モビルス
モビルス株式会社
Company highlights
The largest holder on the register is テクマトリックス株式会社, at 28.4%.
Key figures
Period Sep 2024 to Aug 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
モビルス
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥76.92 million | Consolidated | |
| Depreciation | ¥7.49 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.3 billion | Consolidated |
| Net income | ¥90.97 million | Consolidated | |
| Operating income | ¥90.64 million | Consolidated | |
| Ordinary income | ¥81.37 million | Consolidated |
モビルス
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Salaries ¥0.5 billion
- Provision for bonuses ¥0.1 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.2B | ¥1.6B | ¥1.6B | ¥1.5B | ¥1.9B |
| Year on year (%) | Could not be retrieved | +27.1%◆ | +1.6% | -3.8% | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.1B | ¥0.2B | -¥0.2B | -¥0.4B | ¥0.1B |
| Change from prior year | Could not be retrieved | +18.6% | profit to loss◆ | 2.38x | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 11.9% | 11.1% | -9.5% | -23.6% | 4.4% |
| Change (percentage points) | Could not be retrieved | -0.8 points | -20.6 points◆ | -14.1 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
- 2022Net sales year on year +27.1%
- 2023Ordinary income (loss) as a share of revenue -20.6 points, Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue -14.1 points
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.9 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥81.37 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥90.97 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥75.54 million |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.5 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.2 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 227.46 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 15.29 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 15.2 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 61.6% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 6.6% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.3 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥31.88 million |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.0 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 | ¥1.6 billion | ¥1.5 billion | ¥1.9 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥0.2 billion | ¥-0.2 billion | ¥-0.4 billion | ¥0.1 billion |
| Net income (loss) | ¥0.1 billion | ¥0.1 billion | ¥-0.2 billion | ¥-0.7 billion | ¥0.1 billion |
| Capital stock | ¥90.00 million | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 5,210,844 shares | 5,927,284 shares | 5,973,674 shares | 5,973,674 shares | 6,096,274 shares |
| Net assets | ¥1.4 billion | ¥2.2 billion | ¥1.9 billion | ¥1.2 billion | ¥1.4 billion |
| Total assets | ¥1.8 billion | ¥2.6 billion | ¥2.2 billion | ¥2.0 billion | ¥2.2 billion |
| Net assets per share | 265.8 yen | 369.39 yen | 333.67 yen | 211.44 yen | 230.02 yen |
| Basic earnings (loss) per share | 25.63 yen | 21.64 yen | -31.17 yen | -125.18 yen | 17.89 yen |
| Diluted earnings per share | Could not be retrieved | 21.04 yen | Could not be retrieved | Could not be retrieved | 17.78 yen |
| Equity-to-asset ratio | 77.9% | 82.6% | 88.0% | 63.2% | 64.4% |
| Return on equity | 10.1% | 7.1% | Could not be retrieved | Could not be retrieved | 8.1% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥0.2 billion | ¥29.06 million | ¥32.18 million | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-0.3 billion | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-13.67 million | ¥0.6 billion | ¥-0.2 billion | ¥0.4 billion | Could not be retrieved |
| Cash and cash equivalents | ¥1.1 billion | ¥1.6 billion | ¥1.3 billion | ¥1.4 billion | Could not be retrieved |
Shareholder composition
Share ownership by holder category
モビルス
Unit %Source Annual securities reports
- Financial institutions0.65%
- Securities firms6.82%
- Other corporations42.25%
- Foreign holders (institutions)2.57%
- Foreign holders (individuals)7.19%
- Individuals and others40.52%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | テクマトリックス株式会社 | 28.45% | 1,717,524 |
| 2 | 阮 明徳 | 6.65% | 402,000 |
| 3 | グローバル・イノベーション・ファンドⅢ | 6.06% | 366,228 |
| 4 | トランス・コスモス株式会社 | 6.06% | 366,228 |
| 5 | 長澤 信治 | 5.82% | 351,800 |
| 6 | 徳山 教助 | 3.23% | 195,000 |
| 7 | 石井 智宏 | 3.07% | 185,678 |
| 8 | 楽天証券株式会社 | 2.16% | 130,700 |
| 9 | 株式会社SBI証券 | 1.72% | 103,845 |
| 10 | 井上 有二 | 1.54% | 93,300 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
モビルス
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
