CyberAgent
CyberAgent,Inc.
Company highlights
A company that carried the losses of a free service with another business of its own.
Vol.6, Chapter 4 (as of 2026-08-26)
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.6, Chapter 4 (as of 2026-08-26)
“Kaisha no Shikumi: Free”, Chapter 4: CyberAgent: Who Was Paying for ABEMA's Losses?
Book’s reference date 2026-08-26 / data last checked 2026-10-20
Key points in this volumeA free service's profits depend not just on how many people use it, but on who pays.
ABEMA started without charging viewers. The media business, which includes ABEMA, posted an operating loss for 8 years running, from the year ended September 2016 to the year ended September 2023.
The losses that remained were absorbed within the group by the internet advertising business and the games business. The company as a whole stayed profitable through those same 8 years. Sales and losses for ABEMA alone are not disclosed.
The move that changed CyberAgent
CyberAgent kept the Media business, which posted an operating loss of ¥15.1 billion ($94.4 million), in the year the Game business made an operating profit of ¥96.4 billion.
In February 2021 Cygames, a subsidiary, began distributing Umamusume: Pretty Derby. Operating profit in the Game business in that same year ended September 2021 was ¥96.4 billion ($603 million), up from ¥30.3 billion the year before. The Media business in the same year ran an operating loss of ¥15.1 billion. The company did not cut the Media business back that year, and recorded operating losses of ¥13.2 billion in the year ended September 2022 and ¥11.5 billion in the year ended September 2023. In the year ended September 2025 the Media & IP business made an operating profit of ¥7.2 billion.
Coverage in the book
- The Media Business Ran an Operating Loss for Eight Years in a Row
- Advertising and Games Sat in the Same Consolidated Accounts
- The Year It Turned to Profit, and ABEMA's Scale
- The 2022 World Cup
- In the Year Games Made Their Highest Profit, the Media Loss Went On
Related books, articles and videos
“Kaisha no Shikumi: Free”
Chapter 4: CyberAgent
“CyberAgent: Who Was Paying for ABEMA's Losses?”
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CyberAgent
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Internet advertisement business | ¥438.8 billion | 50.2% | ¥413.0 billion | ¥17.6 billion | 4.0% | ¥20.5 billion |
| Media and IP | ¥217.2 billion | 24.8% | ¥186.2 billion | ¥7.3 billion | 3.4% | ¥-1.4 billion |
| Game business | ¥216.4 billion | 24.8% | ¥195.6 billion | ¥60.1 billion | 27.8% | ¥30.6 billion |
| Investment development business | ¥1.7 billion | 0.2% | ¥6.3 billion | ¥-1.5 billion | -91.1% | ¥0.4 billion |
| Total of the businesses | ¥874.0 billion | 100.0% | ||||
Revenue and profit
CyberAgent
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥68.2 billion | Consolidated |
| Payrolls and allowances | ¥38.4 billion | Consolidated | |
| Amortization of goodwill | ¥0.9 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥264.1 billion | Consolidated |
| Ordinary income | ¥71.7 billion | Consolidated | |
| Operating income | ¥71.7 billion | Consolidated | |
| Net income | ¥31.7 billion | Consolidated |
CyberAgent
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Advertising expenses ¥68.2 billion
- Payrolls and allowances ¥38.4 billion
- Amortization of goodwill ¥0.9 billion
- Other (not itemized) ¥84.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
CyberAgent
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
CyberAgent
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥666.1B | ¥709.9B | ¥719.5B | ¥801.2B | ¥874.0B |
| Year on year (%) | +39.2%◆ | +6.6% | +1.3% | +11.4% | +9.1% |
| Ordinary income (loss) | ¥104.4B | ¥67.9B | ¥22.7B | ¥39.7B | ¥71.7B |
| Change from prior year | +208.2% | -34.9% | -66.6% | +74.9% | +80.6% |
| Ordinary income (loss) as a share of Net sales | 15.7% | 9.6% | 3.2% | 5.0% | 8.2% |
| Change (percentage points) | +8.6 points◆ | -6.1 points◆ | -6.4 points◆ | +1.8 points | +3.3 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Ordinary income (loss) as a share of revenue -5.6 points
- 2014Net sales year on year +26.3%, Ordinary income (loss) as a share of revenue +4.3 points
- 2015Net sales year on year +23.9%
- 2016Net sales year on year +22.1%
- 2017Ordinary income (loss) as a share of revenue -3.6 points
- 2021Net sales year on year +39.2%, Ordinary income (loss) as a share of revenue +8.6 points
