Money Forward
Money Forward, Inc.
Company highlights
The largest segment by revenue is Business, at 71.8% of the total.
Key figures
Period Dec 2024 to Nov 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Money Forward
Revenue and profit by business segment
Period Dec 2024 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Business | ¥36.1 billion | 71.8% | ¥27.0 billion | ¥-1.2 billion | -3.4% | ¥-2.3 billion |
| SaaS Marketing | ¥4.7 billion | 9.4% | ¥5.0 billion | ¥0.5 billion | 10.1% | ¥0.6 billion |
| HOME | ¥4.7 billion | 9.4% | ¥4.7 billion | ¥1.1 billion | 23.1% | ¥1.3 billion |
| X | ¥3.1 billion | 6.3% | ¥2.9 billion | ¥0.4 billion | 12.7% | ¥0.3 billion |
| Finance | ¥1.5 billion | 3.1% | ¥0.8 billion | ¥0.3 billion | 17.8% | ¥0.3 billion |
| Total of the businesses | ¥50.2 billion | 100.0% | ||||
Revenue and profit
Money Forward
Period Dec 2024 to Nov 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥9.7 billion | Consolidated |
| Advertising expenses | ¥6.9 billion | Consolidated | |
| Outsourcing expenses | ¥2.9 billion | Parent only | |
| Provision for point card certificates | ¥1.1 billion | Consolidated | |
| Amortization of goodwill | ¥0.9 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Parent only | |
| Provision for directors' bonuses | ¥56.57 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-2.47 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥34.2 billion | Consolidated |
| Ordinary income | ¥-3.9 billion | Consolidated | |
| Operating income | ¥-2.7 billion | Consolidated | |
| Net income | ¥1.6 billion | Consolidated |
Money Forward
Selling, general and administrative expenses
Period Dec 2024 to Nov 2025Source Annual securities reports
- Salaries and allowances ¥9.7 billion
- Advertising expenses ¥6.9 billion
- Outsourcing expenses ¥2.9 billion
- Provision for point card certificates ¥1.1 billion
- Amortization of goodwill ¥0.9 billion
- Provision for bonuses ¥0.3 billion
- Other (not itemized) ¥15.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
Money Forward
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Money Forward
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥15.6B | ¥21.5B | ¥30.4B | ¥40.4B | ¥50.3B |
| Year on year (%) | +38.1%◆ | +37.4%◆ | +41.5%◆ | +32.9%◆ | +24.7%◆ |
| Ordinary income (loss) | -¥1.4B | -¥9.6B | -¥6.7B | -¥5.4B | -¥3.9B |
| Change from prior year | 0.56x | 6.69x | 0.70x | 0.79x | 0.72x |
| Ordinary income (loss) as a share of Net sales | -9.2% | -44.6% | -22.2% | -13.3% | -7.7% |
| Change (percentage points) | +13.3 points◆ | -35.4 points◆ | +22.4 points◆ | +8.9 points◆ | +5.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year +2,044.6%, Ordinary income (loss) as a share of revenue +2,291.0 points
- 2015Net sales year on year +480.2%, Ordinary income (loss) as a share of revenue +463.6 points
- 2016Net sales year on year +249.1%, Ordinary income (loss) as a share of revenue +199.5 points
- 2018Net sales year on year +58.5%, Ordinary income (loss) as a share of revenue +10.8 points
- 2019Net sales year on year +55.8%, Ordinary income (loss) as a share of revenue -17.9 points
- 2020Net sales year on year +58.1%, Ordinary income (loss) as a share of revenue +13.4 points
- 2021Net sales year on year +38.1%, Ordinary income (loss) as a share of revenue +13.3 points
- 2022Net sales year on year +37.4%, Ordinary income (loss) as a share of revenue -35.4 points
- 2023Net sales year on year +41.5%, Ordinary income (loss) as a share of revenue +22.4 points
- 2024Net sales year on year +32.9%, Ordinary income (loss) as a share of revenue +8.9 points
- 2025Net sales year on year +24.7%, Ordinary income (loss) as a share of revenue +5.6 points
Money Forward
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 | ¥15.6 billion | ¥21.5 billion | ¥30.4 billion | ¥40.4 billion | ¥50.3 billion |
| Ordinary income (loss) | ¥-1.4 billion | ¥-9.6 billion | ¥-6.7 billion | ¥-5.4 billion | ¥-3.9 billion |
| Net income (loss) attributable to owners of parent | ¥-1.5 billion | ¥-9.4 billion | ¥-6.3 billion | ¥-6.3 billion | ¥1.6 billion |
| Comprehensive income | ¥-1.5 billion | ¥-8.8 billion | ¥-5.7 billion | ¥-6.6 billion | ¥2.5 billion |
| Net assets | ¥42.3 billion | ¥35.1 billion | ¥34.7 billion | ¥44.7 billion | ¥55.9 billion |
| Total assets | ¥56.9 billion | ¥66.0 billion | ¥88.3 billion | ¥106.2 billion | ¥127.6 billion |
| Net assets per share | 759.04 yen | 606.33 yen | 514.09 yen | 647.62 yen | 738.62 yen |
| Basic earnings (loss) per share | -29.97 yen | -176.44 yen | -116.98 yen | -116.32 yen | 28.78 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 28.58 yen |
| Equity-to-asset ratio | 71.1% | 49.4% | 31.5% | 33.3% | 32.0% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 4.2% |