- … 553 companies
- 557 TrueDataFY Mar 2026 ¥1.9B
- 558 I-FREEK MOBILEFY Mar 2026 ¥1.9B
- 559 モビルスThis companyFY Aug 2025 ¥1.9B
- 560 AIFY Mar 2026 ¥1.9B
- 561 INTERTRADEFY Sep 2025 ¥1.8B
- … 81 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥23.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥75.54 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Net sales | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Diluted earnings per share | 15.2 yen | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Ordinary income (loss) | ¥81.37 million | Consolidated |
| Total assets | ¥2.2 billion | Consolidated |
| Return on equity | 6.6% | Consolidated |
| Equity-to-asset ratio | 61.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥90.97 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥31.88 million | Consolidated |
| Basic earnings (loss) per share | 15.29 yen | Consolidated |
| Net assets per share | 227.46 yen | Consolidated |
| Net sales | ¥1.9 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Diluted earnings per share | 17.78 yen | Parent only |
| Total number of issued shares (common stock) | 6,096,274 shares | Parent only |
| Net assets | ¥1.4 billion | Parent only |
| Ordinary income (loss) | ¥0.1 billion | Parent only |
| Total assets | ¥2.2 billion | Parent only |
| Return on equity | 8.1% | Parent only |
| Equity-to-asset ratio | 64.4% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Basic earnings (loss) per share | 17.89 yen | Parent only |
| Net assets per share | 230.02 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 109 people | Consolidated |
| Number of employees | 109 people | Consolidated |
| Average length of service (years) | 2.92 years | Parent only |
| Average annual salary | ¥7.72 million | Parent only |
| Average age (years) | 39.3 years old | Parent only |
| Number of employees | 107 people | Parent only |
| Number of employees | 107 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 8 people | Consolidated |
| Average number of temporary employees | 8 people | Consolidated |
| Write-downs of inventories | ¥1.14 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 8 people | Parent only |
| Average number of temporary employees | 8 people | Parent only |
| Total return on the share price index | 105.1% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,912,303 shares | Consolidated |
| Total number of shares held treasury shares etc | 59,700 shares | Consolidated |
| Number of shares | 6,096,274 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.0% | Consolidated |
| Shareholding ratio | 64.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 59,700 shares | Consolidated |
| Number of voting rights | 60,256 units | Consolidated |
| Total shareholder return | 90.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥23.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥23.00 million | Consolidated |
Balance sheet (102 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.75 million | Consolidated |
| Other | ¥51.68 million | Consolidated |
| Other | ¥14.04 million | Consolidated |
| Software | ¥0.6 billion | Consolidated |
| Work in process | ¥6.92 million | Consolidated |
| Retained earnings | ¥-0.5 billion | Consolidated |
| Prepaid expenses | ¥54.34 million | Consolidated |
| Organization expenses | ¥5.35 million | Consolidated |
| Right of trademark | ¥0.13 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥0.8 billion | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥51.30 million | Consolidated |
| Tools, furniture and fixtures | ¥10.78 million | Consolidated |
| Buildings and accompanying facilities | ¥18.32 million | Consolidated |
| Buildings and accompanying facilities net | ¥0.44 million | Consolidated |
| Construction in progress | ¥51.08 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Lease deposits | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥0.18 million | Consolidated |
| Property, plant and equipment | ¥62.30 million | Consolidated |
| Income taxes payable | ¥22.05 million | Consolidated |
| Accrued expenses | ¥12.92 million | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥1.4 billion | Consolidated |
| Current liabilities | ¥0.5 billion | Consolidated |
| Current assets | ¥1.4 billion | Consolidated |
| Accumulated depreciation | ¥-40.52 million | Consolidated |
| Accumulated depreciation | ¥-17.88 million | Consolidated |
| Intangible assets | ¥0.6 billion | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Cash and deposits | ¥1.0 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Total assets | ¥2.2 billion | Consolidated |
