AI CROSS
AI CROSS Inc.
Company highlights
The largest segment by revenue is Smart AI Engagement事業, at 96.7% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AI CROSS
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Smart AI Engagement事業 | ¥4.0 billion | 96.7% | ¥3.7 billion | ¥1.1 billion | 98.8% | 26.2% | ¥0.9 billion |
| Marketing solutions business | ¥0.1 billion | 3.3% | Could not be retrieved | ¥12.57 million | 1.2% | 9.2% | Could not be retrieved |
| Total of the businesses | ¥4.2 billion | 100.0% | ¥1.1 billion | 100.0% | |||
Revenue and profit
AI CROSS
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.4 billion | Consolidated |
| Business consignment expenses | ¥0.1 billion | Consolidated | |
| Provision for shareholder benefit program | ¥87.27 million | Consolidated | |
| Amortization of goodwill | ¥11.18 million | Consolidated | |
| Depreciation | ¥7.30 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.5 billion | Consolidated |
| Operating income | ¥0.4 billion | Consolidated | |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.2 billion | Consolidated |
AI CROSS
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥0.4 billion
- Business consignment expenses ¥0.1 billion
- Provision for shareholder benefit program ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
AI CROSS
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
AI CROSS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.4B | ¥3.3B | ¥3.3B | ¥3.7B | ¥4.2B |
| Year on year (%) | comparison basis not confirmed | +36.4%◆ | -1.5% | +13.9% | +12.0% |
| Ordinary income (loss) | ¥0.3B | ¥0.2B | ¥0.3B | ¥0.3B | ¥0.4B |
| Change from prior year | comparison basis not confirmed | -14.0% | +33.2% | +12.0% | +12.3% |
| Ordinary income (loss) as a share of Net sales | 10.5% | 6.6% | 8.9% | 8.8% | 8.8% |
| Change (percentage points) | comparison basis not confirmed | -3.9 points◆ | +2.3 points◆ | -0.1 points | +0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2017Net sales year on year +46.4%, Ordinary income (loss) as a share of revenue +6.7 points, Ordinary income (loss) loss to profit
- 2018Net sales year on year +95.3%, Ordinary income (loss) as a share of revenue +8.4 points
- 2019Net sales year on year +29.4%, Ordinary income (loss) as a share of revenue +3.2 points
- 2020Net sales year on year +31.5%
- 2022Net sales year on year +36.4%, Ordinary income (loss) as a share of revenue -3.9 points
- 2023Ordinary income (loss) as a share of revenue +2.3 points
AI CROSS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AI CROSS
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 | ¥2.4 billion | ¥3.3 billion | ¥3.3 billion | ¥3.7 billion | ¥4.2 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥95.31 million | ¥0.2 billion | ¥0.1 billion | ¥0.2 billion |
| Comprehensive income | ¥0.3 billion | ¥95.31 million | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion |
| Net assets | ¥1.5 billion | ¥1.6 billion | ¥1.7 billion | ¥1.7 billion | ¥1.9 billion |
| Total assets | ¥2.0 billion | ¥2.0 billion | ¥2.1 billion | ¥2.4 billion | ¥3.1 billion |
| Net assets per share | 388.29 yen | 412.67 yen | 429.39 yen | 442.24 yen | 488.25 yen |
| Basic earnings (loss) per share | 86.37 yen | 24.08 yen | 39.54 yen | 39.48 yen | 43.95 yen |
| Diluted earnings per share | 83.58 yen | 23.08 yen | 38.67 yen | 38.55 yen | 42.25 yen |
| Equity-to-asset ratio | 77.7% | 80.2% | 78.4% | 69.5% | 60.2% |
| Return on equity | 22.2% | 5.8% | 9.5% | 8.9% | 9.4% |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥-4.27 million | ¥0.4 billion | ¥0.3 billion | ¥0.2 billion |
| Net cash provided by (used in) investing activities | ¥96.05 million | ¥-94.38 million | ¥-29.31 million | ¥-24.20 million | ¥-0.3 billion |
| Net cash provided by (used in) financing activities | ¥-12.49 million | ¥-15.74 million | ¥-0.3 billion | ¥-9.96 million | ¥0.4 billion |
| Cash and cash equivalents | ¥1.3 billion | ¥1.2 billion | ¥1.3 billion | ¥1.6 billion | ¥1.8 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.4 billion | ¥3.3 billion | ¥3.3 billion | ¥3.7 billion | ¥4.0 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Net income (loss) | ¥0.3 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion |
| Capital stock | ¥12.98 million | ¥14.31 million | ¥24.59 million | ¥24.59 million | ¥40.09 million |
| Total number of issued shares (common stock) | 4,002,850 shares | 4,006,550 shares | 4,037,350 shares | 4,037,350 shares | 4,083,850 shares |
| Net assets | ¥1.5 billion | ¥1.7 billion | ¥1.8 billion | ¥1.8 billion | ¥2.1 billion |
| Total assets | ¥2.0 billion | ¥2.1 billion | ¥2.2 billion | ¥2.5 billion | ¥3.2 billion |
| Net assets per share | 389.2 yen | 428.85 yen | 455.48 yen | 477.04 yen | 537.9 yen |