| Net cash provided by (used in) operating activities | ¥-2.3 billion | ¥-4.1 billion | ¥2.5 billion | ¥-4.8 billion | ¥1.5 billion |
| Net cash provided by (used in) investing activities | ¥-5.2 billion | ¥-14.8 billion | ¥-7.4 billion | ¥-9.5 billion | ¥-10.3 billion |
| Net cash provided by (used in) financing activities | ¥34.8 billion | ¥9.1 billion | ¥17.5 billion | ¥20.3 billion | ¥4.6 billion |
| Cash and cash equivalents | ¥36.0 billion | ¥26.3 billion | ¥38.8 billion | ¥45.2 billion | ¥40.9 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥11.2 billion | ¥14.7 billion | ¥21.6 billion | ¥28.2 billion | ¥30.2 billion |
| Ordinary income (loss) | ¥-1.1 billion | ¥-7.3 billion | ¥-5.9 billion | ¥-6.5 billion | ¥-5.2 billion |
| Net income (loss) | ¥-1.9 billion | ¥-8.1 billion | ¥-5.7 billion | ¥5.2 billion | ¥-2.9 billion |
| Capital stock | ¥25.8 billion | ¥26.3 billion | ¥26.7 billion | ¥27.3 billion | ¥27.8 billion |
| Total number of issued shares (common stock) | 53,382,460 shares | 53,828,535 shares | 54,235,305 shares | 54,788,890 shares | 55,524,779 shares |
| Net assets | ¥43.1 billion | ¥36.4 billion | ¥32.6 billion | ¥40.6 billion | ¥39.7 billion |
| Total assets | ¥51.3 billion | ¥55.3 billion | ¥75.1 billion | ¥84.3 billion | ¥83.5 billion |
| Net assets per share | 806.58 yen | 675.75 yen | 592.72 yen | 704.9 yen | 664.36 yen |
| Basic earnings (loss) per share | -38.93 yen | -151.54 yen | -105.87 yen | 95 yen | -52.05 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 94.05 yen | Could not be retrieved |
| Equity-to-asset ratio | 83.9% | 65.7% | 42.7% | 45.7% | 44.0% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 14.6% | Could not be retrieved |
Shareholder composition
Share ownership by holder category
Money Forward
Unit %Source Annual securities reports
- Financial institutions15.42%
- Securities firms2.23%
- Other corporations1.11%
- Foreign holders (institutions)53.24%
- Foreign holders (individuals)0.04%
- Individuals and others27.96%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 辻 庸介 | 16.05% | 8,876,395 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 9.71% | 5,372,700 |
| 3 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 7.32% | 4,051,945 |
| 4 | CGML PB CLIENT ACCOUNT/COLLATERAL(常任代理人 シティバンク、エヌ・エイ東京支店) | 6.49% | 3,592,100 |
| 5 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 5.9% | 3,263,415 |
| 6 | JP MORGAN CHASE BANK 385839(常任代理人 株式会社みずほ銀行決済営業部) | 3.18% | 1,761,400 |
| 7 | STATE STREET BANK AND TRUST COMPANY 505103(常任代理人 株式会社みずほ銀行決済営業部) | 2.7% | 1,494,617 |
| 8 | 株式会社日本カストディ銀行(信託口) | 2.54% | 1,402,640 |
| 9 | PERSHING-DIV.OF DLJ SECS.CORP.(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.49% | 1,376,070 |
| 10 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 2.46% | 1,360,700 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 11/2025 | ¥0.2 billion | ¥9.5 billion |
| FY ending 11/2024 | ¥0.2 billion | Could not be retrieved |
| FY ending 11/2020 | ¥0.1 billion | ¥1.2 billion |
| FY ending 11/2019 | ¥67.60 million | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 11/2025)
| Segment | Research and development |
|---|---|
| Business | ¥45.00 million |
| X | ¥51.00 million |
Revenue scale in the same industry
Money Forward
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
- … 77 companies
- 81 CACFY Dec 2025 ¥50.6B
- 82 JMDCFY Mar 2026 ¥50.5B
- 83 Money ForwardThis companyFY Nov 2025 ¥50.3B
- 84 カバーFY Mar 2026 ¥49.3B
- 85 MIROKU JYOHO SERVICEFY Mar 2026 ¥48.9B
- … 557 companies
Workforce information
Women 3.2 yrs Average length of service by gender
Women 985 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,020 |
| Share of managers who are women | 20.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥92.00 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.5 billion | Consolidated |
| Net sales | ¥50.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-10.3 billion | Consolidated |
| Diluted earnings per share | 28.58 yen | Consolidated |
| Cash and cash equivalents | ¥40.9 billion | Consolidated |
| Net assets | ¥55.9 billion | Consolidated |
| Ordinary income (loss) | ¥-3.9 billion | Consolidated |
| Total assets | ¥127.6 billion | Consolidated |
| Return on equity | 4.2% | Consolidated |
| Equity-to-asset ratio | 32.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥4.6 billion | Consolidated |
| Basic earnings (loss) per share | 28.78 yen | Consolidated |
| Net assets per share | 738.62 yen | Consolidated |
| Net sales | ¥30.2 billion | Parent only |
| Net income (loss) | ¥-2.9 billion | Parent only |
| Total number of issued shares (common stock) | 55,524,779 shares | Parent only |
