CHANGE
CHANGE Holdings, Inc.
Company highlights
The largest segment by revenue is パブリテック事業, at 55.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CHANGE
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| パブリテック事業 | ¥29.5 billion | 55.9% | ¥26.1 billion | ¥14.2 billion | 81.3% | 48.0% | ¥13.0 billion |
| NEW-ITトランスフォーメーション事業 | ¥23.3 billion | 44.1% | ¥20.3 billion | ¥3.3 billion | 18.7% | 14.0% | ¥6.0 billion |
| Total of the businesses | ¥52.7 billion | 100.0% | ¥17.4 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥17.8 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥7.3 billion | Consolidated | |
| Other | ¥3.2 billion | Consolidated | |
| Depreciation and amortization | ¥1.6 billion | Consolidated | |
| Business consignment expenses | ¥1.5 billion | Consolidated | |
| Salaries and allowances | ¥1.5 billion | Parent only | |
| Fee expenses | ¥0.4 billion | Parent only | |
| Profit by stage | Operating income | ¥11.2 billion | Consolidated |
| Net income | ¥6.9 billion | Consolidated | |
| Ordinary income | ¥5.7 billion | Parent only |
CHANGE
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥17.8 billion
- Employee benefit expenses sgaifrs ¥7.3 billion
- Other ¥3.2 billion
- Depreciation and amortization ¥1.6 billion
- Business consignment expenses ¥1.5 billion
- Salaries and allowances ¥1.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
CHANGE
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥10.1B | ¥20.0B | ¥37.0B | ¥46.4B | ¥52.8B |
| Year on year (%) | Could not be retrieved | +97.4%◆ | +84.9%◆ | +25.3%◆ | +13.9% |
| Profit (loss) before tax (IFRS) | ¥4.6B | ¥5.7B | ¥7.2B | ¥12.7B | ¥11.0B |
| Change from prior year | Could not be retrieved | +23.9% | +28.3% | +74.5% | -12.9% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 45.0% | 28.2% | 19.6% | 27.3% | 20.9% |
| Change (percentage points) | Could not be retrieved | -16.8 points◆ | -8.6 points◆ | +7.7 points◆ | -6.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2015Net sales year on year +96.9%
- 2017Net sales year on year +27.7%, Ordinary income (loss) as a share of revenue +5.1 points
- 2020Revenue (IFRS) year on year +75.9%, Ordinary income (loss) as a share of revenue +18.4 points
- 2023Revenue (IFRS) year on year +97.4%, Profit (loss) before tax (IFRS) as a share of revenue -16.8 points
- 2024Revenue (IFRS) year on year +84.9%, Profit (loss) before tax (IFRS) as a share of revenue -8.6 points
- 2025Revenue (IFRS) year on year +25.3%, Profit (loss) before tax (IFRS) as a share of revenue +7.7 points
- 2026Profit (loss) before tax (IFRS) as a share of revenue -6.4 points
CHANGE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥10.1 billion | ¥20.0 billion | ¥37.0 billion | ¥46.4 billion | ¥52.8 billion |
| Profit (loss) before tax (IFRS) | ¥4.6 billion | ¥5.7 billion | ¥7.2 billion | ¥12.7 billion | ¥11.0 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥3.1 billion | ¥3.9 billion | ¥4.3 billion | ¥7.5 billion | ¥6.9 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥3.1 billion | ¥3.9 billion | ¥4.2 billion | ¥7.5 billion | ¥7.2 billion |
| Equity attributable to owners of parent (IFRS) | ¥33.5 billion | ¥36.5 billion | ¥39.5 billion | ¥41.2 billion | ¥46.8 billion |
| Total assets (IFRS) | ¥42.7 billion | ¥52.9 billion | ¥93.8 billion | ¥104.9 billion | ¥105.6 billion |
| Equity attributable to owners of parent per share (IFRS) | 462.84 yen | 504.21 yen | 545.69 yen | 592.02 yen | 671.98 yen |
| Basic earnings (loss) per share (IFRS) | 42.81 yen | 53.31 yen | 58.91 yen | 106.61 yen | 99.71 yen |
| Diluted earnings (loss) per share (IFRS) | 42.04 yen | 52.41 yen | 57.94 yen | 106.39 yen | 99.69 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 78.4% | 68.9% | 42.1% | 39.3% | 44.3% |
| Return on equity attributable to owners of parent (IFRS) | 9.7% | 11.0% | 11.2% | 18.5% | 15.8% |
| Net cash provided by (used in) operating activities (IFRS) | ¥3.7 billion | ¥-1.1 billion | ¥12.1 billion | ¥7.8 billion | ¥7.3 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-0.8 billion | ¥-7.9 billion | ¥-13.7 billion | ¥-14.1 billion | ¥-2.8 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.2 billion | ¥1.6 billion | ¥17.8 billion | ¥1.3 billion | ¥-8.4 billion |
