Photosynth
株式会社Photosynth
Company highlights
The largest holder on the register is 河瀬 航大, at 15.8%.
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
Photosynth
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and allowances | ¥0.9 billion | Consolidated |
| Advertising expenses | ¥0.2 billion | Consolidated | |
| Salaries and allowances | ¥0.2 billion | Parent only | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Depreciation | ¥8.43 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥2.73 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.5 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated | |
| Ordinary income | ¥0.2 billion | Consolidated | |
| Operating income | ¥0.2 billion | Consolidated |
Photosynth
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Employees' salaries and allowances ¥0.9 billion
- Advertising expenses ¥0.2 billion
- Salaries and allowances ¥0.2 billion
- Research and development expenses ¥0.2 billion
- Depreciation ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥0.7 billion
Performance, financial position and capital allocation
Photosynth
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.6B | ¥2.0B | ¥2.5B | ¥3.0B | ¥3.4B |
| Year on year (%) | Could not be retrieved | +24.6%◆ | +25.0%◆ | +18.8% | +14.3% |
| Ordinary income (loss) | -¥0.9B | -¥0.6B | -¥0.2B | ¥0.1B | ¥0.2B |
| Change from prior year | Could not be retrieved | 0.69x | 0.37x | loss to profit◆ | +157.5% |
| Ordinary income (loss) as a share of Net sales | -54.4% | -30.1% | -8.9% | 3.1% | 6.9% |
| Change (percentage points) | Could not be retrieved | +24.3 points◆ | +21.2 points◆ | +12.0 points◆ | +3.9 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2022Net sales year on year +24.6%, Ordinary income (loss) as a share of revenue +24.3 points
- 2023Net sales year on year +25.0%, Ordinary income (loss) as a share of revenue +21.2 points
- 2024Ordinary income (loss) as a share of revenue +12.0 points, Ordinary income (loss) loss to profit
- 2025Ordinary income (loss) as a share of revenue +3.9 points
Photosynth
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Photosynth
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 | ¥1.6 billion | ¥2.0 billion | ¥2.5 billion | ¥3.0 billion | ¥3.4 billion |
| Ordinary income (loss) | ¥-0.9 billion | ¥-0.6 billion | ¥-0.2 billion | ¥91.02 million | ¥0.2 billion |
| Net income (loss) attributable to owners of parent | ¥-0.9 billion | ¥-0.6 billion | ¥-0.2 billion | ¥0.2 billion | ¥0.3 billion |
| Comprehensive income | ¥-0.9 billion | ¥-0.6 billion | ¥-0.2 billion | ¥4.76 million | ¥0.2 billion |
| Net assets | ¥2.7 billion | ¥2.2 billion | ¥2.1 billion | ¥2.2 billion | ¥2.5 billion |
| Total assets | ¥4.3 billion | ¥3.5 billion | ¥3.6 billion | ¥3.4 billion | ¥3.9 billion |
| Net assets per share | 171.55 yen | 135.63 yen | 125.44 yen | 136.89 yen | 155.32 yen |
| Basic earnings (loss) per share | -62.76 yen | -37.49 yen | -11.3 yen | 9.98 yen | 18.84 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 9.93 yen | 18.78 yen |
| Equity-to-asset ratio | 61.3% | 60.5% | 54.2% | 62.1% | 62.0% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 7.6% | 12.9% |
| Net cash provided by (used in) operating activities | ¥-0.6 billion | ¥-0.4 billion | ¥0.2 billion | ¥0.4 billion | ¥0.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥-0.9 billion | ¥-0.6 billion | ¥-0.2 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥2.9 billion | ¥-0.3 billion | ¥84.41 million | ¥-0.2 billion | ¥24.58 million |
| Cash and cash equivalents | ¥3.5 billion | ¥1.9 billion | ¥1.6 billion | ¥1.6 billion | ¥1.7 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.6 billion | ¥2.1 billion | ¥2.6 billion | ¥2.9 billion | ¥3.0 billion |
| Ordinary income (loss) | ¥-0.9 billion | ¥-0.5 billion | ¥-72.65 million | ¥0.3 billion | ¥0.4 billion |
| Net income (loss) | ¥-0.9 billion | ¥-0.6 billion | ¥-91.39 million | ¥55.49 million | ¥0.4 billion |
| Capital stock | ¥1.6 billion | ¥49.68 million | ¥57.39 million | ¥71.53 million | ¥30.86 million |
| Total number of issued shares (common stock) | 15,390,800 shares | 15,498,500 shares | 15,551,500 shares | 15,639,200 shares | 15,645,200 shares |
| Net assets | ¥2.6 billion | ¥2.1 billion | ¥2.1 billion | ¥2.2 billion | ¥2.5 billion |
| Total assets | ¥4.3 billion | ¥3.4 billion | ¥3.5 billion | ¥3.4 billion | ¥3.8 billion |
| Net assets per share | 172.17 yen | 137.54 yen | 132.73 yen | 137.75 yen | 163.89 yen |
| Basic earnings (loss) per share | -62.07 yen | -36.19 yen | -5.9 yen | 3.57 yen | 26.51 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 3.55 yen | 26.42 yen |
| Equity-to-asset ratio | 62.0% | 62.6% | 58.6% | 63.8% | 66.6% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 2.6% | 17.5% |
Shareholder composition
Share ownership by holder category
Photosynth