| Net assets | ¥39.7 billion | Parent only |
| Ordinary income (loss) | ¥-5.2 billion | Parent only |
| Total assets | ¥83.5 billion | Parent only |
| Equity-to-asset ratio | 44.0% | Parent only |
| Capital stock | ¥27.8 billion | Parent only |
| Basic earnings (loss) per share | -52.05 yen | Parent only |
| Net assets per share | 664.36 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,839 people | Consolidated |
| Number of employees | 2,839 people | Consolidated |
| Wage gap between men and women (all employees) | 77.5% | Parent only |
| Average length of service (years) | 2.9 years | Parent only |
| Average annual salary | ¥7.23 million | Parent only |
| Average age (years) | 34.3 years old | Parent only |
| Number of employees | 1,707 people | Parent only |
| Number of employees | 1,707 people | Parent only |
| Number of employees | 1,707 people | Parent only |
| Wage gap between men and women (regular employees) | 79.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 106.8% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥50.3 billion | Consolidated |
| Average number of temporary employees | 424 people | Consolidated |
| Average number of temporary employees | 424 people | Consolidated |
| Number of associates accounted for using equity method | 4 companies | Consolidated |
| Depreciation | ¥4.1 billion | Consolidated |
| Number of consolidated subsidiaries | 29 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 85.4% | Parent only |
| Average number of temporary employees | 246 people | Parent only |
| Average number of temporary employees | 246 people | Parent only |
| Average number of temporary employees | 246 people | Parent only |
| Total return on the share price index | 217.2% | Parent only |
| Ratio of female employees in managerial positions | 21.8% | Parent only |
Shares (20 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥3.00 million | Consolidated |
| Total of gain loss on sale equity securities not listed investment equity securities held for pure investment reporting company | ¥57.00 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥61.00 million | Consolidated |
| Number of shares held | 32,551,982 shares | Consolidated |
| Total number of shares held treasury shares etc | 203,500 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 55,524,779 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.4% | Consolidated |
| Shareholding ratio | 58.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 203,500 shares | Consolidated |
| Total of valuation gain (loss) | ¥-38.00 million | Consolidated |
| Number of voting rights | 552,712 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥17.0 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥98.00 million | Consolidated |
| Number of issues | 23 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 88.4% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥9.5 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥62.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥92.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥30.00 million | Consolidated |
Balance sheet (130 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥8.9 billion | Consolidated |
| Other | ¥0.33 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.1 billion | Consolidated |
| Goodwill | ¥6.7 billion | Consolidated |
| Goodwill | ¥6.7 billion | Consolidated |
| Software | ¥13.6 billion | Consolidated |
| Software in progress | ¥4.1 billion | Consolidated |
| Reserve for loyalty awards credits | ¥1.5 billion | Consolidated |
| Work in process | ¥63.78 million | Consolidated |
| Retained earnings | ¥-7.7 billion | Consolidated |
| Notes receivable - trade | ¥7.1 billion | Consolidated |
| Merchandise | ¥6.70 million | Consolidated |
| Operational investment securities | ¥7.8 billion | Consolidated |
| Non-current liabilities | ¥25.2 billion | Consolidated |
| Non-current assets | ¥54.3 billion | Consolidated |
| Contract liabilities | ¥9.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.6 billion | Consolidated |
| Buildings | ¥1.2 billion | Consolidated |
| Buildings, net | ¥0.9 billion | Consolidated |
| Construction in progress | ¥58.59 million | Consolidated |
| Provision for directors' bonuses | ¥73.24 million | Consolidated |
| Investments and other assets | ¥25.9 billion | Consolidated |
| Investment securities | ¥23.2 billion | Consolidated |
| Lease and guarantee deposits | ¥1.5 billion | Consolidated |
| Subscription rights to shares | ¥3.0 billion | Consolidated |
| Property, plant and equipment | ¥1.6 billion | Consolidated |
| Income taxes payable | ¥0.9 billion | Consolidated |
| Accrued expenses | ¥2.2 billion | Consolidated |