| Basic earnings (loss) per share | 87.29 yen | 39.36 yen | 48.91 yen | 47.32 yen | 59.38 yen |
| Diluted earnings per share | 84.47 yen | 38.89 yen | 47.84 yen | 46.2 yen | 57.09 yen |
| Equity-to-asset ratio | 77.8% | 80.8% | 79.4% | 71.1% | 64.7% |
| Return on equity | 25.3% | 9.2% | 11.2% | 10.0% | 11.6% |
Shareholder composition
Share ownership by holder category
AI CROSS
Unit %Source Annual securities reports
- Financial institutions6.33%
- Securities firms0.25%
- Other corporations17.68%
- Foreign holders (institutions)1.10%
- Foreign holders (individuals)0.45%
- Individuals and others74.16%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社IBIサーチ | 15.26% | 580,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 6.53% | 248,000 |
| 3 | 岡部 典子 | 4.5% | 171,000 |
| 4 | 石島 千絵 | 2.34% | 89,000 |
| 5 | 株式会社CARTA VENTURES | 2.13% | 81,000 |
| 6 | 鈴木 さなえ | 2.02% | 76,000 |
| 7 | PAYMENT VENTURES LLC(常任代理人 創・佐藤法律事務所 弁護士 佐藤 有紀) | 0.92% | 35,000 |
| 8 | 植村 友彦 | 0.89% | 33,000 |
| 9 | 田中 正則 | 0.85% | 32,000 |
| 10 | 中原 摩紗子 | 0.79% | 30,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | Could not be retrieved | ¥0.3 billion |
| FY ending 12/2024 | ¥57.08 million | Could not be retrieved |
| FY ending 12/2020 | ¥69.20 million | ¥23.91 million |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Smart AI Engagement事業 | ¥64.29 million |
| Marketing solutions business | ¥0.3 billion |
Revenue scale in the same industry
AI CROSS
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
- … 421 companies
- 425 YUKE'SFY Jan 2026 ¥4.3B
- 426 NextgenFY Mar 2026 ¥4.3B
- 427 AI CROSSThis companyFY Dec 2025 ¥4.2B
- 428 Nippon RADFY Mar 2026 ¥4.1B
- 429 T&S GroupFY Sep 2025 ¥4.1B
- … 213 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 54 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 東陽監査法人 |
| Audit fees (this year, total) | ¥26.00 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 | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥4.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Diluted earnings per share | 42.25 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 | ¥3.1 billion | Consolidated |
| Return on equity | 9.4% | Consolidated |
| Equity-to-asset ratio | 60.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.4 billion | Consolidated |
| Basic earnings (loss) per share | 43.95 yen | Consolidated |
| Net assets per share | 488.25 yen | Consolidated |
| Net sales | ¥4.0 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Diluted earnings per share | 57.09 yen | Parent only |
| Total number of issued shares (common stock) | 4,083,850 shares | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥3.2 billion | Parent only |
| Return on equity | 11.6% | Parent only |
| Equity-to-asset ratio | 64.7% | Parent only |
| Capital stock | ¥40.09 million | Parent only |
| Basic earnings (loss) per share | 59.38 yen | Parent only |
| Net assets per share | 537.9 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 86 people | Consolidated |
| Number of employees | 86 people | Consolidated |
| Average length of service (years) | 3.3 years | Parent only |
| Average annual salary | ¥9.79 million | Parent only |
| Average age (years) | 38.6 years old | Parent only |
| Number of employees | 59 people | Parent only |
| Number of employees | 59 people | Parent only |
| Number of employees | 59 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥4.2 billion | Consolidated |
| Average number of temporary employees | 2 people | Consolidated |
| Average number of temporary employees | 2 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Depreciation | ¥32.41 million | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Total return on the share price index | 56.4% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,377,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 281,900 shares | Consolidated |
| Number of shares | 4,083,850 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.9% | Consolidated |
| Shareholding ratio | 36.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 281,900 shares | Consolidated |
| Number of voting rights | 37,950 units | Consolidated |
| Carrying amount on the balance sheet | ¥19.98 million | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 98.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥26.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥26.00 million | Consolidated |
Balance sheet (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.75 million | Consolidated |
| Other | ¥64.90 million | Consolidated |
| Other | ¥39.15 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.06 million | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Software | ¥66.06 million | Consolidated |
| Software in progress | ¥64.29 million | Consolidated |
