TEMONA.inc
TEMONA.inc.
Company highlights
The largest segment by revenue is E-Commerce Support Business, at 77.1% of the total.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TEMONA.inc
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| E-Commerce Support Business | ¥1.4 billion | 77.1% | ¥1.5 billion | ¥0.2 billion | 11.4% | ¥-38.77 million |
| Engineering business | ¥0.4 billion | 22.5% | ¥0.4 billion | ¥23.39 million | 5.7% | ¥-6.05 million |
| Fintech Business | ¥7.58 million | 0.4% | Could not be retrieved | ¥-32.88 million | -433.9% | Could not be retrieved |
| Total of the businesses | ¥1.8 billion | 100.0% | ||||
Revenue and profit
TEMONA.inc
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.3 billion | Consolidated |
| Salaries and allowances | ¥0.3 billion | Parent only | |
| Commission fees | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥61.15 million | Parent only | |
| Amortization of goodwill | ¥30.65 million | Consolidated | |
| Depreciation | ¥13.51 million | Parent only | |
| Retirement benefit expenses | ¥7.46 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥1.48 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.0 billion | Consolidated |
| Operating income | ¥0.2 billion | Consolidated | |
| Ordinary income | ¥0.2 billion | Consolidated | |
| Net income | ¥73.47 million | Consolidated |
TEMONA.inc
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Payrolls and allowances ¥0.3 billion
- Salaries and allowances ¥0.3 billion
- Commission fees ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
TEMONA.inc
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
TEMONA.inc
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.4B | ¥2.3B | ¥2.3B | ¥1.8B | ¥1.8B |
| Year on year (%) | comparison basis not confirmed | comparison basis not confirmed | +3.9% | -22.0%◆ | +0.4% |
| Ordinary income (loss) | ¥0.5B | -¥0.2B | -¥0.1B | -¥0.1B | ¥0.2B |
| Change from prior year | comparison basis not confirmed | comparison basis not confirmed | 0.39x | 0.76x | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | 19.0% | -8.6% | -3.3% | -3.2% | 8.4% |
| Change (percentage points) | comparison basis not confirmed | comparison basis not confirmed | +5.4 points◆ | +0.1 points | +11.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2017Net sales year on year +39.0%, Ordinary income (loss) as a share of revenue +7.6 points
- 2018Ordinary income (loss) as a share of revenue +2.2 points
- 2019Net sales year on year +25.0%, Ordinary income (loss) as a share of revenue -7.4 points
- 2023Ordinary income (loss) as a share of revenue +5.4 points
- 2024Net sales year on year -22.0%
- 2025Ordinary income (loss) as a share of revenue +11.5 points, Ordinary income (loss) loss to profit
TEMONA.inc
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TEMONA.inc
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 | Could not be retrieved | ¥2.3 billion | ¥2.3 billion | ¥1.8 billion | ¥1.8 billion |
| Ordinary income (loss) | Could not be retrieved | ¥-0.2 billion | ¥-76.53 million | ¥-58.09 million | ¥0.2 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥-0.2 billion | ¥-0.1 billion | ¥-0.4 billion | ¥73.47 million |
| Comprehensive income | Could not be retrieved | ¥-0.2 billion | ¥-0.1 billion | ¥-0.4 billion | ¥74.35 million |
| Net assets | Could not be retrieved | ¥1.2 billion | ¥1.1 billion | ¥0.7 billion | ¥0.8 billion |
| Total assets | Could not be retrieved | ¥2.3 billion | ¥2.3 billion | ¥1.5 billion | ¥1.8 billion |
| Net assets per share | Could not be retrieved | 110.76 yen | 98.71 yen | 62.16 yen | 69.27 yen |
| Basic earnings (loss) per share | Could not be retrieved | -16.5 yen | -12 yen | -36.84 yen | 6.88 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 6.87 yen |
| Equity-to-asset ratio | Could not be retrieved | 51.2% | 46.8% | 43.1% | 42.0% |
| Return on equity | Could not be retrieved | -14.9% | -11.4% | -59.3% | 10.5% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥-0.1 billion | ¥0.2 billion | ¥29.58 million | ¥0.2 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-0.4 billion | ¥-0.1 billion | ¥-0.1 billion | ¥6.60 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥55.75 million | ¥0.1 billion | ¥-0.2 billion | ¥90.52 million |
| Cash and cash equivalents | Could not be retrieved | ¥1.0 billion | ¥1.2 billion | ¥0.9 billion | ¥1.2 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.4 billion | ¥1.9 billion | ¥1.9 billion | ¥1.5 billion | ¥1.4 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥-0.1 billion | ¥-95.00 million | ¥-38.79 million | ¥0.1 billion |
| Net income (loss) | ¥0.3 billion | ¥-0.1 billion | ¥-0.1 billion | ¥-0.4 billion | ¥85.36 million |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 11,389,592 shares | 11,405,592 shares | 11,425,592 shares | 11,425,592 shares | 11,438,920 shares |
| Net assets | ¥1.4 billion | ¥1.3 billion | ¥1.2 billion | ¥0.8 billion | ¥0.9 billion |
| Total assets | ¥2.2 billion | ¥2.1 billion | ¥2.1 billion | ¥1.5 billion | ¥1.6 billion |
