RaQualia Pharma
RaQualia Pharma Inc.
Company highlights
The largest holder on the register is KOREA SECURITIES DEPOSITORY-SAMSUNG(常任代理人シティバンク、エヌ・エイ東京支店), at 10.6%.
Key figures
Period Jan 2025 to Dec 2025
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
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Amortization of goodwill | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥82.10 million | Consolidated | |
| Profit by stage | Operating income | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
RaQualia Pharma
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Amortization of goodwill ¥0.3 billion
- Directors' compensations ¥0.1 billion
Performance, financial position and capital allocation
RaQualia Pharma
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
RaQualia Pharma
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥0.9B | ¥0.9B | -¥0.3B | -¥0.4B | ¥0.4B |
| Change from prior year | loss to profit◆ | +4.7% | profit to loss◆ | 1.23x | loss to profit◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2019Ordinary income (loss) loss to profit
- 2020Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) loss to profit
- 2023Ordinary income (loss) profit to loss
- 2025Ordinary income (loss) loss to profit
RaQualia Pharma
Earnings and net assets per share over time
Unit yenSource Annual securities reports
RaQualia Pharma
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥0.9 billion | ¥0.9 billion | ¥-0.3 billion | ¥-0.4 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | ¥0.7 billion | ¥-0.3 billion | ¥-0.5 billion | ¥0.3 billion |
| Comprehensive income | ¥0.8 billion | ¥0.7 billion | ¥-0.2 billion | ¥-0.7 billion | ¥0.3 billion |
| Net assets | ¥4.8 billion | ¥5.5 billion | ¥6.1 billion | ¥5.6 billion | ¥6.9 billion |
| Total assets | ¥5.2 billion | ¥6.3 billion | ¥6.9 billion | ¥9.7 billion | ¥10.5 billion |
| Net assets per share | 227.97 yen | 261.65 yen | 281.87 yen | 253.83 yen | 280 yen |
| Basic earnings (loss) per share | 36.07 yen | 34.5 yen | -14.98 yen | -22.87 yen | 11.53 yen |
| Diluted earnings per share | 36.04 yen | 34.47 yen | Could not be retrieved | Could not be retrieved | 11.36 yen |
| Equity-to-asset ratio | 91.3% | 87.7% | 88.7% | 57.4% | 65.1% |
| Return on equity | 17.2% | 14.1% | Could not be retrieved | Could not be retrieved | 4.4% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥1.5 billion | ¥-0.7 billion | ¥0.2 billion | ¥-0.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-47.65 million | ¥-0.1 billion | ¥-3.7 billion | ¥0.1 billion |
| Net cash provided by (used in) financing activities | ¥-16.44 million | ¥-29.56 million | ¥0.8 billion | ¥3.0 billion | ¥0.4 billion |
| Cash and cash equivalents | ¥2.2 billion | ¥3.7 billion | ¥3.7 billion | ¥3.1 billion | ¥3.2 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥0.7 billion | ¥0.7 billion | ¥-0.4 billion | ¥0.2 billion | ¥0.7 billion |
| Net income (loss) | ¥0.6 billion | ¥0.6 billion | ¥-0.4 billion | ¥56.20 million | ¥0.5 billion |
| Capital stock | ¥2.3 billion | ¥2.3 billion | ¥2.7 billion | ¥2.7 billion | ¥3.2 billion |
| Total number of issued shares (common stock) | 20,955,142 shares | 20,977,181 shares | 21,623,281 shares | 21,838,529 shares | 24,458,673 shares |
| Net assets | ¥4.8 billion | ¥5.3 billion | ¥5.9 billion | ¥5.9 billion | ¥7.4 billion |
| Total assets | ¥5.2 billion | ¥6.1 billion | ¥6.6 billion | ¥9.7 billion | ¥11.0 billion |
| Net assets per share | 227.47 yen | 254.49 yen | 269.95 yen | 267.27 yen | 301.24 yen |
| Basic earnings (loss) per share | 29.34 yen | 27.83 yen | -19.95 yen | 2.6 yen | 21.06 yen |
| Diluted earnings per share | 29.31 yen | 27.81 yen | Could not be retrieved | 2.6 yen | 20.74 yen |
| Equity-to-asset ratio | 91.5% | 87.6% | 88.5% | 60.3% | 66.8% |
| Return on equity | 13.8% | 11.5% | Could not be retrieved | 1.0% | 7.6% |
Shareholder composition
Share ownership by holder category
RaQualia Pharma
Unit %Source Annual securities reports
- Financial institutions0.24%
- Securities firms2.93%
- Other corporations7.42%
- Foreign holders (institutions)12.69%
- Foreign holders (individuals)0.16%
- Individuals and others76.57%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | KOREA SECURITIES DEPOSITORY-SAMSUNG(常任代理人シティバンク、エヌ・エイ東京支店) | 10.61% | 2,594,100 |
| 2 | 柿沼 佑一 | 9.75% | 2,384,700 |
| 3 | ファイザー株式会社 | 3.04% | 743,000 |
| 4 | モルガン・スタンレーMUFG証券株式会社 | 1.21% | 294,807 |
| 5 | 株式会社エス・ビー・シー | 1.03% | 251,300 |
| 6 | 株式会社アドバンスト・メディア | 0.92% | 223,800 |
| 7 | 東京短資株式会社 | 0.91% | 221,500 |
| 8 | 田名後 貴裕 | 0.69% | 169,500 |
| 9 | 香本 育良 | 0.64% | 157,000 |
| 10 | 野村證券株式会社 | 0.64% | 156,798 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥1.6 billion | ¥0.1 billion |
| FY ending 12/2020 | ¥0.9 billion | ¥0.2 billion |
Revenue scale in the same industry
Revenue of this company: not retrieved (no comparison)
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥32.25 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Accounts unique to this company (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.0 billion | Consolidated |
