ヘッドウォータース
株式会社ヘッドウォータース
Company highlights
The largest holder on the register is 篠田 庸介, at 46.4%.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
ヘッドウォータース
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Directors' compensations | ¥99.48 million | Parent only |
| Research and development expenses | ¥20.30 million | Consolidated | |
| Depreciation | ¥17.05 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.7 billion | Consolidated |
| Operating income | ¥0.2 billion | Consolidated | |
| Ordinary income | ¥0.1 billion | Consolidated | |
| Net income | ¥57.66 million | Consolidated |
ヘッドウォータース
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Directors' compensations ¥0.1 billion
- Research and development expenses ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
ヘッドウォータース
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
ヘッドウォータース
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.2B | ¥1.6B | ¥2.3B | ¥2.9B | ¥3.9B |
| Year on year (%) | +1.6% | comparison basis not confirmed | +47.0%◆ | +25.5%◆ | +34.2%◆ |
| Ordinary income (loss) | ¥0.1B | ¥0.1B | ¥0.1B | ¥0.4B | ¥0.1B |
| Change from prior year | -40.2% | comparison basis not confirmed | -8.1% | +268.7% | -64.5% |
| Ordinary income (loss) as a share of Net sales | 8.0% | 6.8% | 4.2% | 12.5% | 3.3% |
| Change (percentage points) | -5.6 points◆ | comparison basis not confirmed | -2.5 points◆ | +8.2 points◆ | -9.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2017Ordinary income (loss) as a share of revenue +17.7 points, Ordinary income (loss) loss to profit
- 2018Ordinary income (loss) as a share of revenue +3.4 points
- 2019Ordinary income (loss) as a share of revenue +5.9 points
- 2020Ordinary income (loss) as a share of revenue +2.1 points
- 2021Ordinary income (loss) as a share of revenue -5.6 points
- 2023Net sales year on year +47.0%, Ordinary income (loss) as a share of revenue -2.5 points
- 2024Net sales year on year +25.5%, Ordinary income (loss) as a share of revenue +8.2 points
- 2025Net sales year on year +34.2%, Ordinary income (loss) as a share of revenue -9.2 points
ヘッドウォータース
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ヘッドウォータース
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 | ¥1.6 billion | ¥2.3 billion | ¥2.9 billion | ¥3.9 billion |
| Ordinary income (loss) | Could not be retrieved | ¥0.1 billion | ¥98.30 million | ¥0.4 billion | ¥0.1 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥75.14 million | ¥70.68 million | ¥0.3 billion | ¥57.66 million |
| Comprehensive income | Could not be retrieved | ¥75.14 million | ¥70.93 million | ¥0.3 billion | ¥58.01 million |
| Net assets | Could not be retrieved | ¥0.9 billion | ¥1.0 billion | ¥1.3 billion | ¥1.4 billion |
| Total assets | Could not be retrieved | ¥1.2 billion | ¥1.3 billion | ¥1.8 billion | ¥3.8 billion |
| Net assets per share | Could not be retrieved | 233.78 yen | 254.73 yen | 333.73 yen | 345.93 yen |
| Basic earnings (loss) per share | Could not be retrieved | 20.07 yen | 18.85 yen | 72.01 yen | 15.13 yen |
| Diluted earnings per share | Could not be retrieved | 18.63 yen | 16.99 yen | 65.38 yen | 13.84 yen |
| Equity-to-asset ratio | Could not be retrieved | 74.9% | 74.1% | 70.4% | 34.5% |
| Return on equity | Could not be retrieved | 8.6% | 7.7% | 24.5% | 4.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥84.27 million | ¥87.66 million | ¥0.1 billion | ¥-38.71 million |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-31.21 million | ¥-16.22 million | ¥-0.2 billion | ¥-2.1 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | ¥8.14 million | ¥10.25 million | ¥1.9 billion |
| Cash and cash equivalents | Could not be retrieved | ¥0.8 billion | ¥0.9 billion | ¥0.8 billion | ¥0.6 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.2 billion | ¥1.6 billion | ¥2.2 billion | ¥2.4 billion | ¥3.0 billion |
| Ordinary income (loss) | ¥93.19 million | ¥77.20 million | ¥80.06 million | ¥0.2 billion | ¥11.74 million |
| Net income (loss) | ¥27.04 million | ¥54.04 million | ¥57.28 million | ¥0.1 billion | ¥-5.55 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) | 936,200 shares | 936,200 shares | 1,881,298 shares | 1,898,370 shares | 3,844,144 shares |
