rakumo
rakumo Inc.
Company highlights
The latest annual dividend per share is higher than the year before.
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
rakumo
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 salaries and allowances | ¥0.3 billion | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥96.81 million | Consolidated | |
| Research and development expenses | ¥5.89 million | Consolidated | |
| Depreciation | ¥1.20 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.3 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Operating income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
rakumo
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Directors compensations salaries and allowances ¥0.3 billion
- Commission fees ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Research and development expenses ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
rakumo
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
rakumo
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.0B | ¥1.1B | ¥1.3B | ¥1.4B | ¥1.8B |
| Year on year (%) | +17.2% | +13.8% | +18.1% | +11.4% | +26.8%◆ |
| Ordinary income (loss) | ¥0.2B | ¥0.2B | ¥0.3B | ¥0.4B | ¥0.4B |
| Change from prior year | +96.0% | +1.8% | +31.6% | +26.5% | +14.0% |
| Ordinary income (loss) as a share of Net sales | 23.0% | 20.6% | 22.9% | 26.0% | 23.4% |
| Change (percentage points) | +9.2 points◆ | -2.4 points◆ | +2.4 points◆ | +3.1 points◆ | -2.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2019Net sales year on year +24.5%, Ordinary income (loss) as a share of revenue +5.7 points, Ordinary income (loss) loss to profit
- 2020Net sales year on year +23.7%, Ordinary income (loss) as a share of revenue +10.7 points
- 2021Ordinary income (loss) as a share of revenue +9.2 points
- 2022Ordinary income (loss) as a share of revenue -2.4 points
- 2023Ordinary income (loss) as a share of revenue +2.4 points
- 2024Ordinary income (loss) as a share of revenue +3.1 points
- 2025Net sales year on year +26.8%, Ordinary income (loss) as a share of revenue -2.6 points
rakumo
Earnings and net assets per share over time
Unit yenSource Annual securities reports
rakumo
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 | ¥1.0 billion | ¥1.1 billion | ¥1.3 billion | ¥1.4 billion | ¥1.8 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion |
| Comprehensive income | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion |
| Net assets | ¥0.9 billion | ¥1.2 billion | ¥1.4 billion | ¥1.6 billion | ¥1.9 billion |
| Total assets | ¥1.5 billion | ¥1.8 billion | ¥2.7 billion | ¥3.0 billion | ¥4.2 billion |
| Net assets per share | 166.44 yen | 200.47 yen | 235.28 yen | 280.16 yen | 320.48 yen |
| Basic earnings (loss) per share | 33.68 yen | 32.34 yen | 34.1 yen | 43.76 yen | 46.81 yen |
| Diluted earnings per share | 32.11 yen | 31.44 yen | 31.24 yen | 38.77 yen | 42.02 yen |
| Equity-to-asset ratio | 62.5% | 64.9% | 50.9% | 53.6% | 44.8% |
| Return on equity | 22.7% | 17.6% | 15.6% | 16.9% | 15.6% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion |
| Net cash provided by (used in) investing activities | ¥-53.42 million | ¥-92.27 million | ¥-0.4 billion | ¥-70.78 million | ¥-1.6 billion |
| Net cash provided by (used in) financing activities | ¥11.22 million | ¥-47.29 million | ¥0.5 billion | ¥-3.70 million | ¥0.6 billion |
| Cash and cash equivalents | ¥1.2 billion | ¥1.4 billion | ¥1.8 billion | ¥2.2 billion | ¥1.8 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion | ¥1.2 billion | ¥1.4 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 5,695,500 shares | 5,748,900 shares | 5,773,200 shares | 5,809,600 shares | 5,829,500 shares |
| Net assets | ¥0.9 billion | ¥1.1 billion | ¥1.3 billion | ¥1.5 billion | ¥1.8 billion |
| Total assets | ¥1.4 billion | ¥1.7 billion | ¥2.4 billion | ¥2.7 billion | ¥3.8 billion |
| Net assets per share | 150.94 yen | 183.7 yen | 215.88 yen | 256.17 yen | 300.71 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 6 yen | 9 yen |
| Basic earnings (loss) per share | 29.97 yen | 32.66 yen | 32.25 yen | 40.28 yen | 50.28 yen |
| Diluted earnings per share | 28.58 yen | 31.75 yen | 29.55 yen | 35.68 yen | 45.13 yen |
| Equity-to-asset ratio | 60.0% | 63.6% | 51.6% | 54.4% | 46.6% |
| Return on equity | 22.1% | 19.5% | 16.1% | 17.0% | 18.0% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 14.9% | 17.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥9 | Could not be retrieved | 17.9% | |
| FY ending 12/2024 | ¥6 | Could not be retrieved | 14.9% |
rakumo
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
rakumo
Unit %Source Annual securities reports
- Financial institutions0.30%
- Securities firms7.80%
- Other corporations13.50%
- Foreign holders (institutions)2.40%
- Foreign holders (individuals)0.10%
- Individuals and others75.90%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 御手洗 大祐 | 16.53% | 963,600 |
| 2 | 平井 康博 | 13.43% | 783,100 |
| 3 | 田近 泰治 | 9.03% | 526,500 |
| 4 | 株式会社創世 | 6.31% | 368,000 |
| 5 | アイ・マーキュリーキャピタル株式会社 | 4.99% | 291,300 |
