SHANON
SHANON Inc.
Company highlights
The largest segment by revenue is マーケティングクラウド事業, at 81.0% of the total.
Key figures
Period Nov 2024 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SHANON
Revenue and profit by business segment
Period Nov 2024 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| マーケティングクラウド事業 | ¥2.6 billion | 81.0% | ¥2.7 billion | ¥0.4 billion | 81.9% | 16.9% | ¥0.2 billion |
| イベントクラウド事業 | ¥0.6 billion | 19.0% | ¥0.5 billion | ¥97.52 million | 18.1% | 16.0% | ¥43.43 million |
| Total of the businesses | ¥3.2 billion | 100.0% | ¥0.5 billion | 100.0% | |||
Revenue and profit
SHANON
Period Nov 2024 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.9 billion | Consolidated |
| Provision for bonuses | ¥93.98 million | Consolidated | |
| Depreciation | ¥32.65 million | Parent only | |
| Amortization of goodwill | ¥13.45 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.51 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥2.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated | |
| Ordinary income | ¥64.99 million | Consolidated | |
| Net income | ¥-27.67 million | Consolidated |
SHANON
Selling, general and administrative expenses
Period Nov 2024 to Dec 2025Source Annual securities reports
- Payrolls and allowances ¥0.9 billion
- Provision for bonuses ¥0.1 billion
- Depreciation ¥0.0 billion
- Amortization of goodwill ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥0.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
SHANON
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
SHANON
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.2B | ¥2.5B | ¥2.9B | ¥3.2B | ¥3.2B |
| Year on year (%) | +23.0%◆ | +11.8% | +19.5% | +9.3% | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.1B | -¥0.3B | -¥0.3B | -¥0.1B | ¥0.1B |
| Change from prior year | +43.9% | profit to loss◆ | 0.84x | 0.20x | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 2.4% | -13.2% | -9.3% | -1.7% | 2.0% |
| Change (percentage points) | +0.3 points | -15.6 points◆ | +3.9 points◆ | +7.7 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Net sales year on year +21.5%
- 2015Net sales year on year -22.2%, Ordinary income (loss) as a share of revenue +5.3 points, Ordinary income (loss) loss to profit
- 2017Ordinary income (loss) as a share of revenue -6.7 points, Ordinary income (loss) profit to loss
- 2018Ordinary income (loss) as a share of revenue +2.2 points
- 2019Ordinary income (loss) as a share of revenue +3.1 points, Ordinary income (loss) loss to profit
- 2021Net sales year on year +23.0%
- 2022Ordinary income (loss) as a share of revenue -15.6 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue +3.9 points
- 2024Ordinary income (loss) as a share of revenue +7.7 points
SHANON
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 |
|---|---|---|---|---|---|
| Net sales | ¥2.2 billion | ¥2.5 billion | ¥2.9 billion | ¥3.2 billion | ¥3.2 billion |
| Ordinary income (loss) | ¥52.26 million | ¥-0.3 billion | ¥-0.3 billion | ¥-53.33 million | ¥64.99 million |
| Net income (loss) attributable to owners of parent | ¥0.1 billion | ¥-0.4 billion | ¥-0.4 billion | ¥-0.1 billion | ¥-27.67 million |
| Comprehensive income | ¥0.1 billion | ¥-0.4 billion | ¥-0.4 billion | ¥-0.1 billion | ¥-27.12 million |
| Net assets | ¥0.6 billion | ¥0.3 billion | ¥39.53 million | ¥-52.54 million | ¥1.0 billion |
| Total assets | ¥1.7 billion | ¥1.8 billion | ¥2.0 billion | ¥2.2 billion | ¥2.0 billion |
| Net assets per share | 220.2 yen | 97.17 yen | 12.15 yen | -18.31 yen | 165.94 yen |
| Basic earnings (loss) per share | 36.83 yen | -124.76 yen | -145.68 yen | -31.97 yen | -5.18 yen |
| Diluted earnings per share | 36.29 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 38.2% | 15.5% | 1.9% | -2.7% | 49.2% |
| Return on equity | 18.3% | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥-3.92 million | ¥-0.1 billion | ¥0.2 billion | ¥0.6 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-61.11 million |
| Net cash provided by (used in) financing activities | ¥0.1 billion | ¥57.51 million | ¥0.5 billion | ¥0.3 billion | ¥-0.3 billion |
| Cash and cash equivalents | ¥0.5 billion | ¥0.3 billion | ¥0.4 billion | ¥0.8 billion | ¥1.0 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.2 billion | ¥2.4 billion | ¥2.8 billion | ¥3.0 billion | ¥3.2 billion |
| Ordinary income (loss) | ¥87.12 million | ¥-0.2 billion | ¥-0.4 billion | ¥-0.1 billion | ¥71.00 million |
| Net income (loss) | ¥0.1 billion | ¥-0.3 billion | ¥-0.5 billion | ¥-0.2 billion | ¥-21.59 million |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion | ¥0.6 billion | ¥1.1 billion |