| Deferred assets | ¥10.73 million | Consolidated |
| Treasury stock | ¥-23.14 million | Consolidated |
| Liabilities | ¥0.8 billion | Consolidated |
| Liabilities and net assets | ¥2.2 billion | Consolidated |
| Supplies | ¥0.09 million | Consolidated |
| Accounts payable - trade | ¥39.44 million | Consolidated |
| Allowance for doubtful accounts | ¥-2.84 million | Consolidated |
| Capital surplus | ¥1.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥55.58 million | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Business commencement expenses | ¥5.38 million | Consolidated |
| Non-controlling interests | ¥79.57 million | Consolidated |
| Current portion of long-term loans payable | ¥5.55 million | Consolidated |
| Other | ¥0.04 million | Parent only |
| Other | ¥22.13 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥0.6 billion | Parent only |
| Work in process | ¥6.92 million | Parent only |
| Retained earnings | ¥-0.4 billion | Parent only |
| Prepaid expenses | ¥50.77 million | Parent only |
| Right of trademark | ¥0.13 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥0.9 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Contract liabilities | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥51.30 million | Parent only |
| Tools, furniture and fixtures | ¥10.78 million | Parent only |
| Buildings and accompanying facilities | ¥18.32 million | Parent only |
| Buildings and accompanying facilities net | ¥0.44 million | Parent only |
| Construction in progress | ¥51.08 million | Parent only |
| Investments and other assets | ¥0.2 billion | Parent only |
| Lease deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥0.18 million | Parent only |
| Property, plant and equipment | ¥62.30 million | Parent only |
| Accrued business office taxes | ¥1.98 million | Parent only |
| Income taxes payable | ¥21.95 million | Parent only |
| Accrued consumption taxes | ¥38.10 million | Parent only |
| Accrued expenses | ¥5.58 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥1.4 billion | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥1.2 billion | Parent only |
| Accumulated depreciation | ¥-40.52 million | Parent only |
| Accumulated depreciation | ¥-17.88 million | Parent only |
| Intangible assets | ¥0.6 billion | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Net assets | ¥1.4 billion | Parent only |
| Net assets | ¥1.4 billion | Parent only |
| Total assets | ¥2.2 billion | Parent only |
| Retained earnings brought forward | ¥-0.4 billion | Parent only |
| Treasury stock | ¥-23.14 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥2.2 billion | Parent only |
| Supplies | ¥0.09 million | Parent only |
| Accounts payable - trade | ¥39.44 million | Parent only |
| Allowance for doubtful accounts | ¥-2.84 million | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥54.55 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥5.75 million | Parent only |
| Shares of subsidiaries and associates | ¥95.00 million | Parent only |
| Deposits received | ¥11.57 million | Parent only |
| Current portion of long-term loans payable | ¥5.55 million | Parent only |
Statement of income (64 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.35 million | Consolidated |
| Comprehensive income | ¥75.54 million | Consolidated |
| Interest income | ¥1.54 million | Consolidated |
| Operating income | ¥90.64 million | Consolidated |
| Non-operating income | ¥1.62 million | Consolidated |
| Non-operating expenses | ¥10.89 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Cost of sales | ¥0.6 billion | Consolidated |
| Gross profit (loss) | ¥1.3 billion | Consolidated |
| Net sales | ¥1.9 billion | Consolidated |
| Net income | ¥90.97 million | Consolidated |
| Net income | ¥90.97 million | Consolidated |
| Net income (loss) | ¥75.54 million | Consolidated |
| Net income (loss) | ¥75.54 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥3.20 million | Consolidated |
| Issuance of new shares | ¥3.37 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥0.92 million | Consolidated |
| Income taxes - current | ¥9.93 million | Consolidated |
| Income taxes | ¥6.76 million | Consolidated |
| Income taxes - deferred | ¥-3.17 million | Consolidated |
| Extraordinary income | ¥0.92 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥82.30 million | Consolidated |
| Income (loss) before income taxes | ¥82.30 million | Consolidated |
| Ordinary income | ¥81.37 million | Consolidated |
| Salaries | ¥0.5 billion | Consolidated |