| Cash and cash equivalents (IFRS) | ¥30.4 billion | ¥23.0 billion | ¥38.4 billion | ¥30.2 billion | ¥26.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.3 billion | ¥3.4 billion | ¥12.7 billion | ¥8.9 billion | ¥11.5 billion |
| Ordinary income (loss) | ¥66.00 million | ¥0.7 billion | ¥11.1 billion | ¥4.8 billion | ¥5.7 billion |
| Net income (loss) | ¥42.00 million | ¥0.5 billion | ¥-96.00 million | ¥3.1 billion | ¥5.6 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 72,959,562 shares | 72,967,562 shares | 72,978,762 shares | 73,852,362 shares | 73,852,362 shares |
| Net assets | ¥39.6 billion | ¥39.9 billion | ¥38.9 billion | ¥36.2 billion | ¥40.5 billion |
| Total assets | ¥41.3 billion | ¥43.5 billion | ¥62.1 billion | ¥71.1 billion | ¥72.4 billion |
| Net assets per share | 547.57 yen | 551.36 yen | 537.06 yen | 520.45 yen | 582.37 yen |
| Dividend per share | 4.5 yen | 10 yen | 18.7 yen | 20.9 yen | 23 yen |
| Basic earnings (loss) per share | 0.59 yen | 6.48 yen | -1.34 yen | 44.18 yen | 80.37 yen |
| Diluted earnings per share | 0.58 yen | 6.37 yen | Could not be retrieved | 44.09 yen | 80.36 yen |
| Equity-to-asset ratio | 95.8% | 91.7% | 62.6% | 50.9% | 56.0% |
| Return on equity | 0.1% | 1.2% | -0.2% | 8.2% | 14.6% |
| Payout ratio | 763.1% | 154.2% | Could not be retrieved | 47.3% | 28.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥23 | Could not be retrieved | 28.6% | |
| FY ending 3/2025 | ¥20.9 | Could not be retrieved | 47.3% | |
| FY ending 3/2024 | ¥18.7 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2023 | ¥10 | Could not be retrieved | 154.2% | |
| FY ending 3/2022 | ¥4.5 | Could not be retrieved | 763.1% |
CHANGE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CHANGE
Unit %Source Annual securities reports
- Financial institutions7.17%
- Securities firms2.04%
- Other corporations36.01%
- Foreign holders (institutions)4.20%
- Foreign holders (individuals)0.09%
- Individuals and others50.45%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | SBIホールディングス株式会社 | 37.09% | 25,813,200 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.82% | 3,360,500 |
| 3 | 神保 吉寿 | 4.08% | 2,840,000 |
| 4 | 福留 大士 | 3.2% | 2,229,500 |
| 5 | 伊藤 彰 | 1.81% | 1,262,000 |
| 6 | 石原 徹哉 | 1.8% | 1,258,000 |
| 7 | 金田 憲治 | 1.73% | 1,208,000 |
| 8 | 須永 珠代 | 1.71% | 1,195,292 |
| 9 | 株式会社日本カストディ銀行(信託口) | 1.4% | 981,000 |
| 10 | 高橋 範光 | 1.3% | 908,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥2.2 billion |
| FY ending 9/2020 | ¥0.6 billion |
Revenue scale in the same industry
CHANGE
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
- … 70 companies
- 74 SansanFY May 2026 ¥53.8B
- 75 SRAFY Mar 2026 ¥53.3B
- 76 CHANGEThis companyFY Mar 2026 ¥52.8B
- 77 NSWFY Mar 2026 ¥52.4B
- 78 JUSTSYSTEMSFY Mar 2026 ¥51.5B
- … 564 companies
Workforce information
Women 45 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 111 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
4.8 hours |
| Annual paid leave taken (all employees) | 61.8% |
| Childcare leave taken, men |
100% |
| Share of managers who are women | 19.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥99.00 million |
| Non-audit fees (this year, total) | ¥2.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥7.3 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 99.71 yen | Consolidated |
| Revenue (IFRS) | ¥52.8 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 99.69 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥6.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥7.2 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥26.2 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥11.0 billion | Consolidated |
| Total assets (IFRS) | ¥105.6 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥46.8 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 15.8% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 44.3% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-8.4 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 671.98 yen | Consolidated |
| Dividend per share | 23 yen | Parent only |
| Operating revenue | ¥11.5 billion | Parent only |
| Net income (loss) | ¥5.6 billion | Parent only |
| Diluted earnings per share | 80.36 yen | Parent only |
| Total number of issued shares (common stock) | 73,852,362 shares | Parent only |
| Net assets | ¥40.5 billion | Parent only |