Unit %Source Annual securities reports
- Financial institutions0.22%
- Securities firms8.27%
- Other corporations7.12%
- Foreign holders (institutions)11.36%
- Foreign holders (individuals)0.05%
- Individuals and others72.97%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 河瀬 航大 | 15.82% | 2,443,000 |
| 2 | UH Partners 2投資事業有限責任組合 | 7.78% | 1,202,000 |
| 3 | 光通信KK投資事業有限責任組合 | 6.75% | 1,043,000 |
| 4 | BBH(LUX)FOR FIDELITY FUNDS PACIFIC POOL(常任代理人 株式会社三菱UFJ銀行) | 5.8% | 896,000 |
| 5 | MF-GB2号投資事業有限責任組合 | 2.71% | 418,000 |
| 6 | 株式会社SBI証券 | 2.6% | 402,000 |
| 7 | 渡邉 宏明 | 2.28% | 352,000 |
| 8 | 楽天証券株式会社 | 2.05% | 317,000 |
| 9 | BSP第3号投資事業有限責任組合 | 1.99% | 308,000 |
| 10 | 熊谷 悠哉 | 1.79% | 276,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
Photosynth
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
- … 458 companies
- 462 eWeLLFY Dec 2025 ¥3.4B
- 463 ASTERIAFY Mar 2026 ¥3.4B
- 464 PhotosynthThis companyFY Dec 2025 ¥3.4B
- 465 モルフォFY Oct 2025 ¥3.4B
- 466 Nomura SystemFY Dec 2025 ¥3.3B
- … 176 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 190 |
| Share of managers who are women | 10.3% |
| Share of board members who are women | 12.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 仰星監査法人 |
| Audit fees (this year, total) | ¥38.50 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 | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Net sales | ¥3.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Diluted earnings per share | 18.78 yen | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Net assets | ¥2.5 billion | Consolidated |
| Ordinary income (loss) | ¥0.2 billion | Consolidated |
| Total assets | ¥3.9 billion | Consolidated |
| Return on equity | 12.9% | Consolidated |
| Equity-to-asset ratio | 62.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥24.58 million | Consolidated |
| Basic earnings (loss) per share | 18.84 yen | Consolidated |
| Net assets per share | 155.32 yen | Consolidated |
| Net sales | ¥3.0 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Diluted earnings per share | 26.42 yen | Parent only |
| Total number of issued shares (common stock) | 15,645,200 shares | Parent only |
| Net assets | ¥2.5 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Return on equity | 17.5% | Parent only |
| Equity-to-asset ratio | 66.6% | Parent only |
| Capital stock | ¥30.86 million | Parent only |
| Basic earnings (loss) per share | 26.51 yen | Parent only |
| Net assets per share | 163.89 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 155 people | Consolidated |
| Number of employees | 155 people | Consolidated |
| Average length of service (years) | 3 years | Parent only |
| Average annual salary | ¥6.55 million | Parent only |
| Average age (years) | 35.4 years old | Parent only |
| Number of employees | 147 people | Parent only |
| Number of employees | 147 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 | 4 companies | Consolidated |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Total return on the share price index | 189.1% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,659,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 200,300 shares | Consolidated |
| Number of shares | 15,645,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.3% | Consolidated |
| Shareholding ratio | 49.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 200,300 shares | Consolidated |
| Number of voting rights | 154,410 units | Consolidated |
| Carrying amount on the balance sheet | ¥76.28 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 52.2% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥38.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥38.50 million | Consolidated |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.71 million | Consolidated |
| Other | ¥54.05 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥26.41 million | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Software | ¥98.20 million | Consolidated |
| Lease obligations | ¥1.04 million | Consolidated |
| Lease assets | ¥7.11 million | Consolidated |
| Retained earnings | ¥0.3 billion | Consolidated |
| Raw materials and supplies | ¥18.32 million | Consolidated |
| Merchandise and finished goods | ¥9.64 million | Consolidated |
| Non-current liabilities | ¥61.40 million | Consolidated |
| Non-current assets | ¥1.8 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings | ¥14.69 million | Consolidated |
| Construction in progress | ¥0.41 million | Consolidated |
| Investments and other assets | ¥0.3 billion | Consolidated |
| Investment securities | ¥76.28 million | Consolidated |
| Lease and guarantee deposits | ¥89.34 million | Consolidated |
| Subscription rights to shares | ¥0.16 million | Consolidated |
| Property, plant and equipment | ¥1.2 billion | Consolidated |
