Cyber Security Cloud
Cyber Security Cloud , 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
Breakdown by business: not published
Revenue and profit
Cyber Security Cloud
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 | ¥0.6 billion | Consolidated |
| Business consignment expenses | ¥0.4 billion | Parent only | |
| Advertising expenses | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.1 billion | Parent only | |
| Depreciation | ¥14.04 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥2.93 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥3.3 billion | Consolidated |
| Operating income | ¥1.1 billion | Consolidated | |
| Ordinary income | ¥1.1 billion | Consolidated | |
| Net income | ¥0.8 billion | Consolidated |
Cyber Security Cloud
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥0.6 billion
- Business consignment expenses ¥0.4 billion
- Advertising expenses ¥0.2 billion
- Research and development expenses ¥0.1 billion
- Depreciation ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥0.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
Cyber Security Cloud
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
Cyber Security Cloud
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.8B | ¥2.3B | ¥3.1B | ¥3.9B | ¥5.1B |
| Year on year (%) | +52.2%◆ | comparison basis not confirmed | comparison basis not confirmed | +26.0%◆ | +31.8%◆ |
| Ordinary income (loss) | ¥0.3B | ¥0.4B | ¥0.6B | ¥0.8B | ¥1.1B |
| Change from prior year | +72.5% | comparison basis not confirmed | comparison basis not confirmed | +48.8% | +31.1% |
| Ordinary income (loss) as a share of Net sales | 16.4% | 17.4% | 18.3% | 21.6% | 21.5% |
| Change (percentage points) | +1.9 points | comparison basis not confirmed | comparison basis not confirmed | +3.3 points◆ | -0.1 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2017Net sales year on year +270.1%, Ordinary income (loss) as a share of revenue +41.3 points
- 2018Net sales year on year +97.9%, Ordinary income (loss) as a share of revenue +13.3 points
- 2019Net sales year on year +67.0%, Ordinary income (loss) as a share of revenue +23.0 points, Ordinary income (loss) loss to profit
- 2021Net sales year on year +52.2%
- 2024Net sales year on year +26.0%, Ordinary income (loss) as a share of revenue +3.3 points
- 2025Net sales year on year +31.8%
Cyber Security Cloud
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Cyber Security Cloud
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 | ¥1.8 billion | Could not be retrieved | ¥3.1 billion | ¥3.9 billion | ¥5.1 billion |
| Ordinary income (loss) | ¥0.3 billion | Could not be retrieved | ¥0.6 billion | ¥0.8 billion | ¥1.1 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Could not be retrieved | ¥0.4 billion | ¥0.6 billion | ¥0.8 billion |
| Comprehensive income | ¥0.2 billion | Could not be retrieved | ¥0.4 billion | ¥0.6 billion | ¥0.8 billion |
| Net assets | ¥0.9 billion | Could not be retrieved | ¥1.8 billion | ¥1.7 billion | ¥4.4 billion |
| Total assets | ¥1.7 billion | Could not be retrieved | ¥2.8 billion | ¥3.0 billion | ¥5.8 billion |
| Net assets per share | 100.66 yen | Could not be retrieved | 190.13 yen | 181.4 yen | 430.17 yen |
| Basic earnings (loss) per share | 18.17 yen | Could not be retrieved | 45.28 yen | 62.36 yen | 81.84 yen |
| Diluted earnings per share | 17.83 yen | Could not be retrieved | 44.57 yen | 61.34 yen | 81.32 yen |
| Equity-to-asset ratio | 55.2% | Could not be retrieved | 64.6% | 55.3% | 75.6% |
| Return on equity | 21.1% | Could not be retrieved | 23.8% | 34.5% | 27.1% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Could not be retrieved | ¥0.6 billion | ¥0.6 billion | ¥1.0 billion |
| Net cash provided by (used in) investing activities | ¥-59.02 million | Could not be retrieved | ¥-0.1 billion | ¥-0.2 billion | ¥-0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | Could not be retrieved | ¥-93.26 million | ¥-0.6 billion | ¥1.7 billion |
| Cash and cash equivalents | ¥1.1 billion | Could not be retrieved | ¥1.8 billion | ¥1.7 billion | ¥4.0 billion |
Parent only indicators (18 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.6 billion | ¥2.3 billion | ¥3.0 billion | ¥3.8 billion | ¥4.8 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.4 billion | ¥0.6 billion | ¥0.8 billion | ¥1.0 billion |
| Net income (loss) | ¥0.1 billion | ¥0.3 billion | ¥0.4 billion | ¥0.6 billion | ¥0.7 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.1 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 9,373,344 shares | 9,416,244 shares | 9,450,644 shares | 9,450,644 shares | 10,390,644 shares |
| Net assets | ¥0.9 billion | ¥1.3 billion | ¥1.8 billion | ¥1.7 billion | ¥4.3 billion |
| Total assets | ¥1.6 billion | ¥2.2 billion | ¥2.8 billion | ¥3.0 billion | ¥5.7 billion |
| Net assets per share | 99.88 yen | 137.62 yen | 189.74 yen | 178.33 yen | 419.84 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 3 yen | 5 yen |