| Total number of issued shares (common stock) | 2,932,100 shares | 2,934,400 shares | 3,173,900 shares | 3,180,700 shares | 5,926,200 shares |
| Net assets | ¥0.7 billion | ¥0.4 billion | ¥0.1 billion | ¥-53.99 million | ¥1.0 billion |
| Total assets | ¥1.7 billion | ¥1.7 billion | ¥1.9 billion | ¥2.2 billion | ¥2.0 billion |
| Net assets per share | 233.03 yen | 133.59 yen | 41.03 yen | -18.76 yen | 166.63 yen |
| Basic earnings (loss) per share | 48.25 yen | -99.64 yen | -150.51 yen | -60.71 yen | -4.04 yen |
| Diluted earnings per share | 47.53 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 39.6% | 23.3% | 6.9% | -2.7% | 49.7% |
| Return on equity | 23.1% | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
SHANON
Unit %Source Annual securities reports
- Financial institutions0.01%
- Securities firms4.69%
- Other corporations57.82%
- Foreign holders (institutions)0.45%
- Foreign holders (individuals)0.18%
- Individuals and others36.85%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社イノベーション | 56.71% | 3,360,800 |
| 2 | 中村 健一郎 | 5.88% | 348,200 |
| 3 | 永島 毅一郎 | 4.69% | 277,700 |
| 4 | 株式会社SBI証券 | 1.97% | 117,037 |
| 5 | 引字 圭祐 | 1.75% | 103,700 |
| 6 | 楽天証券株式会社 | 1.59% | 94,300 |
| 7 | 堀 譲治 | 1.33% | 78,600 |
| 8 | 武田 隆志 | 1.19% | 70,800 |
| 9 | 株式会社サンブリッジコーポレーション | 0.87% | 51,800 |
| 10 | 東野 誠 | 0.84% | 50,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.3 billion |
| FY ending 10/2020 | ¥0.1 billion |
Revenue scale in the same industry
SHANON
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
- … 469 companies
- 473 PRONIFY Dec 2025 ¥3.2B
- 474 e-SeikatsuFY Mar 2026 ¥3.2B
- 475 SHANONThis companyFY Dec 2025 ¥3.2B
- 476 DAIWA COMPUTERFY Jul 2025 ¥3.2B
- 477 CS-CFY Sep 2025 ¥3.2B
- … 165 companies
Workforce information
Women 5.9 yrs Average length of service by gender
Women 92 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 247 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
9.5 hours |
| Annual paid leave taken |
67% |
| Childcare leave taken, men |
66% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 17.9% |
| Share of board members who are women | 16.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥47.55 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) (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-27.12 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-61.11 million | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Net assets | ¥1.0 billion | Consolidated |
| Ordinary income (loss) | ¥64.99 million | Consolidated |
| Total assets | ¥2.0 billion | Consolidated |
| Equity-to-asset ratio | 49.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-27.67 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | -5.18 yen | Consolidated |
| Net assets per share | 165.94 yen | Consolidated |
| Net sales | ¥3.2 billion | Parent only |
| Net income (loss) | ¥-21.59 million | Parent only |
| Total number of issued shares (common stock) | 5,926,200 shares | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Ordinary income (loss) | ¥71.00 million | Parent only |
| Total assets | ¥2.0 billion | Parent only |
| Equity-to-asset ratio | 49.7% | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Basic earnings (loss) per share | -4.04 yen | Parent only |
| Net assets per share | 166.63 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 195 people | Consolidated |
| Number of employees | 195 people | Consolidated |
| Wage gap between men and women (all employees) | 81.3% | Parent only |
| Average length of service (years) | 6.4 years | Parent only |
| Average annual salary | ¥5.86 million | Parent only |
| Average age (years) | 36.9 years old | Parent only |
| Number of employees | 187 people | Parent only |
| Number of employees | 187 people | Parent only |
| Number of employees | 187 people | Parent only |
| Wage gap between men and women (regular employees) | 77.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 74.7% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥3.2 billion | Consolidated |
| Average number of temporary employees | 20 people | Consolidated |
| Average number of temporary employees | 20 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 200.0% | Parent only |
| Average number of temporary employees | 20 people | Parent only |
| Average number of temporary employees | 20 people | Parent only |
| Average number of temporary employees | 20 people | Parent only |
| Total return on the share price index | 57.7% | Parent only |
| Ratio of female employees in managerial positions | 18.2% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,552,937 shares | Consolidated |