| Retained earnings | ¥1.2 billion | Consolidated |
| Prepaid expenses | ¥29.67 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥0.5 billion | Consolidated |
| Contract liabilities | ¥2.77 million | Consolidated |
| Tools, furniture and fixtures | ¥5.08 million | Consolidated |
| Tools, furniture and fixtures | ¥0.99 million | Consolidated |
| Guarantee deposits | ¥11.09 million | Consolidated |
| Buildings | ¥3.85 million | Consolidated |
| Buildings, net | ¥3.75 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Investment securities | ¥56.06 million | Consolidated |
| Subscription rights to shares | ¥90.10 million | Consolidated |
| Property, plant and equipment | ¥4.74 million | Consolidated |
| Income taxes payable | ¥74.99 million | Consolidated |
| Accrued expenses | ¥20.72 million | Consolidated |
| Accounts payable - other | ¥60.85 million | Consolidated |
| Provision for shareholder benefit program | ¥87.27 million | Consolidated |
| Shareholders' equity | ¥1.9 billion | Consolidated |
| Current liabilities | ¥0.8 billion | Consolidated |
| Current assets | ¥2.6 billion | Consolidated |
| Accumulated depreciation | ¥-4.09 million | Consolidated |
| Accumulated depreciation | ¥-0.10 million | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Cash and deposits | ¥1.8 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Total assets | ¥3.1 billion | Consolidated |
| Total assets | ¥3.1 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.40 million | Consolidated |
| Deferred tax assets | ¥43.03 million | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥0.46 million | Consolidated |
| Liabilities | ¥1.1 billion | Consolidated |
| Liabilities and net assets | ¥3.1 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.10 million | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥40.09 million | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Deposits received | ¥10.22 million | Consolidated |
| Current portion of long-term loans payable | ¥92.00 million | Consolidated |
| Other | ¥2.75 million | Parent only |
| Other | ¥49.75 million | Parent only |
| Other | ¥39.44 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.06 million | Parent only |
| Other capital surplus | ¥0.5 billion | Parent only |
| Goodwill | ¥3.16 million | Parent only |
| Software | ¥66.06 million | Parent only |
| Software in progress | ¥64.29 million | Parent only |
| Retained earnings | ¥1.4 billion | Parent only |
| Prepaid expenses | ¥28.01 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥1.1 billion | Parent only |
| Contract liabilities | ¥2.64 million | Parent only |
| Tools, furniture and fixtures | ¥2.45 million | Parent only |
| Tools, furniture and fixtures | ¥0 | Parent only |
| Guarantee deposits | ¥9.04 million | Parent only |
| Buildings | ¥3.85 million | Parent only |
| Buildings, net | ¥3.75 million | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥36.08 million | Parent only |
| Subscription rights to shares | ¥90.10 million | Parent only |
| Property, plant and equipment | ¥3.75 million | Parent only |
| Income taxes payable | ¥57.70 million | Parent only |
| Accrued expenses | ¥12.51 million | Parent only |
| Accounts payable - other | ¥53.79 million | Parent only |
| Provision for shareholder benefit program | ¥87.27 million | Parent only |
| Shareholders' equity | ¥2.0 billion | Parent only |
| Current liabilities | ¥0.7 billion | Parent only |
| Current assets | ¥2.1 billion | Parent only |
| Accumulated depreciation | ¥-2.45 million | Parent only |
| Accumulated depreciation | ¥-0.10 million | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥1.5 billion | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Net assets | ¥2.1 billion | Parent only |
| Total assets | ¥3.2 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.40 million | Parent only |
| Deferred tax assets | ¥40.78 million | Parent only |
| Retained earnings brought forward | ¥1.4 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥0.46 million | Parent only |
| Liabilities | ¥1.0 billion | Parent only |
| Liabilities and net assets | ¥3.2 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-3.10 million | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥40.09 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term loans receivable | ¥50.00 million | Parent only |
| Shares of subsidiaries and associates | ¥0.8 billion | Parent only |
| Deposits received | ¥7.29 million | Parent only |
| Current portion of long-term loans payable | ¥92.00 million | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥1.88 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥3.00 million | Parent only |
Statement of income (69 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.28 million | Consolidated |