| Revenue | ¥4.0 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥1.6 billion | Consolidated |
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥3.5 billion | Consolidated |
| Revenue | ¥2.88 million | Consolidated |
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥-0.10 million | Consolidated |
| Revenue | ¥-2.20 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥34.76 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥80.99 million | Consolidated |
| Revenue | ¥7.59 million | Consolidated |
| Revenue | ¥2.9 billion | Parent only |
| Revenue | ¥2.9 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥1.2 billion | Parent only |
| Revenue | ¥0.8 billion | Parent only |
| Revenue | ¥2.2 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥78.43 million | Parent only |
| Revenue | ¥34.76 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥72.12 million | Parent only |
| Revenue | ¥6.21 million | Parent only |
Major management indicators (5 years) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.1 billion | Consolidated |
| Diluted earnings per share | 11.36 yen | Consolidated |
| Cash and cash equivalents | ¥3.2 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.4 billion | Consolidated |
| Total assets | ¥10.5 billion | Consolidated |
| Return on equity | 4.4% | Consolidated |
| Equity-to-asset ratio | 65.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.4 billion | Consolidated |
| Basic earnings (loss) per share | 11.53 yen | Consolidated |
| Net assets per share | 280 yen | Consolidated |
| Net income (loss) | ¥0.5 billion | Parent only |
| Diluted earnings per share | 20.74 yen | Parent only |
| Total number of issued shares (common stock) | 24,458,673 shares | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥11.0 billion | Parent only |
| Return on equity | 7.6% | Parent only |
| Equity-to-asset ratio | 66.8% | Parent only |
| Capital stock | ¥3.2 billion | Parent only |
| Basic earnings (loss) per share | 21.06 yen | Parent only |
| Net assets per share | 301.24 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 85 people | Consolidated |
| Number of employees | 85 people | Consolidated |
| Wage gap between men and women (all employees) | 70.5% | Parent only |
| Average length of service (years) | 10.1 years | Parent only |
| Average annual salary | ¥7.56 million | Parent only |
| Average age (years) | 48.1 years old | Parent only |
| Number of employees | 64 people | Parent only |
| Number of employees | 64 people | Parent only |
| Wage gap between men and women (regular employees) | 73.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 56.7% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 18 people | Consolidated |
| Average number of temporary employees | 18 people | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Average number of temporary employees | 10 people | Parent only |
| Average number of temporary employees | 10 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 13.6% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥6.90 million | Consolidated |
| Number of shares held | 7,196,505 shares | Consolidated |
| Total number of shares held treasury shares etc | 100 shares | Consolidated |
| Number of shares | 24,458,673 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 29.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 100 shares | Consolidated |
| Total of valuation gain (loss) | ¥-29.67 million | Consolidated |
| Number of voting rights | 244,423 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥54.08 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 101.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.6 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.1 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥32.25 million | Consolidated |
| Fees for audit and attestation services - total | ¥32.25 million | Consolidated |
Balance sheet (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥46.02 million | Consolidated |
| Other | ¥74.34 million | Consolidated |
| Other | ¥99.32 million | Consolidated |
| Other | ¥0.07 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-50.49 million | Consolidated |
| Goodwill | ¥3.7 billion | Consolidated |
| Software | ¥29.72 million | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥78.74 million | Consolidated |
| Lease assets | ¥0.5 billion | Consolidated |
| Retained earnings | ¥0.2 billion | Consolidated |
| Prepaid expenses | ¥0.2 billion | Consolidated |
| Advance payments trade | ¥85.06 million | Consolidated |
| Notes receivable - trade | ¥1.9 billion | Consolidated |
| Right of trademark | ¥3.06 million | Consolidated |
| Non-current liabilities | ¥2.3 billion | Consolidated |
| Non-current assets | ¥4.8 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.4 billion | Consolidated |