| Accounts payable - other | ¥10.8 billion | Consolidated |
| Shareholders' equity | ¥38.7 billion | Consolidated |
| Inventories | ¥87.88 million | Consolidated |
| Current liabilities | ¥46.5 billion | Consolidated |
| Current assets | ¥73.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥57.46 million | Consolidated |
| Intangible assets | ¥26.8 billion | Consolidated |
| Cash and cash equivalents | ¥40.9 billion | Consolidated |
| Cash and deposits | ¥41.0 billion | Consolidated |
| Short-term loans payable | ¥5.3 billion | Consolidated |
| Net assets | ¥55.9 billion | Consolidated |
| Net assets | ¥55.9 billion | Consolidated |
| Total assets | ¥127.6 billion | Consolidated |
| Deferred tax liabilities | ¥1.8 billion | Consolidated |
| Treasury stock | ¥-1.93 million | Consolidated |
| Valuation and translation adjustments | ¥2.2 billion | Consolidated |
| Liabilities | ¥71.7 billion | Consolidated |
| Liabilities and net assets | ¥127.6 billion | Consolidated |
| Supplies | ¥17.41 million | Consolidated |
| Purchased receivables | ¥3.6 billion | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Capital surplus | ¥18.5 billion | Consolidated |
| Capital stock | ¥27.8 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥12.0 billion | Consolidated |
| Net defined benefit liability | ¥5.58 million | Consolidated |
| Long-term loans payable | ¥11.0 billion | Consolidated |
| Non-controlling interests | ¥12.0 billion | Consolidated |
| Deposit from customer | ¥4.9 billion | Consolidated |
| Deposits received | ¥9.0 billion | Consolidated |
| Customer relationship | ¥1.0 billion | Consolidated |
| Current portion of bonds payable | ¥1.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥4.6 billion | Consolidated |
| Other | ¥61.15 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥1.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.1 billion | Parent only |
| Goodwill | ¥1.4 billion | Parent only |
| Software | ¥10.3 billion | Parent only |
| Software in progress | ¥3.3 billion | Parent only |
| Retained earnings | ¥2.0 billion | Parent only |
| Prepaid expenses | ¥1.6 billion | Parent only |
| Notes receivable - trade | ¥5.5 billion | Parent only |
| Non-current liabilities | ¥24.0 billion | Parent only |
| Non-current assets | ¥48.9 billion | Parent only |
| Contract liabilities | ¥7.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Buildings | ¥1.0 billion | Parent only |
| Buildings, net | ¥0.8 billion | Parent only |
| Construction in progress | ¥58.59 million | Parent only |
| Provision for directors' bonuses | ¥50.70 million | Parent only |
| Investments and other assets | ¥32.6 billion | Parent only |
| Investment securities | ¥19.9 billion | Parent only |
| Lease and guarantee deposits | ¥1.3 billion | Parent only |
| Subscription rights to shares | ¥3.0 billion | Parent only |
| Property, plant and equipment | ¥1.3 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥1.9 billion | Parent only |
| Accounts payable - other | ¥3.6 billion | Parent only |
| Shareholders' equity | ¥34.6 billion | Parent only |
| Current liabilities | ¥19.8 billion | Parent only |
| Current assets | ¥34.6 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Intangible assets | ¥15.0 billion | Parent only |
| Patent right | ¥0.33 million | Parent only |
| Cash and deposits | ¥15.1 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥12.1 billion | Parent only |
| Net assets | ¥39.7 billion | Parent only |
| Net assets | ¥39.7 billion | Parent only |
| Total assets | ¥83.5 billion | Parent only |
| Deferred tax liabilities | ¥1.0 billion | Parent only |
| Retained earnings brought forward | ¥2.0 billion | Parent only |
| Treasury stock | ¥-1.93 million | Parent only |
| Valuation and translation adjustments | ¥2.1 billion | Parent only |
| Liabilities | ¥43.8 billion | Parent only |
| Liabilities and net assets | ¥83.5 billion | Parent only |
| Supplies | ¥16.52 million | Parent only |
| Accounts payable - trade | ¥0.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.1 billion | Parent only |
| Capital surplus | ¥4.7 billion | Parent only |
| Legal capital surplus | ¥4.7 billion | Parent only |
| Capital stock | ¥27.8 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥12.0 billion | Parent only |
| Long-term loans payable | ¥10.9 billion | Parent only |
| Long-term prepaid expenses | ¥0.9 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥9.6 billion | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Current portion of bonds payable | ¥1.0 billion | Parent only |
| Current portion of long-term loans payable | ¥4.6 billion | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥3.88 million | Consolidated |