| 6 | 株式会社SBI証券 | 4.46% | 260,058 |
| 7 | 門田 洋 | 2.4% | 140,000 |
| 8 | JPモルガン証券株式会社 | 1.11% | 64,700 |
| 9 | 楽天証券株式会社 | 1.01% | 59,300 |
| 10 | 林 倫弘 | 0.84% | 49,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥5.89 million | ¥0.1 billion |
| FY ending 12/2020 | ¥5.15 million | ¥52.50 million |
Revenue scale in the same industry
rakumo
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
- … 557 companies
- 561 INTERTRADEFY Sep 2025 ¥1.8B
- 562 TEMONA.incFY Sep 2025 ¥1.8B
- 563 rakumoThis companyFY Dec 2025 ¥1.8B
- 564 CINCFY Oct 2025 ¥1.8B
- 565 Media FiveFY May 2026 ¥1.8B
- … 77 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 和泉監査法人 |
| Audit fees (this year, total) | ¥19.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Diluted earnings per share | 42.02 yen | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.4 billion | Consolidated |
| Total assets | ¥4.2 billion | Consolidated |
| Return on equity | 15.6% | Consolidated |
| Equity-to-asset ratio | 44.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.6 billion | Consolidated |
| Basic earnings (loss) per share | 46.81 yen | Consolidated |
| Net assets per share | 320.48 yen | Consolidated |
| Dividend per share | 9 yen | Parent only |
| Net sales | ¥1.4 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 45.13 yen | Parent only |
| Total number of issued shares (common stock) | 5,829,500 shares | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Return on equity | 18.0% | Parent only |
| Equity-to-asset ratio | 46.6% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 17.9% | Parent only |
| Basic earnings (loss) per share | 50.28 yen | Parent only |
| Net assets per share | 300.71 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 124 people | Consolidated |
| Number of employees | 124 people | Consolidated |
| Average length of service (years) | 5.8 years | Parent only |
| Average annual salary | ¥5.50 million | Parent only |
| Average age (years) | 37.5 years old | Parent only |
| Number of employees | 61 people | Parent only |
| Number of employees | 61 people | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 6 people | Consolidated |
| Average number of temporary employees | 6 people | Consolidated |
| Number of consolidated subsidiaries | 5 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 | 56.4% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,505,558 shares | Consolidated |
| Total number of shares held treasury shares etc | 100 shares | Consolidated |
| Number of shares | 5,829,500 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 60.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 100 shares | Consolidated |
| Number of voting rights | 58,256 units | Consolidated |
| Total shareholder return | 56.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥5.89 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.1 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥19.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥19.00 million | Consolidated |
Balance sheet (112 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.11 million | Consolidated |
| Other | ¥44.05 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥75.47 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-8,000 | Consolidated |
| Goodwill | ¥1.6 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Software in progress | ¥44.92 million | Consolidated |
| Work in process | ¥0.31 million | Consolidated |
| Retained earnings | ¥1.1 billion | Consolidated |
| Non-current liabilities | ¥1.2 billion | Consolidated |
| Non-current assets | ¥2.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥0.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥39.44 million | Consolidated |
| Tools, furniture and fixtures | ¥5.89 million | Consolidated |
| Buildings and accompanying facilities | ¥49.48 million | Consolidated |
| Buildings and accompanying facilities net | ¥25.68 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Investment securities | ¥24.55 million | Consolidated |
| Subscription rights to shares | ¥18.86 million | Consolidated |
| Property, plant and equipment | ¥32.28 million | Consolidated |
| Income taxes payable | ¥97.19 million | Consolidated |
| Shareholders' equity | ¥1.8 billion | Consolidated |
| Current liabilities | ¥1.1 billion | Consolidated |
| Current assets | ¥2.0 billion | Consolidated |
| Accumulated depreciation | ¥-33.55 million | Consolidated |
| Accumulated depreciation | ¥-23.80 million | Consolidated |
| Accumulated depreciation | ¥-0.20 million | Consolidated |
| Foreign currency translation adjustment | ¥24.57 million | Consolidated |
| Intangible assets | ¥2.0 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Cash and deposits | ¥1.8 billion | Consolidated |
| Bond issuance cost | ¥3.60 million | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Total assets | ¥4.2 billion | Consolidated |
| Deferred tax liabilities | ¥53.17 million | Consolidated |
| Deferred tax assets | ¥42.33 million | Consolidated |