| Net assets | ¥0.8 billion | ¥0.9 billion | ¥0.9 billion | ¥1.1 billion | ¥1.1 billion |
| Total assets | ¥1.0 billion | ¥1.1 billion | ¥1.2 billion | ¥1.5 billion | ¥3.4 billion |
| Net assets per share | 213.71 yen | 228.14 yen | 245.62 yen | 291.81 yen | 287.83 yen |
| Basic earnings (loss) per share | 7.28 yen | 14.43 yen | 15.28 yen | 39.38 yen | -1.46 yen |
| Diluted earnings per share | 6.53 yen | 13.4 yen | 13.77 yen | 35.75 yen | Could not be retrieved |
| Equity-to-asset ratio | 82.2% | 75.3% | 76.9% | 74.4% | 32.2% |
| Return on equity | 3.5% | 6.5% | 6.4% | 14.7% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥48.08 million | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-52.78 million | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥16.75 million | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥0.8 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
ヘッドウォータース
Unit %Source Annual securities reports
- Financial institutions0.17%
- Securities firms6.12%
- Other corporations2.78%
- Foreign holders (institutions)0.88%
- Foreign holders (individuals)0.39%
- Individuals and others89.66%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 篠田 庸介 | 46.42% | 1,784,392 |
| 2 | 水谷 量材 | 3.12% | 120,000 |
| 3 | 楽天証券株式会社共有口 | 2.93% | 112,600 |
| 4 | 疋田 正人 | 1.31% | 50,323 |
| 5 | 山崎 哲靖 | 1.01% | 39,000 |
| 6 | BCホールディングス株式会社 | 0.85% | 32,800 |
| 7 | 今 秀信 | 0.84% | 32,400 |
| 8 | 野村證券株式会社 | 0.83% | 32,000 |
| 9 | 株式会社ROBOT PAYMENT | 0.83% | 32,000 |
| 10 | 畠山 獎二 | 0.7% | 27,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥20.30 million | ¥27.12 million |
| FY ending 12/2020 | ¥8.30 million | ¥6.01 million |
Revenue scale in the same industry
ヘッドウォータース
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
- … 431 companies
- 435 FIXERFY Aug 2025 ¥4.0B
- 436 Ubiquitous AIFY Mar 2026 ¥3.9B
- 437 ヘッドウォータースThis companyFY Dec 2025 ¥3.9B
- 438 Commerce OneFY Mar 2026 ¥3.9B
- 439 ELEMENTSFY Nov 2025 ¥3.9B
- … 203 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 98 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 興亜監査法人 |
| Audit fees (this year, total) | ¥21.00 million |
| Going concern note | Stated as not applicable |
| 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 | ¥58.01 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-38.71 million | Consolidated |
| Net sales | ¥3.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | Consolidated |
| Diluted earnings per share | 13.84 yen | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Net assets | ¥1.4 billion | Consolidated |
| Ordinary income (loss) | ¥0.1 billion | Consolidated |
| Total assets | ¥3.8 billion | Consolidated |
| Return on equity | 4.4% | Consolidated |
| Equity-to-asset ratio | 34.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥57.66 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.9 billion | Consolidated |
| Basic earnings (loss) per share | 15.13 yen | Consolidated |
| Net assets per share | 345.93 yen | Consolidated |
| Net sales | ¥3.0 billion | Parent only |
| Net income (loss) | ¥-5.55 million | Parent only |
| Total number of issued shares (common stock) | 3,844,144 shares | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Ordinary income (loss) | ¥11.74 million | Parent only |
| Total assets | ¥3.4 billion | Parent only |
| Equity-to-asset ratio | 32.2% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Basic earnings (loss) per share | -1.46 yen | Parent only |
| Net assets per share | 287.83 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 389 people | Consolidated |
| Number of employees | 389 people | Consolidated |
| Average length of service (years) | 4.43 years | Parent only |
| Average annual salary | ¥5.59 million | Parent only |
| Average age (years) | 35.2 years old | Parent only |
| Number of employees | 161 people | Parent only |
| Number of employees | 161 people | Parent only |
Shares (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,262,515 shares | Consolidated |