| Ordinary income (loss) | ¥5.7 billion | Parent only |
| Total assets | ¥72.4 billion | Parent only |
| Return on equity | 14.6% | Parent only |
| Equity-to-asset ratio | 56.0% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 28.6% | Parent only |
| Basic earnings (loss) per share | 80.37 yen | Parent only |
| Net assets per share | 582.37 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,439 people | Consolidated |
| Number of employees | 1,439 people | Consolidated |
| Average length of service (years) | 4.1 years | Parent only |
| Average annual salary | ¥11.06 million | Parent only |
| Average age (years) | 41.6 years old | Parent only |
| Number of employees | 108 people | Parent only |
| Number of employees | 108 people | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 1,862 people | Consolidated |
| Average number of temporary employees | 1,862 people | Consolidated |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Total return on the share price index | 245.6% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 41,055,492 shares | Consolidated |
| Total number of shares held treasury shares etc | 4,273,400 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 |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of shares | 73,852,362 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.8% | Consolidated |
| Shareholding ratio | 59.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 4,273,400 shares | Consolidated |
| Number of voting rights | 695,266 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.8 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.9 billion | Consolidated |
| Number of issues | 12 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 24.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.2 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥84.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥99.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥15.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥2.00 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-54.00 million | Consolidated |
| Revenue | ¥8.00 million | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥67.00 million | Consolidated |
| Revenue | ¥8.00 million | Consolidated |
| Revenue | ¥30.00 million | Consolidated |
| Change in average annual salary from the previous year | 12.6% | Parent only |
| Revenue | ¥1.5 billion | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Revenue | ¥-0.7 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Balance sheet (138 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0 | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥-34.00 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other current liabilities clifrs | ¥2.7 billion | Consolidated |
| Other current assets caifrs | ¥1.3 billion | Consolidated |
| Other components of equity IFRS | ¥0.2 billion | Consolidated |
| Other financial liabilities | ¥0.3 billion | Consolidated |
| Other financial assets | ¥8.00 million | Consolidated |
| Other financial assets | ¥8.4 billion | Consolidated |
| Other non current liabilities nclifrs | ¥25.00 million | Consolidated |
| Other non current assets ncaifrs | ¥39.00 million | Consolidated |
| Goodwill | ¥31.5 billion | Consolidated |
| Goodwill | ¥-2.2 billion | Consolidated |
| Goodwill IFRS | ¥29.3 billion | Consolidated |
| Goodwill IFRS | ¥29.3 billion | Consolidated |
| Software | ¥-2.4 billion | Consolidated |
| Software | ¥3.6 billion | Consolidated |
| Software IFRS | ¥1.2 billion | Consolidated |
| Lease obligations | ¥0.8 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Work in process | ¥21.00 million | Consolidated |
| Right of use assets IFRS | ¥1.3 billion | Consolidated |
| Borrowings | ¥6.0 billion | Consolidated |
| Retained earnings IFRS | ¥29.5 billion | Consolidated |
| Merchandise | ¥0.5 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-0.7 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥1.0 billion | Consolidated |
| Trademarks IFRS | ¥0.3 billion | Consolidated |
| Trade and other payables clifrs | ¥12.5 billion | Consolidated |
| Trade and other receivables caifrs | ¥21.4 billion | Consolidated |
| Land | ¥0.2 billion | Consolidated |
| Land IFRS | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥-0.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Buildings | ¥1.0 billion | Consolidated |