| Deferred assets | ¥5.83 million | Consolidated |
| Treasury stock | ¥-0.23 million | Consolidated |
| Valuation and translation adjustments | ¥24.56 million | Consolidated |
| Liabilities | ¥2.3 billion | Consolidated |
| Liabilities and net assets | ¥4.2 billion | Consolidated |
| Supplies | ¥0.14 million | Consolidated |
| Accounts payable - trade | ¥61.16 million | Consolidated |
| Allowance for doubtful accounts | ¥-49.56 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Asset retirement obligations | ¥19.34 million | Consolidated |
| Asset retirement obligations | ¥2.49 million | Consolidated |
| Provision for bonuses | ¥6.53 million | Consolidated |
| Vehicle and delivery equipment | ¥0.90 million | Consolidated |
| Vehicles, net | ¥0.70 million | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥0.5 billion | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Customer relationship | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥5.11 million | Parent only |
| Other | ¥29.37 million | Parent only |
| Other | ¥6.50 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-8,000 | Parent only |
| Other capital surplus | ¥30.00 million | Parent only |
| Software | ¥0.1 billion | Parent only |
| Software in progress | ¥40.92 million | Parent only |
| Work in process | ¥0.31 million | Parent only |
| Retained earnings | ¥1.0 billion | Parent only |
| Prepaid expenses | ¥38.83 million | Parent only |
| Non-current liabilities | ¥1.1 billion | Parent only |
| Non-current assets | ¥2.5 billion | Parent only |
| Accounts receivable - trade | ¥52.05 million | Parent only |
| Contract liabilities | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥4.01 million | Parent only |
| Buildings and accompanying facilities net | ¥11.90 million | Parent only |
| Investments and other assets | ¥2.3 billion | Parent only |
| Investment securities | ¥24.55 million | Parent only |
| Lease deposits | ¥23.92 million | Parent only |
| Subscription rights to shares | ¥18.86 million | Parent only |
| Property, plant and equipment | ¥15.91 million | Parent only |
| Income taxes payable | ¥74.81 million | Parent only |
| Accrued expenses | ¥11.94 million | Parent only |
| Accounts payable - other | ¥20.33 million | Parent only |
| Shareholders' equity | ¥1.8 billion | Parent only |
| Current liabilities | ¥0.9 billion | Parent only |
| Current assets | ¥1.3 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Bond issuance cost | ¥3.60 million | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Deferred tax assets | ¥26.25 million | Parent only |
| Deferred assets | ¥5.83 million | Parent only |
| Retained earnings brought forward | ¥1.0 billion | Parent only |
| Treasury stock | ¥-0.23 million | Parent only |
| Valuation and translation adjustments | ¥-8,000 | Parent only |
| Liabilities | ¥2.0 billion | Parent only |
| Liabilities and net assets | ¥3.8 billion | Parent only |
| Supplies | ¥0.14 million | Parent only |
| Accounts payable - trade | ¥63.68 million | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Asset retirement obligations | ¥8.82 million | Parent only |
| Provision for bonuses | ¥6.53 million | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥0.5 billion | Parent only |
| Long-term loans payable | ¥0.5 billion | Parent only |
| Long-term prepaid expenses | ¥0.24 million | Parent only |
| Shares of subsidiaries and associates | ¥2.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Deposits received | ¥6.04 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.23 million | Consolidated |
| Revenue | ¥2.90 million | Consolidated |
| Revenue | ¥1.31 million | Consolidated |
| Revenue | ¥1.27 million | Consolidated |
| Revenue | ¥-1.98 million | Consolidated |
| Revenue | ¥16.95 million | Consolidated |
| Revenue | ¥2.23 million | Parent only |
| Revenue | ¥2.90 million | Parent only |
| Revenue | ¥11.86 million | Parent only |
Statement of income (69 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.14 million | Consolidated |
| Other | ¥1.58 million | Consolidated |
| Other comprehensive income | ¥-4.30 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.31 million | Consolidated |
| Amortization of goodwill | ¥96.81 million | Consolidated |
| Dividends from surplus | ¥-34.86 million | Consolidated |
| Subsidy income | ¥8.40 million | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥3.70 million | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Non-operating income | ¥13.24 million | Consolidated |
| Non-operating expenses | ¥13.06 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Cost of sales | ¥0.5 billion | Consolidated |
| Gross profit (loss) | ¥1.3 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Directors compensations salaries and allowances | ¥0.3 billion | Consolidated |
| Loss on investments in partnership | ¥1.43 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Interest expenses | ¥4.24 million | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated |
| Issuance of new shares | ¥7.49 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥3.64 million | Consolidated |
| Foreign exchange losses | ¥0.05 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-3.99 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-3.41 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.5 billion | Consolidated |
| Research and development expenses | ¥5.89 million | Consolidated |
| Amortization of bond issuance cost | ¥1.54 million | Consolidated |
| Income (loss) before income taxes | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.4 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0.05 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.9 billion | Consolidated |
| Other | ¥0.07 million | Parent only |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-34.86 million | Parent only |
| Interest income | ¥4.49 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥9.09 million | Parent only |
| Non-operating expenses | ¥9.65 million | Parent only |
| Cost of sales | ¥0.5 billion | Parent only |
| Gross profit (loss) | ¥0.9 billion | Parent only |
| Net sales | ¥1.4 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors compensations salaries and allowances | ¥0.2 billion | Parent only |
| Loss on investments in partnership | ¥1.43 million | Parent only |
| Interest expenses | ¥3.77 million | Parent only |
| Commission fees | ¥86.59 million | Parent only |
| Issuance of new shares | ¥7.49 million | Parent only |
| Fiduciary obligation fee | ¥4.53 million | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥5.05 million | Parent only |
| Depreciation | ¥1.20 million | Parent only |
| Amortization of bond issuance cost | ¥1.54 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Purchase of treasury stock | ¥-0.05 million | Parent only |
| Selling, general and administrative expenses | ¥0.5 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥7.63 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥11.62 million | Parent only |
Statement of cash flows (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other (profit) loss | ¥2.33 million | Consolidated |
| Amortization of goodwill | ¥96.81 million | Consolidated |
| Repayments of lease obligations | ¥-1.01 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥16.48 million | Consolidated |
| Interest expenses paid | ¥-4.22 million | Consolidated |
| Interest and dividends income received | ¥3.39 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥2.98 million | Consolidated |
| Proceeds from subsidy income | ¥8.40 million | Consolidated |
| Subsidy income | ¥-8.40 million | Consolidated |
| Interest and dividend income | ¥-3.70 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥16.56 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥38.85 million | Consolidated |
| Subtotal | ¥0.7 billion | Consolidated |
| Decrease (increase) in guarantee deposits | ¥-0.17 million | Consolidated |
| Loss gain on investments in partnership | ¥1.43 million | Consolidated |
| Purchase of investment securities | ¥-5.00 million | Consolidated |
| Interest expenses | ¥4.24 million | Consolidated |
| Purchase of property plant and equipment | ¥-3.02 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.14 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-2.61 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-1.25 million | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥0.84 million | Consolidated |
| Decrease in consumption taxes payable | ¥9.84 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥2.01 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-15.50 million | Consolidated |
| Proceeds from issuance of common stock | ¥2.54 million | Consolidated |
| Share-based payment expenses | ¥16.39 million | Consolidated |
| Decrease (increase) in inventories | ¥0.13 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥54.48 million | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Amortization of deferred assets | ¥4.45 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.27 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥5.73 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.5 billion | Consolidated |
| Dividends | ¥-34.86 million | Consolidated |
| Proceeds from long term loans payable | ¥0.7 billion | Consolidated |
| Repayment of long term loans payable | ¥-58.20 million | Consolidated |
| Increase (decrease) in deposits | ¥2.94 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated | Disclosed |
| Dividend per share | 9 | Parent only | Disclosed |
| Number of employees | 124 | Consolidated | Disclosed |
| Net assets | ¥1.9 billion | Consolidated | Disclosed |
| Net sales | ¥1.8 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥4.2 billion | Consolidated | Disclosed |
| Operating margin | 23.4% | Consolidated | Calculated |
| Net margin | 14.9% | Consolidated | Calculated |
| Sales per employee | 14758524 yen | Consolidated | Calculated |
| Total asset turnover | 0.44 times | Consolidated | Calculated |
| Net assets to total assets | 45.2% | Consolidated | Calculated |