| Buildings | ¥0.2 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥5.27 million | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Subscription rights to shares | ¥47.84 million | Consolidated |
| Securities | ¥3.31 million | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥54.78 million | Consolidated |
| Accrued expenses | ¥58.00 million | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥6.9 billion | Consolidated |
| Provision for stocks payment-NCL | ¥12.40 million | Consolidated |
| Current liabilities | ¥1.3 billion | Consolidated |
| Current assets | ¥5.7 billion | Consolidated |
| Accumulated depreciation | ¥-1.6 billion | Consolidated |
| Intangible assets | ¥3.7 billion | Consolidated |
| Cash and cash equivalents | ¥3.2 billion | Consolidated |
| Cash and deposits | ¥3.2 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Total assets | ¥10.5 billion | Consolidated |
| Deferred tax assets | ¥64.81 million | Consolidated |
| Treasury stock | ¥-0.10 million | Consolidated |
| Valuation and translation adjustments | ¥-50.49 million | Consolidated |
| Liabilities | ¥3.6 billion | Consolidated |
| Liabilities and net assets | ¥10.5 billion | Consolidated |
| Supplies | ¥0.2 billion | Consolidated |
| Accounts payable - trade | ¥73.19 million | Consolidated |
| Capital surplus | ¥3.4 billion | Consolidated |
| Capital stock | ¥3.2 billion | Consolidated |
| Asset retirement obligations | ¥14.72 million | Consolidated |
| Long-term loans payable | ¥2.1 billion | Consolidated |
| Long-term prepaid expenses | ¥4.73 million | Consolidated |
| Deposits received | ¥9.81 million | Consolidated |
| Current portion of long-term loans payable | ¥0.5 billion | Consolidated |
| Other | ¥17.30 million | Parent only |
| Other | ¥18.50 million | Parent only |
| Other | ¥99.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-50.49 million | Parent only |
| Software | ¥25.79 million | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥75.15 million | Parent only |
| Lease assets | ¥0.5 billion | Parent only |
| Retained earnings | ¥0.7 billion | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Advance payments trade | ¥27.62 million | Parent only |
| Notes receivable - trade | ¥1.5 billion | Parent only |
| Right of trademark | ¥3.06 million | Parent only |
| Non-current liabilities | ¥2.3 billion | Parent only |
| Non-current assets | ¥5.9 billion | Parent only |
| Tools, furniture and fixtures | ¥1.2 billion | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥5.27 million | Parent only |
| Investments and other assets | ¥5.5 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Subscription rights to shares | ¥47.84 million | Parent only |
| Securities | ¥3.31 million | Parent only |
| Property, plant and equipment | ¥0.4 billion | Parent only |
| Income taxes payable | ¥46.37 million | Parent only |
| Accrued expenses | ¥53.55 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥7.4 billion | Parent only |
| Provision for stocks payment-NCL | ¥12.40 million | Parent only |
| Current liabilities | ¥1.3 billion | Parent only |
| Current assets | ¥5.1 billion | Parent only |
| Accumulated depreciation | ¥-1.4 billion | Parent only |
| Intangible assets | ¥28.85 million | Parent only |
| Cash and deposits | ¥3.2 billion | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Total assets | ¥11.0 billion | Parent only |
| Deferred tax assets | ¥64.81 million | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-0.10 million | Parent only |
| Valuation and translation adjustments | ¥-50.49 million | Parent only |
| Liabilities | ¥3.6 billion | Parent only |
| Liabilities and net assets | ¥11.0 billion | Parent only |
| Supplies | ¥0.1 billion | Parent only |
| Accounts payable - trade | ¥73.19 million | Parent only |
| Capital surplus | ¥3.4 billion | Parent only |
| Legal capital surplus | ¥3.4 billion | Parent only |
| Capital stock | ¥3.2 billion | Parent only |
| Asset retirement obligations | ¥12.52 million | Parent only |
| Long-term loans payable | ¥2.1 billion | Parent only |
| Long-term prepaid expenses | ¥4.71 million | Parent only |
| Shares of subsidiaries and associates | ¥4.9 billion | Parent only |
| Deposits to subsidiaries and affiliates | ¥24.44 million | Parent only |
| Deposits received from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Deposits received | ¥3.46 million | Parent only |
| Current portion of long-term loans payable | ¥0.5 billion | Parent only |
Statement of income (63 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥14.30 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥-8.57 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-8.57 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Commitment fee | ¥2.88 million | Consolidated |
| Commission for syndicate loan | ¥2.00 million | Consolidated |
| Gain on valuation of derivatives | ¥25.62 million | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥17.42 million | Consolidated |