| Net assets per share | 127.32 yen | 117.37 yen | 105.09 yen | 69.51 yen | 77.72 yen |
| Basic earnings (loss) per share | 27.37 yen | -9.89 yen | -12.22 yen | -35.72 yen | 7.99 yen |
| Diluted earnings per share | 27.13 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | 7.98 yen |
| Equity-to-asset ratio | 61.9% | 60.1% | 53.4% | 50.9% | 51.4% |
| Return on equity | 24.1% | -8.4% | -11.6% | -51.4% | 10.8% |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥1.4 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
TEMONA.inc
Unit %Source Annual securities reports
- Financial institutions23.33%
- Securities firms3.36%
- Other corporations35.90%
- Foreign holders (institutions)2.01%
- Foreign holders (individuals)0.21%
- Individuals and others35.19%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社gatz | 35.05% | 4,009,000 |
| 2 | 佐川隼人 | 23.01% | 2,631,680 |
| 3 | 株式会社日本カストディ銀行(信託口) | 6.46% | 738,400 |
| 4 | JPモルガン証券株式会社 | 0.85% | 97,500 |
| 5 | 株式会社ファインドスター | 0.64% | 73,600 |
| 6 | 楽天証券株式会社 | 0.55% | 63,100 |
| 7 | NOMURA INTERNATIONAL PLC A/C JAPAN FLOW(常任代理人 野村證券株式会社) | 0.46% | 52,200 |
| 8 | JP JPMSE LUX RE UBS AG LONDON BRANCH EQ CO(常任代理人 株式会社三菱UFJ銀行) | 0.45% | 52,000 |
| 9 | モルガン・スタンレーMUFG証券株式会社 | 0.44% | 50,100 |
| 10 | テモナ従業員持株会 | 0.42% | 47,579 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
TEMONA.inc
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
- … 556 companies
- 560 AIFY Mar 2026 ¥1.9B
- 561 INTERTRADEFY Sep 2025 ¥1.8B
- 562 TEMONA.incThis companyFY Sep 2025 ¥1.8B
- 563 rakumoFY Dec 2025 ¥1.8B
- 564 CINCFY Oct 2025 ¥1.8B
- … 78 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 75 |
| Annual paid leave taken (all employees) | 62.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥28.00 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 | ¥74.35 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥6.60 million | Consolidated |
| Diluted earnings per share | 6.87 yen | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Net assets | ¥0.8 billion | Consolidated |
| Ordinary income (loss) | ¥0.2 billion | Consolidated |
| Total assets | ¥1.8 billion | Consolidated |
| Return on equity | 10.5% | Consolidated |
| Equity-to-asset ratio | 42.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥73.47 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥90.52 million | Consolidated |
| Basic earnings (loss) per share | 6.88 yen | Consolidated |
| Net assets per share | 69.27 yen | Consolidated |
| Net sales | ¥1.4 billion | Parent only |
| Net income (loss) | ¥85.36 million | Parent only |
| Diluted earnings per share | 7.98 yen | Parent only |
| Total number of issued shares (common stock) | 11,438,920 shares | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Ordinary income (loss) | ¥0.1 billion | Parent only |
| Total assets | ¥1.6 billion | Parent only |
| Return on equity | 10.8% | Parent only |
| Equity-to-asset ratio | 51.4% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Basic earnings (loss) per share | 7.99 yen | Parent only |
| Net assets per share | 77.72 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 115 people | Consolidated |
| Number of employees | 115 people | Consolidated |
| Wage gap between men and women (all employees) | 83.3% | Parent only |
| Average length of service (years) | 4.41 years | Parent only |
| Average annual salary | ¥5.3 billion | Parent only |
| Average age (years) | 33.13 years old | Parent only |
| Number of employees | 69 people | Parent only |
| Number of employees | 69 people | Parent only |
| Wage gap between men and women (regular employees) | 87.9% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥1.8 billion | Consolidated |
| Average number of temporary employees | 6 people | Consolidated |
| Average number of temporary employees | 6 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥49.27 million | Consolidated |
| Depreciation | ¥22.31 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Total return on the share price index | 174.6% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,815,159 shares | Consolidated |
| Total number of shares held treasury shares etc | 800 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥4.52 million | Consolidated |
| Number of shares | 11,438,920 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 68.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 800 shares | Consolidated |
| Number of voting rights | 114,329 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.25 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 21.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥49.27 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.00 million | Consolidated |
Balance sheet (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.23 million | Consolidated |
| Other | ¥39.15 million | Consolidated |
| Other | ¥21.86 million | Consolidated |
| Other | ¥73.22 million | Consolidated |
| Other, net | ¥42.45 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Software | ¥2.64 million | Consolidated |
| Lease receivables and investment assets | ¥41.55 million | Consolidated |