| Buildings | ¥-0.3 billion | Consolidated |
| Buildings IFRS | ¥0.7 billion | Consolidated |
| Provisions clifrs | ¥0.1 billion | Consolidated |
| Provisions nclifrs | ¥0.5 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.1 billion | Consolidated |
| Property, plant and equipment | ¥2.1 billion | Consolidated |
| Property, plant and equipment | ¥-0.7 billion | Consolidated |
| Property plant and equipment IFRS | ¥1.4 billion | Consolidated |
| Property plant and equipment IFRS | ¥1.4 billion | Consolidated |
| Income taxes payable | ¥2.3 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥19.00 million | Consolidated |
| Machinery, equipment and vehicles | ¥-17.00 million | Consolidated |
| Machinery and vehicles IFRS | ¥1.00 million | Consolidated |
| Total current liabilities IFRS | ¥24.7 billion | Consolidated |
| Current assets IFRS | ¥49.3 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-4.6 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥13.4 billion | Consolidated |
| Intangible assets IFRS | ¥8.8 billion | Consolidated |
| Intangible assets IFRS | ¥8.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥26.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥26.2 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥21.8 billion | Consolidated |
| Net assets | ¥54.8 billion | Consolidated |
| Net assets | ¥54.8 billion | Consolidated |
| Total assets | ¥105.6 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥3.3 billion | Consolidated |
| Deferred tax assets IFRS | ¥2.0 billion | Consolidated |
| Treasury shares IFRS | ¥-5.9 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥46.8 billion | Consolidated |
| Liabilities and equity IFRS | ¥105.6 billion | Consolidated |
| Liabilities IFRS | ¥50.8 billion | Consolidated |
| Supplies | ¥4.00 million | Consolidated |
| Capital surplus IFRS | ¥21.9 billion | Consolidated |
| Share capital IFRS | ¥1.0 billion | Consolidated |
| Non controlling interests IFRS | ¥8.0 billion | Consolidated |
| Non current labilities IFRS | ¥26.1 billion | Consolidated |
| Non current assets IFRS | ¥56.3 billion | Consolidated |
| Customer relationship | ¥-1.5 billion | Consolidated |
| Customer relationship | ¥8.6 billion | Consolidated |
| Customer related assets IFRS | ¥7.1 billion | Consolidated |
| Other | ¥16.00 million | Parent only |
| Other | ¥11.00 million | Parent only |
| Other | ¥50.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥8.00 million | Parent only |
| Other accounts receivable | ¥3.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Parent only |
| Other capital surplus | ¥36.6 billion | Parent only |
| Software | ¥35.00 million | Parent only |
| Retained earnings | ¥7.3 billion | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Advance payments trade | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥20.8 billion | Parent only |
| Non-current assets | ¥60.2 billion | Parent only |
| Accounts receivable - trade | ¥1.3 billion | Parent only |
| Contract assets | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥79.00 million | Parent only |
| Tools, furniture and fixtures | ¥47.00 million | Parent only |
| Buildings | ¥0.1 billion | Parent only |
| Buildings, net | ¥45.00 million | Parent only |
| Investments and other assets | ¥60.1 billion | Parent only |
| Investment securities | ¥4.7 billion | Parent only |
| Lease and guarantee deposits | ¥87.00 million | Parent only |
| Subscription rights to shares | ¥2.00 million | Parent only |
| Property, plant and equipment | ¥93.00 million | Parent only |
| Accrued expenses | ¥19.00 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Provision for shareholder benefit program | ¥31.00 million | Parent only |
| Shareholders' equity | ¥40.1 billion | Parent only |
| Current liabilities | ¥11.0 billion | Parent only |
| Current assets | ¥12.1 billion | Parent only |
| Accumulated depreciation | ¥-32.00 million | Parent only |
| Accumulated depreciation | ¥-62.00 million | Parent only |
| Intangible assets | ¥44.00 million | Parent only |
| Cash and deposits | ¥8.1 billion | Parent only |
| Net assets | ¥40.5 billion | Parent only |
| Net assets | ¥40.5 billion | Parent only |
| Total assets | ¥72.4 billion | Parent only |