| Total number of shares held treasury shares etc | 100 shares | Consolidated |
| Number of shares | 3,844,144 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 58.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 100 shares | Consolidated |
| Number of voting rights | 38,315 units | Consolidated |
| Carrying amount on the balance sheet | ¥67.52 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 75.1% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Total return on the share price index | 56.4% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥20.30 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥27.12 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥21.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥21.00 million | Consolidated |
Balance sheet (98 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.01 million | Consolidated |
| Other | ¥23.67 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-3.08 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Software | ¥7.14 million | Consolidated |
| Derivatives | ¥0.1 billion | Consolidated |
| Work in process | ¥17.35 million | Consolidated |
| Retained earnings | ¥0.6 billion | Consolidated |
| Prepaid expenses | ¥55.72 million | Consolidated |
| Advance payments trade | ¥30.25 million | Consolidated |
| Provision for loss on order received | ¥1.14 million | Consolidated |
| Non-current liabilities | ¥2.39 million | Consolidated |
| Non-current assets | ¥2.3 billion | Consolidated |
| Accounts receivable - trade | ¥0.7 billion | Consolidated |
| Contract liabilities | ¥1.29 million | Consolidated |
| Contract assets | ¥82.02 million | Consolidated |
| Tools, furniture and fixtures | ¥87.35 million | Consolidated |
| Guarantee deposits | ¥18.45 million | Consolidated |
| Buildings | ¥16.02 million | Consolidated |
| Investments and other assets | ¥2.1 billion | Consolidated |
| Investment securities | ¥67.52 million | Consolidated |
| Property, plant and equipment | ¥42.49 million | Consolidated |
| Income taxes payable | ¥4.02 million | Consolidated |
| Accrued consumption taxes | ¥82.60 million | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥47.12 million | Consolidated |
| Shareholders' equity | ¥1.3 billion | Consolidated |
| Current liabilities | ¥2.5 billion | Consolidated |
| Current assets | ¥1.6 billion | Consolidated |
| Accumulated depreciation | ¥-60.88 million | Consolidated |
| Foreign currency translation adjustment | ¥2.02 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Cash and deposits | ¥0.6 billion | Consolidated |
| Short-term loans payable | ¥1.9 billion | Consolidated |
| Net assets | ¥1.4 billion | Consolidated |
| Net assets | ¥1.4 billion | Consolidated |
| Total assets | ¥3.8 billion | Consolidated |
| Deferred tax assets | ¥4.52 million | Consolidated |
| Treasury stock | ¥-0.23 million | Consolidated |
| Valuation and translation adjustments | ¥-1.06 million | Consolidated |
| Liabilities | ¥2.5 billion | Consolidated |
| Liabilities and net assets | ¥3.8 billion | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.20 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Long-term prepaid expenses | ¥0.71 million | Consolidated |
| Shares of subsidiaries and associates | ¥1.9 billion | Consolidated |
| Non-controlling interests | ¥23.93 million | Consolidated |
| Deposits received | ¥41.31 million | Consolidated |
| Other | ¥19.02 million | Parent only |
| Other retained earnings | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥-3.08 million | Parent only |
| Software | ¥5.61 million | Parent only |
| Derivatives | ¥0.1 billion | Parent only |
| Work in process | ¥14.47 million | Parent only |
| Retained earnings | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥36.75 million | Parent only |
| Advance payments trade | ¥30.25 million | Parent only |
| Provision for loss on order received | ¥1.14 million | Parent only |
| Non-current liabilities | ¥2.39 million | Parent only |
| Non-current assets | ¥2.4 billion | Parent only |
| Contract liabilities | ¥1.29 million | Parent only |