- 2022Ordinary income (loss) as a share of revenue -6.1 points
- 2023Ordinary income (loss) as a share of revenue -6.4 points
- 2025Ordinary income (loss) as a share of revenue +3.3 points
CyberAgent
Earnings and net assets per share over time
Unit yenSource Annual securities reports
CyberAgent
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 | ¥666.1 billion | ¥709.9 billion | ¥719.5 billion | ¥801.2 billion | ¥874.0 billion |
| Ordinary income (loss) | ¥104.4 billion | ¥67.9 billion | ¥22.7 billion | ¥39.7 billion | ¥71.7 billion |
| Net income (loss) attributable to owners of parent | ¥41.2 billion | ¥22.9 billion | ¥3.5 billion | ¥16.0 billion | ¥31.7 billion |
| Comprehensive income | ¥65.1 billion | ¥34.6 billion | ¥10.9 billion | ¥25.8 billion | ¥42.4 billion |
| Net assets | ¥193.8 billion | ¥221.2 billion | ¥228.4 billion | ¥250.5 billion | ¥275.7 billion |
| Total assets | ¥382.2 billion | ¥381.9 billion | ¥475.2 billion | ¥516.7 billion | ¥557.2 billion |
| Net assets per share | 254.28 yen | 281.85 yen | 278.47 yen | 307.36 yen | 355.17 yen |
| Basic earnings (loss) per share | 81.68 yen | 45.29 yen | 6.99 yen | 31.56 yen | 62.52 yen |
| Diluted earnings per share | 77.31 yen | 42.86 yen | 6.3 yen | 28.99 yen | 58.96 yen |
| Equity-to-asset ratio | 33.6% | 37.3% | 29.7% | 30.1% | 32.3% |
| Return on equity | 37.8% | 16.9% | 2.5% | 10.8% | 18.9% |
| Net cash provided by (used in) operating activities | ¥109.6 billion | ¥17.9 billion | ¥20.8 billion | ¥53.2 billion | ¥79.5 billion |
| Net cash provided by (used in) investing activities | ¥-28.5 billion | ¥-31.4 billion | ¥-40.3 billion | ¥-38.3 billion | ¥-30.8 billion |
| Net cash provided by (used in) financing activities | ¥0.4 billion | ¥-2.8 billion | ¥53.5 billion | ¥-5.2 billion | ¥-33.9 billion |
| Cash and cash equivalents | ¥184.1 billion | ¥168.0 billion | ¥201.8 billion | ¥211.1 billion | ¥226.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥314.9 billion | ¥363.0 billion | ¥403.0 billion | ¥435.1 billion | ¥420.7 billion |
| Ordinary income (loss) | ¥25.7 billion | ¥14.5 billion | ¥9.7 billion | ¥12.6 billion | ¥10.3 billion |
| Net income (loss) | ¥-69.0 billion | ¥10.0 billion | ¥7.3 billion | ¥10.5 billion | ¥8.9 billion |
| Capital stock | ¥7.2 billion | ¥7.2 billion | ¥7.4 billion | ¥7.4 billion | ¥7.7 billion |
| Total number of issued shares (common stock) | 505,706,400 shares | 505,924,000 shares | 506,191,200 shares | 506,344,400 shares | 506,779,600 shares |
| Net assets | ¥35.0 billion | ¥36.3 billion | ¥37.5 billion | ¥47.2 billion | ¥49.1 billion |
| Total assets | ¥124.6 billion | ¥132.4 billion | ¥197.8 billion | ¥213.8 billion | ¥214.9 billion |
| Net assets per share | 66.63 yen | 68.41 yen | 70.12 yen | 88.16 yen | 91.78 yen |
| Dividend per share | 11 yen | 14 yen | 15 yen | 16 yen | 17 yen |
| Basic earnings (loss) per share | -136.71 yen | 19.81 yen | 14.41 yen | 20.82 yen | 17.64 yen |
| Diluted earnings per share | Could not be retrieved | 18.67 yen | 13.23 yen | 19.08 yen | 16.55 yen |
| Equity-to-asset ratio | 27.0% | 26.1% | 17.9% | 20.9% | 21.6% |
| Return on equity | -97.6% | 29.3% | 20.8% | 26.3% | 19.6% |
| Payout ratio | Could not be retrieved | 70.7% | 104.1% | 76.8% | 96.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥17 | Could not be retrieved | 96.3% | |
| FY ending 9/2024 | ¥16 | Could not be retrieved | 76.8% | |
| FY ending 9/2023 | ¥15 | Could not be retrieved | 104.1% | |
| FY ending 9/2022 | ¥14 | Could not be retrieved | 70.7% | |
| FY ending 9/2021 | ¥11 | Could not be retrieved | Could not be retrieved | Stock split or share consolidation noted |
| FY ending 9/2020 | ¥34 | Could not be retrieved | 24.2% | |
| FY ending 9/2019 | ¥33 | Could not be retrieved | 25.8% | |
| FY ending 9/2018 | ¥32 | Could not be retrieved | 25.9% | |
| FY ending 9/2017 | ¥32 | Could not be retrieved | 36.9% | Stock split or share consolidation noted |
| FY ending 9/2016 | ¥50 | Could not be retrieved | 51.1% | |
| FY ending 9/2015 | ¥50 | Could not be retrieved | 42.3% | |
| FY ending 9/2014 | ¥60 | Could not be retrieved | 82.1% | Stock split or share consolidation noted |
| FY ending 9/2013 | ¥3,500 | Could not be retrieved | 13.5% | |
| FY ending 9/2012 | ¥3,500 | Could not be retrieved | 39.8% |
CyberAgent
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CyberAgent
Unit %Source Annual securities reports
- Financial institutions23.32%
- Securities firms4.79%