| Disposal of treasury stock | ¥28.96 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥90.97 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥31.88 million | Consolidated |
| Selling, general and administrative expenses | ¥1.2 billion | Consolidated |
| Provision for bonuses | ¥76.92 million | Consolidated |
| Miscellaneous income | ¥0.08 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-15.43 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-15.43 million | Consolidated |
| Other | ¥0.08 million | Parent only |
| Other | ¥0.66 million | Parent only |
| Interest income | ¥1.42 million | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥5.79 million | Parent only |
| Non-operating expenses | ¥9.94 million | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥1.3 billion | Parent only |
| Net sales | ¥1.9 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Interest expenses | ¥3.20 million | Parent only |
| Issuance of new shares | ¥3.37 million | Parent only |
| Gain on reversal of share acquisition rights | ¥0.92 million | Parent only |
| Amortization of stock issuance cost | ¥0.17 million | Parent only |
| Fiduciary obligation fee | ¥4.28 million | Parent only |
| Income taxes - current | ¥9.83 million | Parent only |
| Income taxes | ¥6.66 million | Parent only |
| Income taxes - deferred | ¥-3.17 million | Parent only |
| Depreciation | ¥7.49 million | Parent only |
| Foreign exchange losses | ¥0.49 million | Parent only |
| Extraordinary income | ¥0.92 million | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Ordinary income | ¥0.1 billion | Parent only |
| Salaries | ¥0.4 billion | Parent only |
| Disposal of treasury stock | ¥28.96 million | Parent only |
| Selling, general and administrative expenses | ¥1.1 billion | Parent only |
| Provision for bonuses | ¥75.88 million | Parent only |
| Other | ¥1.08 million | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.34 million | Consolidated |
| Revenue | ¥17.28 million | Consolidated |
| Revenue | ¥-8.39 million | Consolidated |
| Revenue | ¥4.04 million | Consolidated |
| Revenue | ¥4.34 million | Parent only |
| Revenue | ¥17.28 million | Parent only |
| Revenue | ¥-8.39 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥78.83 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.74 million | Parent only |
Statement of cash flows (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.49 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-10.30 million | Consolidated |
| Interest expenses paid | ¥-3.20 million | Consolidated |
| Interest and dividends income received | ¥1.54 million | Consolidated |
| Interest and dividend income | ¥-1.54 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥69.22 million | Consolidated |
| Subtotal | ¥0.3 billion | Consolidated |
| Interest expenses | ¥3.20 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-98.23 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥0.18 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0.92 million | Consolidated |
| Purchase of property plant and equipment | ¥-61.87 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥29.70 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥9.80 million | Consolidated |
| Proceeds from issuance of common stock | ¥3.37 million | Consolidated |
| Share-based payment expenses | ¥29.19 million | Consolidated |
| Decrease (increase) in inventories | ¥0.17 million | Consolidated |
| Income taxes paid | ¥-2.27 million | Consolidated |
| Depreciation and amortization | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-0.4 billion | Consolidated |
| Payments for deferred assets | ¥-11.69 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.96 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥8.51 million | Consolidated |
| Repayment of long term loans payable | ¥-66.67 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥95.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated | Disclosed |
| Number of employees | 109 | Consolidated | Disclosed |
| Net assets | ¥1.5 billion | Consolidated | Disclosed |
| Net sales | ¥1.9 billion | Consolidated | Disclosed |
| Operating income | ¥90.64 million | Consolidated | Disclosed |
| Ordinary income | ¥81.37 million | Consolidated | Disclosed |
| Net income | ¥90.97 million | Consolidated | Disclosed |
| Total assets | ¥2.2 billion | Consolidated | Disclosed |
| Operating margin | 4.9% | Consolidated | Calculated |
| Net margin | 4.9% | Consolidated | Calculated |
| Sales per employee | 17015945 yen | Consolidated | Calculated |
| Total asset turnover | 0.83 times | Consolidated | Calculated |
| Net assets to total assets | 65.2% | Consolidated | Calculated |