| Income taxes payable | ¥6.48 million | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥2.4 billion | Consolidated |
| Current liabilities | ¥1.3 billion | Consolidated |
| Current assets | ¥2.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Cash and deposits | ¥1.7 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.60 million | Consolidated |
| Net assets | ¥2.5 billion | Consolidated |
| Net assets | ¥2.5 billion | Consolidated |
| Total assets | ¥3.9 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-49.99 million | Consolidated |
| Valuation and translation adjustments | ¥26.41 million | Consolidated |
| Liabilities | ¥1.4 billion | Consolidated |
| Liabilities and net assets | ¥3.9 billion | Consolidated |
| Accounts payable - trade | ¥68.98 million | Consolidated |
| Allowance for doubtful accounts | ¥-2.60 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.10 million | Consolidated |
| Capital surplus | ¥2.1 billion | Consolidated |
| Capital stock | ¥30.86 million | Consolidated |
| Asset retirement obligations | ¥22.53 million | Consolidated |
| Long-term loans payable | ¥38.87 million | Consolidated |
| Non-controlling interests | ¥85.47 million | Consolidated |
| Current portion of long-term loans payable | ¥33.24 million | Consolidated |
| Other | ¥4.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥26.41 million | Parent only |
| Software | ¥98.20 million | Parent only |
| Lease obligations | ¥1.04 million | Parent only |
| Lease assets | ¥7.11 million | Parent only |
| Retained earnings | ¥0.4 billion | Parent only |
| Prepaid expenses | ¥36.69 million | Parent only |
| Advance payments trade | ¥12.13 million | Parent only |
| Raw materials and supplies | ¥15.31 million | Parent only |
| Non-current liabilities | ¥31.40 million | Parent only |
| Non-current assets | ¥2.3 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Contract liabilities | ¥0.9 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥14.05 million | Parent only |
| Construction in progress | ¥0.41 million | Parent only |
| Investments and other assets | ¥1.0 billion | Parent only |
| Investment securities | ¥76.28 million | Parent only |
| Lease and guarantee deposits | ¥88.14 million | Parent only |
| Subscription rights to shares | ¥0.16 million | Parent only |
| Property, plant and equipment | ¥1.2 billion | Parent only |
| Income taxes payable | ¥5.80 million | Parent only |
| Accrued consumption taxes | ¥41.55 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥2.5 billion | Parent only |
| Current liabilities | ¥1.2 billion | Parent only |
| Current assets | ¥1.5 billion | Parent only |
| Accumulated depreciation | ¥-0.7 billion | Parent only |
| Intangible assets | ¥98.20 million | Parent only |
| Cash and deposits | ¥1.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.60 million | Parent only |
| Net assets | ¥2.5 billion | Parent only |
| Net assets | ¥2.5 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥0.4 billion | Parent only |
| Treasury stock | ¥-49.99 million | Parent only |
| Valuation and translation adjustments | ¥26.41 million | Parent only |
| Liabilities | ¥1.3 billion | Parent only |
| Liabilities and net assets | ¥3.8 billion | Parent only |
| Accounts payable - trade | ¥47.95 million | Parent only |
| Allowance for doubtful accounts | ¥-2.60 million | Parent only |
| Allowance for doubtful accounts | ¥-0.05 million | Parent only |
| Capital surplus | ¥2.1 billion | Parent only |
| Legal capital surplus | ¥2.1 billion | Parent only |
| Capital stock | ¥30.86 million | Parent only |
| Asset retirement obligations | ¥22.53 million | Parent only |
| Long-term loans payable | ¥8.87 million | Parent only |
| Long-term prepaid expenses | ¥2.71 million | Parent only |
| Shares of subsidiaries and associates | ¥0.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥30.00 million | Parent only |
| Deposits received | ¥7.73 million | Parent only |
| Current portion of long-term loans payable | ¥33.24 million | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥2.60 million | Consolidated |
| Revenue | ¥1.2 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥2.60 million | Parent only |
Statement of income (75 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.62 million | Consolidated |
| Other | ¥0.75 million | Consolidated |
| Other comprehensive income | ¥18.55 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥18.55 million | Consolidated |
| Subsidy income | ¥2.30 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Interest income | ¥1,000 | Consolidated |
| Dividend income | ¥0.75 million | Consolidated |
| Operating income | ¥0.2 billion | Consolidated |
| Non-operating income | ¥9.46 million | Consolidated |
| Non-operating expenses | ¥6.26 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Loss on retirement of non-current assets | ¥9.24 million | Consolidated |