| Basic earnings (loss) per share | 15.8 yen | 32.61 yen | 46.73 yen | 59.96 yen | 74.21 yen |
| Diluted earnings per share | 15.5 yen | 32.19 yen | 45.99 yen | 58.98 yen | 73.74 yen |
| Equity-to-asset ratio | 59.2% | 60.1% | 64.8% | 54.6% | 75.7% |
| Return on equity | 18.3% | 27.5% | 28.5% | 32.2% | 25.1% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 5.0% | 6.9% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥0.4 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-0.1 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥40.60 million | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | Could not be retrieved | ¥1.3 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥5 | Could not be retrieved | 6.9% | |
| FY ending 12/2024 | ¥3 | Could not be retrieved | 5.0% |
Cyber Security Cloud
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Cyber Security Cloud
Unit %Source Annual securities reports
- Financial institutions8.55%
- Securities firms5.47%
- Other corporations10.43%
- Foreign holders (institutions)13.09%
- Foreign holders (individuals)0.75%
- Individuals and others61.70%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | JICVGIオポチュニティファンド1号投資事業有限責任組合 | 9.17% | 940,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 5.69% | 583,300 |
| 3 | GMOインターネットグループ株式会社 | 4.85% | 496,800 |
| 4 | GMCM VENTURE CAPITAL PARTNERS I INC(常任代理人 濱崎 一真) | 3.13% | 321,200 |
| 5 | セントラル短資株式会社 | 2.42% | 248,000 |
| 6 | CACEIS BANK/QUINTET LUXEMBOURG SUB AC / UCITS CUSTOMERS ACCOUNT(常任代理人 香港上海銀行) | 2.17% | 221,900 |
| 7 | 日本マスタートラスト信託銀行株式会社(信託口) | 2.05% | 209,800 |
| 8 | THE BANK OF NEW YORK 133595(常任代理人 株式会社みずほ銀行) | 1.54% | 157,600 |
| 9 | 野村證券株式会社 | 1.5% | 154,086 |
| 10 | 小池 敏弘 | 1.49% | 152,721 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.1 billion | ¥72.36 million |
| FY ending 12/2024 | ¥0.1 billion | Could not be retrieved |
| FY ending 12/2020 | ¥77.32 million | Could not be retrieved |
Revenue scale in the same industry
Cyber Security Cloud
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
- … 376 companies
- 380 Growth X PartnersFY Aug 2025 ¥5.1B
- 381 GoodpatchFY Aug 2025 ¥5.1B
- 382 Cyber Security CloudThis companyFY Dec 2025 ¥5.1B
- 383 SBI FinTech SolutionsFY Mar 2025 ¥5.1B
- 384 TRADE WORKSFY Dec 2025 ¥5.1B
- … 258 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 109 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ESネクスト有限責任監査法人 |
| Audit fees (this year, total) | ¥31.00 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 | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Net sales | ¥5.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Diluted earnings per share | 81.32 yen | Consolidated |
| Cash and cash equivalents | ¥4.0 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Ordinary income (loss) | ¥1.1 billion | Consolidated |
| Total assets | ¥5.8 billion | Consolidated |
| Return on equity | 27.1% | Consolidated |
| Equity-to-asset ratio | 75.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.7 billion | Consolidated |
| Basic earnings (loss) per share | 81.84 yen | Consolidated |
| Net assets per share | 430.17 yen | Consolidated |
| Dividend per share | 5 yen | Parent only |
| Net sales | ¥4.8 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Diluted earnings per share | 73.74 yen | Parent only |
| Total number of issued shares (common stock) | 10,390,644 shares | Parent only |
| Net assets | ¥4.3 billion | Parent only |
| Ordinary income (loss) | ¥1.0 billion | Parent only |
| Total assets | ¥5.7 billion | Parent only |
| Return on equity | 25.1% | Parent only |
| Equity-to-asset ratio | 75.7% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 6.9% | Parent only |
| Basic earnings (loss) per share | 74.21 yen | Parent only |
| Net assets per share | 419.84 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 164 people | Consolidated |
| Number of employees | 164 people | Consolidated |
| Average length of service (years) | 2.5 years | Parent only |
| Average annual salary | ¥8.12 million | Parent only |
| Average age (years) | 37.6 years old | Parent only |
| Number of employees | 134 people | Parent only |
| Number of employees | 134 people | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,485,407 shares | Consolidated |
| Total number of shares held treasury shares etc | 143,000 shares | Consolidated |
| Number of shares | 10,390,644 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.4% | Consolidated |
| Shareholding ratio | 34.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 143,000 shares | Consolidated |
| Number of voting rights | 102,020 units | Consolidated |
| Total shareholder return | 52.7% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Total return on the share price index | 56.7% | Parent only |
| Ratio of female employees in managerial positions | 16.7% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.1 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥72.36 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥31.00 million | Consolidated |