| Retained earnings | ¥0.6 billion | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥0.3 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥71.03 million | Consolidated |
| Contract assets | ¥7.35 million | Consolidated |
| Buildings, net | ¥15.00 million | Consolidated |
| Investments and other assets | ¥41.77 million | Consolidated |
| Investment securities | ¥2.25 million | Consolidated |
| Subscription rights to shares | ¥23.52 million | Consolidated |
| Property, plant and equipment | ¥57.46 million | Consolidated |
| Income taxes payable | ¥38.47 million | Consolidated |
| Accounts payable - other | ¥77.42 million | Consolidated |
| Shareholders' equity | ¥0.7 billion | Consolidated |
| Provision for stocks payment-NCL | ¥2.85 million | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥1.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Cash and deposits | ¥1.2 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥0.8 billion | Consolidated |
| Net assets | ¥0.8 billion | Consolidated |
| Total assets | ¥1.8 billion | Consolidated |
| Total assets | ¥1.8 billion | Consolidated |
| Deferred tax assets | ¥5.19 million | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Liabilities | ¥1.0 billion | Consolidated |
| Liabilities and net assets | ¥1.8 billion | Consolidated |
| Accounts payable - trade | ¥67.23 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.82 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.85 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥0.4 billion | Consolidated |
| Non-controlling interests | ¥2.99 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥3.43 million | Parent only |
| Other | ¥0.27 million | Parent only |
| Other | ¥22.12 million | Parent only |
| Software | ¥2.35 million | Parent only |
| Retained earnings | ¥0.6 billion | Parent only |
| Prepaid expenses | ¥44.36 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥0.6 billion | Parent only |
| Accounts receivable - trade | ¥0.1 billion | Parent only |
| Contract liabilities | ¥55.79 million | Parent only |
| Tools, furniture and fixtures | ¥9.24 million | Parent only |
| Buildings | ¥4.22 million | Parent only |
| Investments and other assets | ¥0.6 billion | Parent only |
| Investment securities | ¥2.25 million | Parent only |
| Lease and guarantee deposits | ¥20.60 million | Parent only |
| Subscription rights to shares | ¥23.52 million | Parent only |
| Property, plant and equipment | ¥13.46 million | Parent only |
| Income taxes payable | ¥11.50 million | Parent only |
| Accrued expenses | ¥4.83 million | Parent only |
| Accounts payable - other | ¥40.49 million | Parent only |
| Shareholders' equity | ¥0.8 billion | Parent only |
| Provision for stocks payment-NCL | ¥2.85 million | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥1.0 billion | Parent only |
| Intangible assets | ¥2.35 million | Parent only |
| Cash and deposits | ¥0.8 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.42 million | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Total assets | ¥1.6 billion | Parent only |
| Retained earnings brought forward | ¥0.6 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥1.6 billion | Parent only |
| Accounts payable - trade | ¥48.07 million | Parent only |
| Allowance for doubtful accounts | ¥-1.75 million | Parent only |
| Allowance for doubtful accounts | ¥-1.85 million | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥3.74 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Deposits received | ¥8.56 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Statement of income (77 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.19 million | Consolidated |
| Amortization of goodwill | ¥30.65 million | Consolidated |
| Comprehensive income | ¥74.35 million | Consolidated |
| Interest income | ¥1.54 million | Consolidated |
| Dividend income | ¥0.23 million | Consolidated |
| Operating income | ¥0.2 billion | Consolidated |
| Operating income | ¥0.2 billion | Consolidated |
| Non-operating income | ¥5.67 million | Consolidated |
| Non-operating expenses | ¥8.37 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Cost of sales | ¥0.9 billion | Consolidated |
| Gross profit (loss) | ¥1.0 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net income | ¥73.47 million | Consolidated |
| Net income | ¥73.47 million | Consolidated |
| Net income (loss) | ¥74.35 million | Consolidated |
| Net income (loss) | ¥74.35 million | Consolidated |
| Gain on sales of investment securities | ¥4.52 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥6.60 million | Consolidated |
| Interest expenses | ¥7.80 million | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated |
| Issuance of new shares | ¥1.00 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥7.81 million | Consolidated |
| Fiduciary obligation fee | ¥0.46 million | Consolidated |
| Income taxes - current | ¥37.97 million | Consolidated |
| Income taxes | ¥83.54 million | Consolidated |
| Income taxes - deferred | ¥45.58 million | Consolidated |
| Impairment loss | ¥8.64 million | Consolidated |