| Cost of sales | ¥0.8 billion | Consolidated |
| Gross profit (loss) | ¥2.5 billion | Consolidated |
| Net sales | ¥3.4 billion | Consolidated |
| Advertising expenses | ¥0.2 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Employees' salaries and allowances | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Interest expenses | ¥0.56 million | Consolidated |
| Commission fees | ¥0.50 million | Consolidated |
| Compensation expenses | ¥1.85 million | Consolidated |
| Issuance of new shares | ¥1.72 million | Consolidated |
| Income taxes - current | ¥6.31 million | Consolidated |
| Income taxes | ¥-4.42 million | Consolidated |
| Income taxes - deferred | ¥-10.73 million | Consolidated |
| Extraordinary loss | ¥9.24 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.1 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Ordinary income | ¥0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-49.99 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥24.58 million | Consolidated |
| Selling, general and administrative expenses | ¥2.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.73 million | Consolidated |
| Penalty income | ¥3.79 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-62.24 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-62.24 million | Consolidated |
| Other | ¥1.63 million | Parent only |
| Other | ¥0.04 million | Parent only |
| Subsidy income | ¥1.50 million | Parent only |
| Interest income | ¥0.60 million | Parent only |
| Dividend income | ¥0.75 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥8.27 million | Parent only |
| Non-operating expenses | ¥3.68 million | Parent only |
| Loss on retirement of non-current assets | ¥9.24 million | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥2.4 billion | Parent only |
| Net sales | ¥3.0 billion | Parent only |
| Advertising expenses | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Interest expenses | ¥0.53 million | Parent only |
| Commission fees | ¥0.50 million | Parent only |
| Issuance of new shares | ¥1.72 million | Parent only |
| Income taxes - current | ¥5.80 million | Parent only |
| Income taxes | ¥7.29 million | Parent only |
| Income taxes - deferred | ¥1.49 million | Parent only |
| Depreciation | ¥8.43 million | Parent only |
| Extraordinary loss | ¥9.24 million | Parent only |
| Research and development expenses | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-49.99 million | Parent only |
| Selling, general and administrative expenses | ¥2.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥2.72 million | Parent only |
| Penalty income | ¥3.79 million | 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 | ¥78.96 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥18.71 million | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥24.43 million | Consolidated |
| Other | ¥0.04 million | Consolidated |
| Other | ¥-1.41 million | Consolidated |
| Amortization of goodwill | ¥6.79 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥17.64 million | Consolidated |
| Interest expenses paid | ¥-0.57 million | Consolidated |
| Interest and dividends income received | ¥0.75 million | Consolidated |
| Interest and dividend income | ¥-0.75 million | Consolidated |
| Loss on retirement of non-current assets | ¥9.24 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-82.14 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥70.98 million | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Interest expenses | ¥0.56 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-1.50 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-10.13 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥29.70 million | Consolidated |
| Proceeds from issuance of common stock | ¥1.72 million | Consolidated |
| Decrease (increase) in inventories | ¥4.23 million | Consolidated |
| Income taxes paid | ¥-6.33 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-3.91 million | Consolidated |
| Regarding purchase of treasury stock | ¥-49.99 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-4.60 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-48.24 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated | Disclosed |
| Number of employees | 155 | Consolidated | Disclosed |
| Net assets | ¥2.5 billion | Consolidated | Disclosed |
| Net sales | ¥3.4 billion | Consolidated | Disclosed |
| Operating income | ¥0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.2 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥3.9 billion | Consolidated | Disclosed |
| Operating margin | 6.8% | Consolidated | Calculated |
| Net margin | 8.6% | Consolidated | Calculated |
| Sales per employee | 21837632 yen | Consolidated | Calculated |
| Total asset turnover | 0.87 times | Consolidated | Calculated |
| Net assets to total assets | 64.2% | Consolidated | Calculated |