| Revenue | ¥0.90 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.9 billion | Consolidated |
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥2.4 billion | Consolidated |
| Revenue | ¥-1.4 billion | Consolidated |
| Revenue | ¥3.35 million | Parent only |
| Revenue | ¥0.9 billion | Parent only |
Statement of income (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥33.10 million | Consolidated |
| Other | ¥23.88 million | Consolidated |
| Other | ¥3.61 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Provision for point card certificates | ¥1.1 billion | Consolidated |
| Comprehensive income | ¥2.5 billion | Consolidated |
| Interest income | ¥57.97 million | Consolidated |
| Operating income | ¥-2.7 billion | Consolidated |
| Operating income | ¥-2.7 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.5 billion | Consolidated |
| Cost of sales | ¥16.1 billion | Consolidated |
| Gross profit (loss) | ¥34.2 billion | Consolidated |
| Net sales | ¥50.3 billion | Consolidated |
| Net sales | ¥50.3 billion | Consolidated |
| Advertising expenses | ¥6.9 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥2.2 billion | Consolidated |
| Net income (loss) | ¥2.2 billion | Consolidated |
| Provision for directors' bonuses | ¥56.57 million | Consolidated |
| Loss on investments in partnership | ¥19.12 million | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-10.3 billion | Consolidated |
| Gain on change in equity | ¥2.1 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.9 billion | Consolidated |
| Change of scope of equity method | ¥-27.11 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-0.46 million | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Commission fees | ¥93.38 million | Consolidated |
| Issuance of new shares | ¥0.2 billion | Consolidated |
| Stock issuance cost | ¥22.00 million | Consolidated |
| Income taxes - current | ¥1.3 billion | Consolidated |
| Income taxes | ¥1.2 billion | Consolidated |
| Income taxes - deferred | ¥-99.03 million | Consolidated |
| Impairment loss | ¥12.37 million | Consolidated |
| Impairment loss | ¥12.37 million | Consolidated |
| Foreign exchange gains | ¥34.96 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-20.63 million | Consolidated |
| Extraordinary income | ¥8.5 billion | Consolidated |
| Extraordinary loss | ¥1.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-5.30 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-4.3 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Ordinary income | ¥-3.9 billion | Consolidated |
| Salaries and allowances | ¥9.7 billion | Consolidated |
| Disposal of treasury stock | ¥46.89 million | Consolidated |
| Purchase of treasury stock | ¥-0.10 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥4.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥36.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-2.47 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Change of scope of consolidation | ¥1.16 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥6.2 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥2.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.6 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.6 billion | Consolidated |
| Other | ¥28.29 million | Parent only |
| Other | ¥10.12 million | Parent only |
| Other | ¥3.55 million | Parent only |
| Provision for point card certificates | ¥-1.07 million | Parent only |
| Decrease by corporate divisionsplitoff type | ¥-1.9 billion | Parent only |
| Interest income | ¥0.1 billion | Parent only |
| Operating income | ¥-4.1 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥1.3 billion | Parent only |
| Cost of sales | ¥9.0 billion | Parent only |
| Gross profit (loss) | ¥21.2 billion | Parent only |
| Net sales | ¥30.2 billion | Parent only |
| Outsourcing expenses | ¥2.9 billion | Parent only |
| Advertising expenses | ¥5.1 billion | Parent only |
| Net income (loss) | ¥-2.9 billion | Parent only |
| Net income (loss) | ¥-2.9 billion | Parent only |
| Provision for directors' bonuses | ¥48.55 million | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Loss on valuation of investment securities | ¥0.7 billion | Parent only |
| Gain on extinguishment of tie-in shares | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Issuance of new shares | ¥0.2 billion | Parent only |
| Increase by share exchanges | ¥1.6 billion | Parent only |
| Income taxes - current | ¥0.5 billion | Parent only |
| Income taxes | ¥0.5 billion | Parent only |
| Income taxes - deferred | ¥11.92 million | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Foreign exchange losses | ¥8.95 million | Parent only |
| Extraordinary income | ¥5.2 billion | Parent only |
