated |
| Short-term loans payable | ¥0.5 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Total assets | ¥13.6 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.4 billion | Consolidated |
| Valuation and translation adjustments | ¥13.01 million | Consolidated |
| Liabilities | ¥7.3 billion | Consolidated |
| Liabilities and net assets | ¥13.6 billion | Consolidated |
| Accounts payable - trade | ¥0.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-63.88 million | Consolidated |
| Allowance for doubtful accounts | ¥-15.74 million | Consolidated |
| Capital surplus | ¥1.1 billion | Consolidated |
| Capital stock | ¥0.9 billion | Consolidated |
| Long-term loans payable | ¥1.8 billion | Consolidated |
| Non-controlling interests | ¥0.5 billion | Consolidated |
| Deposits received | ¥1.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.9 billion | Consolidated |
| Other | ¥7.68 million | Parent only |
| Other | ¥89.42 million | Parent only |
| Other | ¥0.88 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.78 million | Parent only |
| Valuation difference on available-for-sale securities | ¥3.22 million | Parent only |
| Other, net | ¥2.62 million | Parent only |
| Goodwill | ¥16.07 million | Parent only |
| Software | ¥0.91 million | Parent only |
| Work in process | ¥16.56 million | Parent only |
| Leasehold right | ¥82.32 million | Parent only |
| Retained earnings | ¥3.9 billion | Parent only |
| Prepaid expenses | ¥90.90 million | Parent only |
| Operational investment securities | ¥0.4 billion | Parent only |
| Non-current liabilities | ¥1.4 billion | Parent only |
| Non-current assets | ¥4.6 billion | Parent only |
| Land | ¥0.6 billion | Parent only |
| Accounts receivable - trade | ¥1.8 billion | Parent only |
| Contract liabilities | ¥27.60 million | Parent only |
| Contract assets | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥29.67 million | Parent only |
| Buildings, net | ¥1.0 billion | Parent only |
| Investments and other assets | ¥2.9 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥37.82 million | Parent only |
| Property, plant and equipment | ¥1.6 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥5.2 billion | Parent only |
| Structures, net | ¥14.74 million | Parent only |
| Current liabilities | ¥3.7 billion | Parent only |
| Current assets | ¥5.8 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥2.7 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Net assets | ¥5.3 billion | Parent only |
| Net assets | ¥5.3 billion | Parent only |
| Total assets | ¥10.4 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥3.9 billion | Parent only |
| Treasury stock | ¥-0.4 billion | Parent only |
| Valuation and translation adjustments | ¥3.22 million | Parent only |
| Liabilities | ¥5.1 billion | Parent only |
| Liabilities and net assets | ¥10.4 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.20 million | Parent only |
| Allowance for doubtful accounts | ¥-9.09 million | Parent only |
| Capital surplus | ¥0.8 billion | Parent only |
| Legal capital surplus | ¥0.8 billion | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Long-term loans payable | ¥1.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.2 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Deposits received | ¥1.2 billion | Parent only |
| Current portion of long-term loans payable | ¥0.7 billion | Parent only |
Statement of income (83 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥46.55 million | Consolidated |
| Other | ¥14.46 million | Consolidated |
| Other comprehensive income | ¥10.42 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥10.44 million | Consolidated |
| Gain on sale of businesses | ¥5.34 million | Consolidated |
| Dividends from surplus | ¥-62.82 million | Consolidated |
| Comprehensive income | ¥0.7 billion | Consolidated |
| Interest income | ¥10.72 million | Consolidated |
| Dividend income | ¥1.26 million | Consolidated |
| Operating income | ¥1.1 billion | Consolidated |
| Non-operating income | ¥79.43 million | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated |
| Cost of sales | ¥9.2 billion | Consolidated |
| Gross profit (loss) | ¥10.9 billion | Consolidated |
| Net sales | ¥20.1 billion | Consolidated |
| Advertising expenses | ¥7.1 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥87.24 million | Consolidated |
| Gain on change in equity | ¥20.68 million | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Interest expenses | ¥26.92 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥-60.72 million | Consolidated |
| Foreign exchange gains | ¥20.91 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.02 million | Consolidated |
| Extraordinary income | ¥0.4 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥26.29 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated |
| Salaries and allowances | ¥0.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥9.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥5.07 million | Consolidated |
| Capital increase of consolidated subsidiaries | ¥0.77 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥20.27 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥20.01 million | Consolidated |
| Other | ¥27.05 million | Parent only |
| Other | ¥1.44 million | Parent only |
| Dividends from surplus | ¥-62.82 million | Parent only |
| Interest income | ¥8.83 million | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥27.14 million | Parent only |
| Cost of sales | ¥3.4 billion | Parent only |
| Gross profit (loss) | ¥8.5 billion | Parent only |
| Net sales | ¥11.9 billion | Parent only |
| Advertising expenses | ¥7.0 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Loss on investments in partnership | ¥3.42 million | Parent only |
| Gain on sales of investment securities | ¥56.74 million | Parent only |
| Loss on valuation of investment securities | ¥91.69 million | Parent only |
| Interest expenses | ¥17.09 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-7.57 million | Parent only |
| Depreciation | ¥10.50 million | Parent only |
| Foreign exchange gains | ¥21.50 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥1.1 billion | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥7.9 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥5.20 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-9.30 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥61.59 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 | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥39.38 million | Consolidated |
| Total changes during the period | ¥47.41 million | Parent only |
| Net changes in items other than shareholders' equity | ¥7.11 million | Parent only |
Statement of cash flows (44 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥70.39 million | Consolidated |
| Other | ¥-17.57 million | Consolidated |
| Other | ¥-5.14 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Loss (gain) on business transfer | ¥-5.34 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥39.80 million | Consolidated |
| Interest expenses paid | ¥-26.95 million | Consolidated |
| Interest and dividends income received | ¥11.98 million | Consolidated |
| Proceeds from subsidy income | ¥0.48 million | Consolidated |
| Interest income | ¥-10.72 million | Consolidated |
| Dividend income | ¥-1.26 million | Consolidated |
| Decrease increase in investment securities for sale | ¥-0.2 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.4 billion | Consolidated |
| Subtotal | ¥1.0 billion | Consolidated |
| Purchase of investment securities | ¥-8.95 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.1 billion | Consolidated |
| Loss (gain) on change in equity | ¥-20.68 million | Consolidated |
| Equity in earnings losses of affiliates | ¥0.3 billion | Consolidated |
| Interest expenses | ¥26.92 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥41.18 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-32.70 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.27 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-35.30 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥8.72 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-14.07 million | Consolidated |
| Decrease (increase) in inventories | ¥26.76 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Income taxes refund | ¥0.1 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-24.59 million | Consolidated |
| Purchase of intangible assets | ¥-55.18 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥49.16 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥4.20 million | Consolidated |
| Dividends | ¥-63.21 million | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.0 billion | Consolidated |
| Payments of long-term loans receivable | ¥-0.2 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-0.2 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥12.05 million | Consolidated |
| Increase (decrease) in deposits | ¥0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated | Disclosed |
| Dividend per share | 4 | Parent only | Disclosed |
| Number of employees | 618 | Consolidated | Disclosed |
| Net assets | ¥6.3 billion | Consolidated | Disclosed |
| Net sales | ¥20.1 billion | Consolidated | Disclosed |
| Operating income | ¥1.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.9 billion | Consolidated | Disclosed |
| Net income | ¥0.7 billion | Consolidated | Disclosed |
| Total assets | ¥13.6 billion | Consolidated | Disclosed |
| Operating margin | 5.3% | Consolidated | Calculated |
| Net margin | 3.4% | Consolidated | Calculated |
| Sales per employee | 32515673 yen | Consolidated | Calculated |
| Total asset turnover | 1.48 times | Consolidated | Calculated |
| Net assets to total assets | 46.5% | Consolidated | Calculated |