| Total number of shares held treasury shares etc | 200 shares | Consolidated |
| Number of shares | 5,926,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 76.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 200 shares | Consolidated |
| Number of voting rights | 59,211 units | Consolidated |
| Total shareholder return | 39.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥47.55 million | Consolidated |
| Fees for audit and attestation services - total | ¥47.55 million | Consolidated |
Balance sheet (117 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.47 million | Consolidated |
| Other | ¥52.58 million | Consolidated |
| Other | ¥13.15 million | Consolidated |
| Other | ¥5.52 million | Consolidated |
| Goodwill | ¥80.75 million | Consolidated |
| Goodwill | ¥80.75 million | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Software in progress | ¥67.08 million | Consolidated |
| Work in process | ¥21.09 million | Consolidated |
| Life insurance funds | ¥26.85 million | Consolidated |
| Retained earnings | ¥-0.8 billion | Consolidated |
| Advances received | ¥0.4 billion | Consolidated |
| Prepaid expenses | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥34.66 million | Consolidated |
| Non-current assets | ¥0.6 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥50.30 million | Consolidated |
| Tools, furniture and fixtures | ¥27.98 million | Consolidated |
| Buildings | ¥75.63 million | Consolidated |
| Buildings, net | ¥62.99 million | Consolidated |
| Investments and other assets | ¥96.41 million | Consolidated |
| Notes and accounts payable - trade | ¥24.11 million | Consolidated |
| Lease deposits | ¥67.97 million | Consolidated |
| Subscription rights to shares | ¥2.92 million | Consolidated |
| Property, plant and equipment | ¥90.97 million | Consolidated |
| Income taxes payable | ¥32.69 million | Consolidated |
| Accrued consumption taxes | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥1.0 billion | Consolidated |
| Current liabilities | ¥1.0 billion | Consolidated |
| Current assets | ¥1.4 billion | Consolidated |
| Accumulated depreciation | ¥-22.33 million | Consolidated |
| Accumulated depreciation | ¥-12.64 million | Consolidated |
| Foreign currency translation adjustment | ¥10.70 million | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Cash and deposits | ¥1.0 billion | Consolidated |
| Bond issuance cost | ¥0.43 million | Consolidated |
| Net assets | ¥1.0 billion | Consolidated |
| Net assets | ¥1.0 billion | Consolidated |
| Total assets | ¥2.0 billion | Consolidated |
| Total assets | ¥2.0 billion | Consolidated |
| Deferred tax assets | ¥1.13 million | Consolidated |
| Deferred assets | ¥0.43 million | Consolidated |
| Treasury stock | ¥-0.48 million | Consolidated |
| Valuation and translation adjustments | ¥10.70 million | Consolidated |
| Liabilities | ¥1.0 billion | Consolidated |
| Liabilities and net assets | ¥2.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.09 million | Consolidated |
| Capital surplus | ¥0.7 billion | Consolidated |
| Capital stock | ¥1.1 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥34.66 million | Consolidated |
| Current portion of bonds payable | ¥40.00 million | Consolidated |
| Current portion of long-term loans payable | ¥22.48 million | Consolidated |
| Other | ¥6.45 million | Parent only |
| Other | ¥22.68 million | Parent only |
| Other | ¥5.51 million | Parent only |
| Goodwill | ¥66.08 million | Parent only |
| Software | ¥0.3 billion | Parent only |
| Software in progress | ¥71.25 million | Parent only |
| Work in process | ¥21.09 million | Parent only |
| Life insurance funds | ¥26.85 million | Parent only |
| Provision for loss on guarantees | ¥28.70 million | Parent only |
| Provision for loss on guarantees | ¥12.31 million | Parent only |
| Retained earnings | ¥-0.8 billion | Parent only |
| Advances received | ¥0.4 billion | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Notes receivable - trade | ¥0.2 billion | Parent only |
| Right of trademark | ¥0.01 million | Parent only |
| Non-current liabilities | ¥34.66 million | Parent only |
| Non-current assets | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥47.78 million | Parent only |
| Tools, furniture and fixtures | ¥27.33 million | Parent only |
| Buildings | ¥74.51 million | Parent only |
| Buildings, net | ¥62.51 million | Parent only |
| Investments and other assets | ¥0.2 billion | Parent only |
| Lease deposits | ¥66.59 million | Parent only |
| Subscription rights to shares | ¥2.92 million | Parent only |
| Property, plant and equipment | ¥89.84 million | Parent only |