| Extraordinary loss | ¥2.4 billion | Parent only |
| Income (loss) before income taxes | ¥-2.4 billion | Parent only |
| Ordinary income | ¥-5.2 billion | Parent only |
| Salaries and allowances | ¥7.1 billion | Parent only |
| Disposal of treasury stock | ¥46.89 million | Parent only |
| Purchase of treasury stock | ¥-0.10 million | Parent only |
| Selling, general and administrative expenses | ¥25.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.1 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.73 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥4.8 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.8 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥11.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥6.0 billion | Consolidated |
| Total changes during the period | ¥-0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.2 billion | Parent only |
Statement of cash flows (54 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.93 million | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Increase decrease in provision for point card certificates | ¥1.1 billion | Consolidated |
| Payments for transfer of business2 | ¥-0.8 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-58.13 million | Consolidated |
| Proceeds from share of profits on investments in capital | ¥12.62 million | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥63.60 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-0.4 billion | Consolidated |
| Interest and dividend income | ¥-63.60 million | Consolidated |
| Decrease increase in investment securities for sale | ¥-2.6 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-2.3 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥3.6 billion | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-0.5 billion | Consolidated |
| Payments into time deposits | ¥-0.58 million | Consolidated |
| Subtotal | ¥4.2 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-11.51 million | Consolidated |
| Purchase of investment securities | ¥-3.6 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.3 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.7 billion | Consolidated |
| Loss (gain) on change in equity | ¥-2.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥0.9 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥60.97 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.5 billion | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥3.13 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.8 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-2.3 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.4 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥1.2 billion | Consolidated |
| Proceeds from issuance of common stock | ¥0.2 billion | Consolidated |
| Stock issuance cost | ¥22.00 million | Consolidated |
| Share-based payment expenses | ¥1.7 billion | Consolidated |
| Decrease (increase) in inventories | ¥-65.25 million | Consolidated |
| Income taxes paid | ¥-2.5 billion | Consolidated |
| Depreciation | ¥4.1 billion | Consolidated |
| Impairment loss | ¥12.37 million | Consolidated |
| Purchase of intangible assets | ¥-8.3 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-5.2 billion | Consolidated |
| Bond issuance cost | ¥1.92 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥19.91 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-52.59 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥35.04 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-3.7 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥7.0 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥9.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-5.1 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-6.2 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥5.0 billion | Consolidated |
| Decrease (increase) in deposits paid | ¥-4.7 billion | Consolidated |
| Increase (decrease) in deposits | ¥5.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.5 billion | Consolidated | Disclosed |
| Number of employees | 2,839 | Consolidated | Disclosed |
| Net assets | ¥55.9 billion | Consolidated | Disclosed |
| Net sales | ¥50.3 billion | Consolidated | Disclosed |
| Operating income | ¥-2.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥-3.9 billion | Consolidated | Disclosed |
| Net income | ¥1.6 billion | Consolidated | Disclosed |
| Total assets | ¥127.6 billion | Consolidated | Disclosed |
| Operating margin | -5.3% | Consolidated | Calculated |
| Net margin | 3.2% | Consolidated | Calculated |
| Sales per employee | 17735098 yen | Consolidated | Calculated |
| Total asset turnover | 0.39 times | Consolidated | Calculated |
| Net assets to total assets | 43.8% | Consolidated | Calculated |