| Tools, furniture and fixtures | ¥53.60 million | Parent only |
| Guarantee deposits | ¥17.40 million | Parent only |
| Buildings | ¥16.02 million | Parent only |
| Investments and other assets | ¥2.4 billion | Parent only |
| Investment securities | ¥67.52 million | Parent only |
| Property, plant and equipment | ¥27.69 million | Parent only |
| Income taxes payable | ¥0.03 million | Parent only |
| Accrued consumption taxes | ¥39.20 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥33.03 million | Parent only |
| Shareholders' equity | ¥1.1 billion | Parent only |
| Current liabilities | ¥2.3 billion | Parent only |
| Current assets | ¥1.0 billion | Parent only |
| Accumulated depreciation | ¥-41.93 million | Parent only |
| Intangible assets | ¥5.61 million | Parent only |
| Cash and deposits | ¥0.3 billion | Parent only |
| Short-term loans payable | ¥1.9 billion | Parent only |
| Advances paid | ¥6.35 million | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Total assets | ¥3.4 billion | Parent only |
| Deferred tax assets | ¥4.67 million | Parent only |
| Retained earnings brought forward | ¥0.3 billion | Parent only |
| Treasury stock | ¥-0.23 million | Parent only |
| Valuation and translation adjustments | ¥-3.08 million | Parent only |
| Liabilities | ¥2.3 billion | Parent only |
| Liabilities and net assets | ¥3.4 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | 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 prepaid expenses | ¥0.71 million | Parent only |
| Shares of subsidiaries and associates | ¥2.2 billion | Parent only |
| Deposits received | ¥21.43 million | Parent only |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥2.39 million | Consolidated |
| Revenue | ¥4.50 million | Consolidated |
| Revenue | ¥2.39 million | Consolidated |
| Revenue | ¥4.50 million | Consolidated |
| Revenue | ¥-4.50 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥2.39 million | Parent only |
| Revenue | ¥4.50 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥89.80 million | Parent only |
Statement of income (68 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.04 million | Consolidated |
| Other | ¥0.20 million | Consolidated |
| Other comprehensive income | ¥-17.71 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-19.05 million | Consolidated |
| Loss on valuation of derivatives | ¥58.60 million | Consolidated |
| Subsidy income | ¥12.22 million | Consolidated |
| Comprehensive income | ¥58.01 million | Consolidated |
| Interest income | ¥2.21 million | Consolidated |
| Operating income | ¥0.2 billion | Consolidated |
| Non-operating income | ¥15.48 million | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-38.71 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.09 million | Consolidated |
| Cost of sales | ¥2.2 billion | Consolidated |
| Gross profit (loss) | ¥1.7 billion | Consolidated |
| Net sales | ¥3.9 billion | Consolidated |
| Net income | ¥57.66 million | Consolidated |
| Net income | ¥57.66 million | Consolidated |
| Net income (loss) | ¥75.71 million | Consolidated |
| Net income (loss) | ¥75.71 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥40.64 million | Consolidated |
| Interest expenses | ¥10.32 million | Consolidated |
| Issuance of new shares | ¥23.10 million | Consolidated |
| Income taxes - current | ¥33.13 million | Consolidated |
| Income taxes | ¥52.71 million | Consolidated |
| Income taxes - deferred | ¥19.58 million | Consolidated |
| Foreign exchange losses | ¥1.96 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.34 million | Consolidated |
| Extraordinary loss | ¥0.09 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.24 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Research and development expenses | ¥20.30 million | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥39.61 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥18.39 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥18.06 million | Consolidated |
| Other | ¥0.75 million | Parent only |
| Other | ¥0.19 million | Parent only |