Balance sheet (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥20.97 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥95.77 million | Consolidated |
| Other, net | ¥12.26 million | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Retained earnings | ¥2.3 billion | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥1.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Contract liabilities | ¥0.3 billion | Consolidated |
| Contract assets | ¥15.97 million | Consolidated |
| Tools, furniture and fixtures | ¥11.78 million | Consolidated |
| Tools, furniture and fixtures | ¥3.64 million | Consolidated |
| Buildings | ¥52.95 million | Consolidated |
| Buildings, net | ¥41.14 million | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Lease deposits | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥13.33 million | Consolidated |
| Property, plant and equipment | ¥57.04 million | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥4.4 billion | Consolidated |
| Current liabilities | ¥1.2 billion | Consolidated |
| Current assets | ¥4.7 billion | Consolidated |
| Accumulated depreciation | ¥-8.13 million | Consolidated |
| Accumulated depreciation | ¥-11.81 million | Consolidated |
| Foreign currency translation adjustment | ¥6.22 million | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥4.0 billion | Consolidated |
| Cash and deposits | ¥4.0 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Total assets | ¥5.8 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.4 billion | Consolidated |
| Valuation and translation adjustments | ¥6.22 million | Consolidated |
| Liabilities | ¥1.4 billion | Consolidated |
| Liabilities and net assets | ¥5.8 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.90 million | Consolidated |
| Capital surplus | ¥1.5 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Shares of subsidiaries and associates | ¥34.53 million | Consolidated |
| Current portion of long-term loans payable | ¥98.56 million | Consolidated |
| Other | ¥48.12 million | Parent only |
| Other | ¥0.12 million | Parent only |
| Other | ¥0.40 million | Parent only |
| Other capital surplus | ¥0.6 billion | Parent only |
| Goodwill | ¥0.1 billion | Parent only |
| Software | ¥0.2 billion | Parent only |
| Retained earnings | ¥2.2 billion | Parent only |
| Legal retained earnings | ¥2.76 million | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥1.3 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Contract assets | ¥15.97 million | Parent only |
| Tools, furniture and fixtures | ¥11.78 million | Parent only |
| Tools, furniture and fixtures | ¥3.64 million | Parent only |
| Buildings | ¥52.95 million | Parent only |
| Buildings, net | ¥41.14 million | Parent only |
| Investments and other assets | ¥1.0 billion | Parent only |
| Lease deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥13.33 million | Parent only |
| Property, plant and equipment | ¥44.78 million | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥64.51 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥4.3 billion | Parent only |
| Current liabilities | ¥1.2 billion | Parent only |
| Current assets | ¥4.4 billion | Parent only |
| Accumulated depreciation | ¥-8.13 million | Parent only |
| Accumulated depreciation | ¥-11.81 million | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥3.4 billion | Parent only |
| Net assets | ¥4.3 billion | Parent only |
| Net assets | ¥4.3 billion | Parent only |
| Total assets | ¥5.7 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥2.2 billion | Parent only |
| Treasury stock | ¥-0.4 billion | Parent only |
| Liabilities | ¥1.4 billion | Parent only |
| Liabilities and net assets | ¥5.7 billion | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Capital surplus | ¥1.5 billion | Parent only |
| Legal capital surplus | ¥0.9 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥73.01 million | Parent only |
| Shares of subsidiaries and associates | ¥0.5 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Deposits received | ¥27.08 million | Parent only |
| Current portion of long-term loans payable | ¥98.56 million | Parent only |
Statement of income (73 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.62 million | Consolidated |
| Other | ¥0.26 million | Consolidated |
| Other comprehensive income | ¥0.97 million | Consolidated |
| Dividends from surplus | ¥-27.60 million | Consolidated |
| Subsidy income | ¥1.00 million | Consolidated |
| Comprehensive income | ¥0.8 billion | Consolidated |
| Interest income | ¥2.79 million | Consolidated |
| Operating income | ¥1.1 billion | Consolidated |
| Non-operating income | ¥6.47 million | Consolidated |
| Non-operating expenses | ¥17.06 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Cost of sales | ¥1.8 billion | Consolidated |
| Gross profit (loss) | ¥3.3 billion | Consolidated |
| Net sales | ¥5.1 billion | Consolidated |
| Advertising expenses | ¥0.2 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Interest expenses | ¥4.18 million | Consolidated |