| Impairment loss | ¥8.64 million | Consolidated |
| Gain on sales of goods | ¥0.71 million | Consolidated |
| Extraordinary income | ¥13.31 million | Consolidated |
| Extraordinary loss | ¥8.64 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Ordinary income | ¥0.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.3 billion | Consolidated |
| Disposal of treasury stock | ¥2.63 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥73.47 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥90.52 million | Consolidated |
| Selling, general and administrative expenses | ¥0.8 billion | Consolidated |
| Gain on reversal of asset retirement obligation-EI | ¥0.98 million | Consolidated |
| Retirement benefit expenses | ¥7.46 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.88 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.88 million | Consolidated |
| Other | ¥0.64 million | Parent only |
| Interest income | ¥1.11 million | Parent only |
| Commission fee | ¥2.83 million | Parent only |
| Dividend income | ¥0.23 million | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥9.53 million | Parent only |
| Non-operating expenses | ¥7.22 million | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥1.4 billion | Parent only |
| Net income (loss) | ¥85.36 million | Parent only |
| Net income (loss) | ¥85.36 million | Parent only |
| Directors' compensations | ¥61.15 million | Parent only |
| Gain on sales of investment securities | ¥4.52 million | Parent only |
| Interest expenses | ¥7.22 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Issuance of new shares | ¥1.00 million | Parent only |
| Gain on reversal of share acquisition rights | ¥7.81 million | Parent only |
| Fiduciary obligation fee | ¥4.72 million | Parent only |
| Income taxes - current | ¥8.83 million | Parent only |
| Income taxes | ¥53.90 million | Parent only |
| Income taxes - deferred | ¥45.06 million | Parent only |
| Depreciation | ¥13.51 million | Parent only |
| Extraordinary income | ¥13.31 million | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Ordinary income | ¥0.1 billion | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Disposal of treasury stock | ¥2.63 million | Parent only |
| Selling, general and administrative expenses | ¥0.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.48 million | Parent only |
| Gain on reversal of asset retirement obligation-EI | ¥0.98 million | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.54 million | Consolidated |
| Revenue | ¥0.57 million | Consolidated |
| Revenue | ¥-0.98 million | Consolidated |
| Revenue | ¥35.19 million | Consolidated |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥67.06 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-10.04 million | Consolidated |
| Total changes during the period | ¥78.08 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-10.92 million | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-17.43 million | Consolidated |
| Amortization of goodwill | ¥30.65 million | Consolidated |
| Net decrease increase in lease receivables and investment assets | ¥-41.55 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥20.04 million | Consolidated |
| Interest expenses paid | ¥-8.00 million | Consolidated |
| Interest and dividends income received | ¥1.76 million | Consolidated |
| Interest and dividend income | ¥-1.76 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥6.02 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-4.99 million | Consolidated |
| Subtotal | ¥0.2 billion | Consolidated |
| Proceeds from sales of investment securities | ¥4.52 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-4.52 million | Consolidated |
| Interest expenses | ¥7.80 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥69.69 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-22.13 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥1.00 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-7.81 million | Consolidated |
| Purchase of property plant and equipment | ¥-45.49 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥18.75 million | Consolidated |
| Income taxes refund (paid) | ¥1.95 million | Consolidated |
| Depreciation | ¥22.31 million | Consolidated |
| Impairment loss | ¥8.64 million | Consolidated |
| Proceeds from long term loans payable | ¥0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Number of employees | 115 | Consolidated | Disclosed |
| Net assets | ¥0.8 billion | Consolidated | Disclosed |
| Net sales | ¥1.8 billion | Consolidated | Disclosed |
| Operating income | ¥0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.2 billion | Consolidated | Disclosed |
| Net income | ¥73.47 million | Consolidated | Disclosed |
| Total assets | ¥1.8 billion | Consolidated | Disclosed |
| Operating margin | 8.5% | Consolidated | Calculated |
| Net margin | 4.0% | Consolidated | Calculated |
| Sales per employee | 15935287 yen | Consolidated | Calculated |
| Total asset turnover | 1.04 times | Consolidated | Calculated |
| Net assets to total assets | 43.5% | Consolidated | Calculated |