| Loss on valuation of derivatives | ¥58.60 million | Parent only |
| Subsidy income | ¥9.44 million | Parent only |
| Interest income | ¥0.93 million | Parent only |
| Operating income | ¥74.39 million | Parent only |
| Non-operating income | ¥11.13 million | Parent only |
| Non-operating expenses | ¥73.78 million | Parent only |
| Loss on retirement of non-current assets | ¥0.02 million | Parent only |
| Cost of sales | ¥1.9 billion | Parent only |
| Gross profit (loss) | ¥1.1 billion | Parent only |
| Net sales | ¥3.0 billion | Parent only |
| Net income (loss) | ¥-5.55 million | Parent only |
| Net income (loss) | ¥-5.55 million | Parent only |
| Directors' compensations | ¥99.48 million | Parent only |
| Interest expenses | ¥10.32 million | Parent only |
| Issuance of new shares | ¥23.10 million | Parent only |
| Income taxes - current | ¥3.50 million | Parent only |
| Income taxes | ¥17.27 million | Parent only |
| Income taxes - deferred | ¥13.78 million | Parent only |
| Depreciation | ¥17.05 million | Parent only |
| Foreign exchange losses | ¥0.16 million | Parent only |
| Extraordinary loss | ¥0.02 million | Parent only |
| Income (loss) before income taxes | ¥11.72 million | Parent only |
| Ordinary income | ¥11.74 million | Parent only |
| Payrolls and allowances | ¥0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥1.0 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥81.10 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.35 million | Consolidated |
| Total changes during the period | ¥-1.51 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-19.05 million | Parent only |
Statement of cash flows (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-21.80 million | Consolidated |
| Amortization of goodwill | ¥8.14 million | Consolidated |
| Loss gain on valuation of derivatives | ¥58.60 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥47.60 million | Consolidated |
| Interest received | ¥2.21 million | Consolidated |
| Interest expenses paid | ¥-10.32 million | Consolidated |
| Proceeds from subsidy income | ¥12.22 million | Consolidated |
| Subsidy income | ¥-12.22 million | Consolidated |
| Interest income | ¥-2.21 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥-1.69 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-7.32 million | Consolidated |
| Subtotal | ¥0.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥40.64 million | Consolidated |
| Interest expenses | ¥10.32 million | Consolidated |
| Purchase of property plant and equipment | ¥-21.93 million | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.09 million | Consolidated |
| Decrease in consumption taxes payable | ¥-4.20 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥65.36 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥11.71 million | Consolidated |
| Proceeds from issuance of common stock | ¥14.02 million | Consolidated |
| Decrease (increase) in inventories | ¥-13.39 million | Consolidated |
| Income taxes paid | ¥-0.1 billion | Consolidated |
| Depreciation | ¥27.47 million | Consolidated |
| Purchase of intangible assets | ¥-0.93 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.9 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.04 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-1.9 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-38.71 million | Consolidated | Disclosed |
| Number of employees | 389 | Consolidated | Disclosed |
| Net assets | ¥1.4 billion | Consolidated | Disclosed |
| Net sales | ¥3.9 billion | Consolidated | Disclosed |
| Operating income | ¥0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.1 billion | Consolidated | Disclosed |
| Net income | ¥57.66 million | Consolidated | Disclosed |
| Total assets | ¥3.8 billion | Consolidated | Disclosed |
| Operating margin | 5.9% | Consolidated | Calculated |
| Net margin | 1.5% | Consolidated | Calculated |
| Sales per employee | 10025810 yen | Consolidated | Calculated |
| Total asset turnover | 1.01 times | Consolidated | Calculated |
| Net assets to total assets | 35.2% | Consolidated | Calculated |