| Deferred tax liabilities | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥7.3 billion | Parent only |
| Treasury stock | ¥-5.9 billion | Parent only |
| Valuation and translation adjustments | ¥0.4 billion | Parent only |
| Liabilities | ¥31.8 billion | Parent only |
| Liabilities and net assets | ¥72.4 billion | Parent only |
| Accounts payable - trade | ¥0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.6 billion | Parent only |
| Capital surplus | ¥37.6 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥42.00 million | Parent only |
| Long-term loans payable | ¥20.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥54.2 billion | Parent only |
| Affiliated company short-term loans payable | ¥4.6 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.7 billion | Parent only |
| Deposits received | ¥32.00 million | Parent only |
| Current portion of long-term loans payable | ¥5.3 billion | Parent only |
Statement of income (100 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥31.00 million | Consolidated |
| Other | ¥20.00 million | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥4.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥0.3 billion | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other expenses IFRS | ¥0.1 billion | Consolidated |
| Other expenses IFRS | ¥0.1 billion | Consolidated |
| Lease obligations | ¥10.00 million | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.5 billion | Consolidated |
| Operating income | ¥11.2 billion | Consolidated |
| Operating income | ¥11.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.3 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥0 | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥79.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥2.00 million | Consolidated |
| Basic earnings loss per share IFRS | 99.71 yen | Consolidated |
| Cost of sales IFRS | ¥24.0 billion | Consolidated |
| Gross profit IFRS | ¥28.8 billion | Consolidated |
| Net sales | ¥52.8 billion | Consolidated |
| Net sales | ¥52.8 billion | Consolidated |
| Revenue from external customers IFRS | ¥52.8 billion | Consolidated |
| Acquisition of subsidiaries ssifrs | ¥47.00 million | Consolidated |
| Diluted earnings loss per share IFRS | 99.69 yen | Consolidated |
| Advertising expenses IFRS | ¥3.2 billion | Consolidated |
| Profit loss IFRS | ¥7.2 billion | Consolidated |
| Profit loss IFRS | ¥7.2 billion | Consolidated |
| Profit loss IFRS | ¥7.2 billion | Consolidated |
| Profit loss IFRS | ¥7.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥7.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥7.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥7.4 billion | Consolidated |
| Net income | ¥6.9 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥7.3 billion | Consolidated |
| Total transactions with owners IFRS | ¥-2.3 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.8 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.2 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.2 billion | Consolidated |
| Change in interests in subsidiaries | ¥-0.6 billion | Consolidated |
| Business consignment expenses | ¥1.5 billion | Consolidated |
| Income tax expense IFRS | ¥3.8 billion | Consolidated |
| Depreciation and amortization | ¥2.6 billion | Consolidated |
| Depreciation and amortization | ¥1.6 billion | Consolidated |
| Impairment loss | ¥55.00 million | Consolidated |
| Impairment loss | ¥55.00 million | Consolidated |
| Foreign exchange loss IFRS | ¥0 | Consolidated |
| Cash and cash equivalents | ¥59.00 million | Consolidated |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | ¥-4.0 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥3.00 million | Consolidated |
| Profit loss before tax IFRS | ¥11.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥11.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥11.0 billion | Consolidated |
| Government grant income IFRS | ¥50.00 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥7.2 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-8.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥17.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥17.8 billion | Consolidated |
| Provision for doubtful accounts IFRS | ¥17.00 million | Consolidated |