| Income taxes payable | ¥28.87 million | Parent only |
| Accrued consumption taxes | ¥99.79 million | Parent only |
| Accrued expenses | ¥38.39 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥1.0 billion | Parent only |
| Current liabilities | ¥1.0 billion | Parent only |
| Current assets | ¥1.3 billion | Parent only |
| Accumulated depreciation | ¥-20.45 million | Parent only |
| Accumulated depreciation | ¥-12.00 million | Parent only |
| Intangible assets | ¥0.4 billion | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Bond issuance cost | ¥0.43 million | Parent only |
| Advances paid | ¥0.1 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Total assets | ¥2.0 billion | Parent only |
| Deferred assets | ¥0.43 million | Parent only |
| Retained earnings brought forward | ¥-0.8 billion | Parent only |
| Treasury stock | ¥-0.48 million | Parent only |
| Liabilities | ¥1.0 billion | Parent only |
| Liabilities and net assets | ¥2.0 billion | Parent only |
| Accounts payable - trade | ¥22.17 million | Parent only |
| Allowance for doubtful accounts | ¥-32.50 million | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Capital surplus | ¥0.7 billion | Parent only |
| Legal capital surplus | ¥0.7 billion | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Long-term loans payable | ¥5.96 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥20.00 million | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥32.50 million | Parent only |
| Deposits received | ¥11.03 million | Parent only |
| Current portion of bonds payable | ¥40.00 million | Parent only |
| Current portion of long-term loans payable | ¥10.16 million | Parent only |
Statement of income (81 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.35 million | Consolidated |
| Other | ¥8.01 million | Consolidated |
| Other comprehensive income | ¥0.56 million | Consolidated |
| Amortization of goodwill | ¥13.45 million | Consolidated |
| Amortization of goodwill | ¥13.45 million | Consolidated |
| Gain on sale of businesses | ¥15.01 million | Consolidated |
| Loss on insurance cancellation | ¥33.37 million | Consolidated |
| Subsidy income | ¥5.78 million | Consolidated |
| Comprehensive income | ¥-27.12 million | Consolidated |
| Interest and dividend income | ¥1.66 million | Consolidated |
| Commission fee | ¥4.95 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥12.75 million | Consolidated |
| Non-operating expenses | ¥68.50 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Loss on retirement of non-current assets | ¥13.87 million | Consolidated |
| Cost of sales | ¥1.1 billion | Consolidated |
| Gross profit (loss) | ¥2.1 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net income | ¥-27.67 million | Consolidated |
| Net income | ¥-27.67 million | Consolidated |
| Net income (loss) | ¥-27.67 million | Consolidated |
| Net income (loss) | ¥-27.67 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-61.11 million | Consolidated |
| Interest expenses | ¥1.36 million | Consolidated |
| Issuance of new shares | ¥1.1 billion | Consolidated |
| Income taxes - current | ¥21.23 million | Consolidated |
| Income taxes | ¥46.23 million | Consolidated |
| Income taxes - deferred | ¥25.00 million | Consolidated |
| Foreign exchange losses | ¥2.50 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.56 million | Consolidated |
| Extraordinary income | ¥15.01 million | Consolidated |
| Extraordinary loss | ¥61.45 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.68 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Interest on bonds | ¥0.22 million | Consolidated |
| Amortization of bond issuance cost | ¥9.17 million | Consolidated |
| Income (loss) before income taxes | ¥18.56 million | Consolidated |
| Income (loss) before income taxes | ¥18.56 million | Consolidated |
| Ordinary income | ¥64.99 million | Consolidated |
| Payrolls and allowances-SGA | ¥0.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-27.12 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.0 billion | Consolidated |
| Provision for bonuses | ¥93.98 million | Consolidated |
| Other | ¥1.75 million | Parent only |
| Other | ¥8.01 million | Parent only |
| Gain on sale of businesses | ¥15.01 million | Parent only |
| Loss on insurance cancellation | ¥33.37 million | Parent only |
| Subsidy income | ¥5.78 million | Parent only |
| Interest income | ¥1.62 million | Parent only |
| Commission fee | ¥4.95 million | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥32.40 million | Parent only |
| Non-operating expenses | ¥78.14 million | Parent only |
| Loss on sale of non-current assets | ¥13.82 million | Parent only |