| Issuance of new shares | ¥1.8 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥39.16 million | Consolidated |
| Stock issuance cost | ¥10.61 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-39.20 million | Consolidated |
| Foreign exchange losses | ¥2.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.97 million | Consolidated |
| Extraordinary income | ¥39.16 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥30.70 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Ordinary income | ¥1.1 billion | Consolidated |
| Salaries and allowances | ¥0.6 billion | Consolidated |
| Disposal of treasury stock | ¥98.12 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.7 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.93 million | Consolidated |
| Revenue from contracts with customers | ¥5.1 billion | Consolidated |
| Other | ¥1.13 million | Parent only |
| Other | ¥0.27 million | Parent only |
| Dividends from surplus | ¥-27.60 million | Parent only |
| Interest income | ¥4.04 million | Parent only |
| Operating income | ¥1.0 billion | Parent only |
| Non-operating income | ¥36.63 million | Parent only |
| Non-operating expenses | ¥17.02 million | Parent only |
| Cost of sales | ¥1.7 billion | Parent only |
| Gross profit (loss) | ¥3.1 billion | Parent only |
| Net sales | ¥4.8 billion | Parent only |
| Advertising expenses | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Interest expenses | ¥4.14 million | Parent only |
| Issuance of new shares | ¥1.8 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥39.16 million | Parent only |
| Stock issuance cost | ¥10.61 million | Parent only |
| Business consignment expenses | ¥0.4 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-27.04 million | Parent only |
| Depreciation | ¥14.04 million | Parent only |
| Foreign exchange losses | ¥2.00 million | Parent only |
| Extraordinary income | ¥39.16 million | Parent only |
| Research and development expenses | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥1.0 billion | Parent only |
| Consulting fee income | ¥29.40 million | Parent only |
| Ordinary income | ¥1.0 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Disposal of treasury stock | ¥98.12 million | Parent only |
| Selling, general and administrative expenses | ¥2.1 billion | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.06 million | Consolidated |
| Revenue | ¥31.00 million | Consolidated |
| Revenue | ¥33.15 million | Parent only |
| Revenue | ¥2.06 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-23.45 million | Consolidated |
| Total changes during the period | ¥2.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-24.42 million | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other payments | ¥-11.66 million | Consolidated |
| Increase (decrease) in other liabilities | ¥72.48 million | Consolidated |
| Decrease (increase) in other assets | ¥-16.97 million | Consolidated |
| Amortization of goodwill | ¥58.87 million | Consolidated |
| Interest received | ¥2.79 million | Consolidated |
| Interest expenses paid | ¥-4.18 million | Consolidated |
| Interest income | ¥-2.79 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-81.62 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥38.87 million | Consolidated |
| Subtotal | ¥1.3 billion | Consolidated |
| Interest expenses | ¥4.18 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥3.30 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-39.16 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥47.14 million | Consolidated |
| Proceeds from issuance of common stock | ¥1.8 billion | Consolidated |
| Share-based payment expenses | ¥84.73 million | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Depreciation | ¥66.38 million | Consolidated |
| Foreign exchange loss (gain) | ¥-27.20 million | Consolidated |
| Purchase of intangible assets | ¥-72.36 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥2.93 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.3 billion | Consolidated |
| Dividends | ¥-27.47 million | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
| Payments of long-term loans receivable | ¥-19.60 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated | Disclosed |
| Dividend per share | 5 | Parent only | Disclosed |
| Number of employees | 164 | Consolidated | Disclosed |
| Net assets | ¥4.4 billion | Consolidated | Disclosed |
| Net sales | ¥5.1 billion | Consolidated | Disclosed |
| Operating income | ¥1.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.1 billion | Consolidated | Disclosed |
| Net income | ¥0.8 billion | Consolidated | Disclosed |
| Total assets | ¥5.8 billion | Consolidated | Disclosed |
| Operating margin | 21.7% | Consolidated | Calculated |
| Net margin | 16.2% | Consolidated | Calculated |
| Sales per employee | 31004134 yen | Consolidated | Calculated |
| Total asset turnover | 0.87 times | Consolidated | Calculated |
| Net assets to total assets | 75.8% | Consolidated | Calculated |