| Other | ¥0.17 million | Consolidated |
| Other comprehensive income | ¥-0.75 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.19 million | Consolidated |
| Amortization of goodwill | ¥11.18 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Interest income | ¥2.10 million | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Non-operating income | ¥2.38 million | Consolidated |
| Non-operating expenses | ¥6.66 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Cost of sales | ¥2.6 billion | Consolidated |
| Gross profit (loss) | ¥1.5 billion | Consolidated |
| Net sales | ¥4.2 billion | Consolidated |
| Net sales | ¥4.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Loss on investments in partnership | ¥5.11 million | Consolidated |
| Loss on valuation of investment securities | ¥13.04 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥1.29 million | Consolidated |
| Issuance of new shares | ¥31.02 million | Consolidated |
| Issuance of subscription rights to shares | ¥41.76 million | Consolidated |
| Provision for shareholder benefit program | ¥87.27 million | Consolidated |
| Business consignment expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥33.22 million | Consolidated |
| Foreign exchange losses | ¥0.08 million | Consolidated |
| Extraordinary loss | ¥13.04 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | 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 |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-0.56 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Consolidated |
| Other | ¥0.27 million | Parent only |
| Interest income | ¥2.07 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥5.35 million | Parent only |
| Non-operating expenses | ¥6.44 million | Parent only |
| Cost of sales | ¥2.5 billion | Parent only |
| Gross profit (loss) | ¥1.5 billion | Parent only |
| Net sales | ¥4.0 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Loss on investments in partnership | ¥5.11 million | Parent only |
| Interest expenses | ¥1.24 million | Parent only |
| Issuance of new shares | ¥31.02 million | Parent only |
| Issuance of subscription rights to shares | ¥41.76 million | Parent only |
| Provision for shareholder benefit program | ¥87.27 million | Parent only |
| Business consignment expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥32.05 million | Parent only |
| Depreciation | ¥7.30 million | Parent only |
| Foreign exchange losses | ¥0.08 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥1.1 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.06 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 | ¥-0.75 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.75 million | Parent only |
Statement of cash flows (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-7.56 million | Consolidated |
| Amortization of goodwill | ¥11.18 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥84.88 million | Consolidated |
| Interest received | ¥2.10 million | Consolidated |
| Interest expenses paid | ¥-1.80 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥22.61 million | Consolidated |
| Interest income | ¥-2.10 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.1 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥2.66 million | Consolidated |
| Subtotal | ¥0.4 billion | Consolidated |
| Loss gain on investments in partnership | ¥5.11 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥13.04 million | Consolidated |
| Interest expenses | ¥1.29 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥31.02 million | Consolidated |
| Purchase of property plant and equipment | ¥-3.85 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.84 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-3.33 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-77.61 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥17.17 million | Consolidated |
| Share-based payment expenses | ¥41.76 million | Consolidated |
| Income taxes refund (paid) | ¥-0.2 billion | Consolidated |
| Depreciation | ¥32.41 million | Consolidated |
| Purchase of intangible assets | ¥-60.03 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.06 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-70.44 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Number of employees | 86 | Consolidated | Disclosed |
| Net assets | ¥1.9 billion | Consolidated | Disclosed |
| Net sales | ¥4.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥3.1 billion | Consolidated | Disclosed |
| Operating margin | 8.9% | Consolidated | Calculated |
| Net margin | 4.0% | Consolidated | Calculated |
| Sales per employee | 48274523 yen | Consolidated | Calculated |
| Total asset turnover | 1.35 times | Consolidated | Calculated |
| Net assets to total assets | 63.1% | Consolidated | Calculated |