| Cost of sales | ¥1.1 billion | Parent only |
| Gross profit (loss) | ¥2.1 billion | Parent only |
| Net sales | ¥3.2 billion | Parent only |
| Net income (loss) | ¥-21.59 million | Parent only |
| Net income (loss) | ¥-21.59 million | Parent only |
| Interest expenses | ¥0.97 million | Parent only |
| Issuance of new shares | ¥1.1 billion | Parent only |
| Income taxes - current | ¥21.15 million | Parent only |
| Income taxes | ¥46.15 million | Parent only |
| Income taxes - deferred | ¥25.00 million | Parent only |
| Depreciation | ¥32.65 million | Parent only |
| Foreign exchange losses | ¥2.54 million | Parent only |
| Extraordinary income | ¥15.01 million | Parent only |
| Extraordinary loss | ¥61.45 million | Parent only |
| Interest on bonds | ¥0.22 million | Parent only |
| Amortization of bond issuance cost | ¥9.17 million | Parent only |
| Income (loss) before income taxes | ¥24.56 million | Parent only |
| Ordinary income | ¥71.00 million | Parent only |
| Payrolls and allowances-SGA | ¥0.9 billion | Parent only |
| Selling, general and administrative expenses | ¥2.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥10.03 million | Parent only |
| Provision of allowance for doubtful accounts | ¥0.51 million | Parent only |
| Provision for bonuses | ¥89.33 million | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥61.45 million | Consolidated |
| Revenue | ¥-0.7 billion | Consolidated |
| Revenue | ¥18.29 million | Parent only |
| Revenue | ¥61.45 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-2.20 million | Consolidated |
| Total changes during the period | ¥1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-2.75 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-46.83 million | Consolidated |
| Amortization of goodwill | ¥13.45 million | Consolidated |
| Proceeds from transfer of business | ¥23.00 million | Consolidated |
| Loss (gain) on business transfer | ¥-15.01 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-36.53 million | Consolidated |
| Payments for contributions in insurance fund | ¥-17.36 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥0.1 billion | Consolidated |
| Loss gain on cancellation of insurance contract | ¥33.37 million | Consolidated |
| Interest expenses paid | ¥-1.55 million | Consolidated |
| Interest and dividends income received | ¥1.66 million | Consolidated |
| Proceeds from subsidy income | ¥5.78 million | Consolidated |
| Subsidy income | ¥-5.78 million | Consolidated |
| Interest and dividend income | ¥-1.66 million | Consolidated |
| Loss on retirement of non-current assets | ¥13.87 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.2 billion | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Interest expenses | ¥1.36 million | Consolidated |
| Proceeds from refund of leasehold deposits | ¥69.22 million | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-0.06 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥2.40 million | Consolidated |
| Purchase of property plant and equipment | ¥-99.59 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.01 million | Consolidated |
| Decrease in consumption taxes payable | ¥56.50 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.5 billion | Consolidated |
| Decrease (increase) in inventories | ¥5.78 million | Consolidated |
| Income taxes paid | ¥-15.41 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥2.54 million | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Redemption of bonds | ¥-20.00 million | Consolidated |
| Loss on redemption of bonds | ¥61.45 million | Consolidated |
| Interest on bonds | ¥0.22 million | Consolidated |
| Payments of loans receivable | ¥-0.15 million | Consolidated |
| Collection of loans receivable | ¥0.15 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.04 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥74.65 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-17.99 million | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated | Disclosed |
| Number of employees | 195 | Consolidated | Disclosed |
| Net assets | ¥1.0 billion | Consolidated | Disclosed |
| Net sales | ¥3.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥64.99 million | Consolidated | Disclosed |
| Net income | ¥-27.67 million | Consolidated | Disclosed |
| Total assets | ¥2.0 billion | Consolidated | Disclosed |
| Operating margin | 3.8% | Consolidated | Calculated |
| Net margin | -0.9% | Consolidated | Calculated |
| Sales per employee | 16453251 yen | Consolidated | Calculated |
| Total asset turnover | 1.61 times | Consolidated | Calculated |
| Net assets to total assets | 49.4% | Consolidated | Calculated |