| Dividend income | ¥7.37 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥69.97 million | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.4 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥82.10 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.1 billion | Consolidated |
| Interest expenses | ¥59.06 million | Consolidated |
| Issuance of new shares | ¥1.0 billion | Consolidated |
| Interest on securities | ¥2.07 million | Consolidated |
| Stock issuance cost | ¥11.02 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥5.82 million | Consolidated |
| Foreign exchange losses | ¥40.78 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-45.61 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.1 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 |
| Subsidy income | ¥2.60 million | Consolidated |
| Gain on valuation of compound financial instruments | ¥0.58 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.4 billion | Consolidated |
| Other | ¥8.91 million | Parent only |
| Other | ¥0 | Parent only |
| Commitment fee | ¥2.88 million | Parent only |
| Commission for syndicate loan | ¥2.00 million | Parent only |
| Gain on valuation of derivatives | ¥25.62 million | Parent only |
| Interest income | ¥16.93 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥85.10 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Directors' compensations | ¥68.06 million | Parent only |
| Interest expenses | ¥59.98 million | Parent only |
| Issuance of new shares | ¥1.0 billion | Parent only |
| Interest on securities | ¥2.07 million | Parent only |
| Stock issuance cost | ¥11.02 million | Parent only |
| Fiduciary obligation fee | ¥28.38 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥5.82 million | Parent only |
| Foreign exchange losses | ¥38.49 million | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Subsidy income | ¥2.60 million | Parent only |
| Gain on valuation of compound financial instruments | ¥0.58 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥11.93 million | Consolidated |
| Total changes during the period | ¥1.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥11.93 million | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.34 million | Consolidated |
| Other | ¥-1.01 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Loss gain on valuation of derivatives | ¥-25.62 million | Consolidated |
| Repayments of lease obligations | ¥-76.20 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥13.87 million | Consolidated |
| Interest expenses paid | ¥-59.04 million | Consolidated |
| Interest and dividends income received | ¥27.67 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥27.48 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-58.11 million | Consolidated |
| Interest income | ¥-17.42 million | Consolidated |
| Dividend income | ¥-7.37 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-38.41 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.4 billion | Consolidated |
| Payments into time deposits | ¥-0.2 billion | Consolidated |
| Subtotal | ¥-0.2 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥2.47 million | Consolidated |
| Interest expenses | ¥59.06 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥0.56 million | Consolidated |
| Interest income on securities | ¥-2.07 million | Consolidated |
| Purchase of property plant and equipment | ¥-67.35 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥19.55 million | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥8.46 million | Consolidated |
| Decrease in consumption taxes payable | ¥49.50 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥5.49 million | Consolidated |
| Proceeds from issuance of common stock | ¥1.0 billion | Consolidated |
| Stock issuance cost | ¥11.02 million | Consolidated |
| Increase (decrease) in provision for share awards | ¥8.63 million | Consolidated |
| Decrease (increase) in inventories | ¥7.96 million | Consolidated |
| Income taxes paid | ¥-0.1 billion | Consolidated |
| Income taxes refund | ¥3.74 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥44.78 million | Consolidated |
| Purchase of intangible assets | ¥-7.32 million | Consolidated |
| Proceeds from subsidy income | ¥2.60 million | Consolidated |
| Subsidy income | ¥-2.60 million | Consolidated |
| Loss gain on valuation of compound financial instruments | ¥-0.58 million | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-50.00 million | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥7.71 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.4 billion | Consolidated | Disclosed |
| Number of employees | 85 | Consolidated | Disclosed |
| Net assets | ¥6.9 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥10.5 billion | Consolidated | Disclosed |
| Operating margin | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Net margin | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Sales per employee | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Total asset turnover | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Net assets to total assets | 65.6% | Consolidated | Calculated |