| Dividendsofsurplus | ¥-1.6 billion | Consolidated |
| Finance income IFRS | ¥0.4 billion | Consolidated |
| Finance income IFRS | ¥0.4 billion | Consolidated |
| Finance income IFRS | ¥0.4 billion | Consolidated |
| Finance costs IFRS | ¥0.6 billion | Consolidated |
| Finance costs IFRS | ¥0.6 billion | Consolidated |
| Finance costs IFRS | ¥0.6 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.2 billion | Consolidated |
| Other | ¥20.00 million | Parent only |
| Other | ¥1.00 million | Parent only |
| Other operating revenue | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-1.5 billion | Parent only |
| Interest income | ¥58.00 million | Parent only |
| Operating income | ¥7.2 billion | Parent only |
| Operating revenue | ¥11.5 billion | Parent only |
| Non-operating income | ¥78.00 million | Parent only |
| Non-operating expenses | ¥1.5 billion | Parent only |
| Operating expenses | ¥4.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥64.00 million | Parent only |
| Net income (loss) | ¥5.6 billion | Parent only |
| Net income (loss) | ¥5.6 billion | Parent only |
| Loss on valuation of investment securities | ¥0.8 billion | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Fee expenses | ¥0.4 billion | Parent only |
| Income taxes - current | ¥3.00 million | Parent only |
| Income taxes | ¥8.00 million | Parent only |
| Income taxes - deferred | ¥4.00 million | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥5.6 billion | Parent only |
| Consulting fee income | ¥2.0 billion | Parent only |
| Ordinary income | ¥5.7 billion | Parent only |
| Salaries and allowances | ¥1.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.4 billion | Parent only |
| Financing expenses | ¥4.00 million | Parent only |
| Provision for loss on business of subsidiaries and associates | ¥16.00 million | Parent only |
| Dividends from subsidiaries and associates | ¥7.9 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥56.00 million | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.00 million | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Other | ¥-0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-1.1 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.4 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥62.00 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥69.00 million | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-2.2 billion | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-1.0 billion | Consolidated |
| Subtotal | ¥11.4 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-1.0 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-0.2 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-77.00 million | Consolidated |
| Income taxes paid ope cfifrs | ¥-3.8 billion | Consolidated |
| Depreciation and amortization | ¥2.6 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥55.00 million | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-0.5 billion | Consolidated |
| Redemption of bonds and repayments of long term borrowings fin cfifrs | ¥-6.5 billion | Consolidated |
| Dividends | ¥-1.5 billion | Consolidated |
| Finance income and expenses, net | ¥0.2 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥1.4 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-0.6 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-0.2 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥4.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥7.3 billion | Consolidated | Disclosed |
| Dividend per share | 23 | Parent only | Disclosed |
| Number of employees | 1,439 | Consolidated | Disclosed |
| Net assets | ¥54.8 billion | Consolidated | Disclosed |
| Net sales | ¥52.8 billion | Consolidated | Disclosed |
| Operating income | ¥11.2 billion | Consolidated | Disclosed |
| Operating revenue | ¥11.5 billion | Parent only | Disclosed |
| Ordinary income | ¥5.7 billion | Parent only | Disclosed |
| Net income | ¥6.9 billion | Consolidated | Disclosed |
| Total assets | ¥105.6 billion | Consolidated | Disclosed |
| Operating margin | 21.2% | Consolidated | Calculated |
| Net margin | 13.1% | Consolidated | Calculated |
| Sales per employee | 36710910 yen | Consolidated | Calculated |
| Total asset turnover | 0.5 times | Consolidated | Calculated |
| Net assets to total assets | 51.9% | Consolidated | Calculated |