- Other corporations2.28%
- Foreign holders (institutions)40.26%
- Foreign holders (individuals)0.04%
- Individuals and others29.31%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 藤田 晋 | 16.63% | 84,254,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 15.55% | 78,820,200 |
| 3 | 株式会社日本カストディ銀行(信託口) | 6.62% | 33,530,560 |
| 4 | THE BANK OF NEW YORK MELLON 140051(常任代理人 株式会社みずほ銀行決済営業部) | 1.82% | 9,225,400 |
| 5 | 株式会社嶋村吉洋映画企画 | 1.73% | 8,748,000 |
| 6 | GOVERNMENT OF NORWAY(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.5% | 7,621,896 |
| 7 | JPモルガン証券株式会社 | 1.5% | 7,578,337 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 1.45% | 7,347,969 |
| 9 | NORTHERN TRUST CO.(AVFC) RE NON TREATY CLIENTS ACCOUNT(常任代理人 香港上海銀行東京支店) | 1.3% | 6,584,620 |
| 10 | JP MORGAN CHASE BANK 385781(常任代理人 株式会社みずほ銀行決済営業部) | 1.2% | 6,082,517 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 9/2025 | ¥3.9 billion | ¥10.7 billion |
| FY ending 9/2024 | ¥5.7 billion | Could not be retrieved |
| FY ending 9/2020 | ¥4.7 billion | ¥4.1 billion |
| FY ending 9/2019 | ¥3.5 billion | Could not be retrieved |
Revenue scale in the same industry
CyberAgent
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 2 companies
- 6 SECOMFY Mar 2026 ¥1.3T
- 7 INFRONEERFY Mar 2026 ¥1.1T
- 8 CyberAgentThis companyFY Sep 2025 ¥874.0B
- 9 ORIENTAL LANDFY Mar 2026 ¥704.5B
- 10 ALSOKFY Mar 2026 ¥597.0B
- … 661 companies
Workforce information
Women 6.7 yrs Average length of service by gender
Women 896 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,588 |
| Annual paid leave taken |
53.1% |
| Childcare leave taken, men |
60.7% |
| Childcare leave taken, women |
86% |
| Share of managers who are women | 28.5% |
| Share of board members who are women | 17.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | ¥8.00 million |
| Non-audit fees (this year, network firms) | ¥42.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥42.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥79.5 billion | Consolidated |
| Net sales | ¥874.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-30.8 billion | Consolidated |
| Diluted earnings per share | 58.96 yen | Consolidated |
| Cash and cash equivalents | ¥226.2 billion | Consolidated |
| Net assets | ¥275.7 billion | Consolidated |
| Ordinary income (loss) | ¥71.7 billion | Consolidated |
| Total assets | ¥557.2 billion | Consolidated |
| Return on equity | 18.9% | Consolidated |
| Equity-to-asset ratio | 32.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥31.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-33.9 billion | Consolidated |
| Basic earnings (loss) per share | 62.52 yen | Consolidated |
| Net assets per share | 355.17 yen | Consolidated |
| Dividend per share | 17 yen | Parent only |
| Net sales | ¥420.7 billion | Parent only |
| Net income (loss) | ¥8.9 billion | Parent only |
| Diluted earnings per share | 16.55 yen | Parent only |
| Total number of issued shares (common stock) | 506,779,600 shares | Parent only |
| Net assets | ¥49.1 billion | Parent only |
| Ordinary income (loss) | ¥10.3 billion | Parent only |
| Total assets | ¥214.9 billion | Parent only |
| Return on equity | 19.6% | Parent only |
| Equity-to-asset ratio | 21.6% | Parent only |
| Capital stock | ¥7.7 billion | Parent only |
| Payout ratio | 96.3% | Parent only |
| Basic earnings (loss) per share | 17.64 yen | Parent only |
| Net assets per share | 91.78 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 8,150 people | Consolidated |
| Number of employees | 8,150 people | Consolidated |
| Wage gap between men and women (all employees) | 75.2% | Parent only |
| Average length of service (years) | 6.5 years | Parent only |
| Average annual salary | ¥9.14 million | Parent only |
| Average age (years) | 33.8 years old | Parent only |
| Number of employees | 2,588 people | Parent only |
| Number of employees | 2,588 people | Parent only |
| Number of employees | 2,588 people | Parent only |
| Wage gap between men and women (regular employees) | 77.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 79.5% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥13.9 billion | Consolidated |
| Net sales to external customers | ¥874.0 billion | Consolidated |
| Average number of temporary employees | 3,448 people | Consolidated |
| Average number of temporary employees | 3,448 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 9 companies | Consolidated |
| Depreciation | ¥9.1 billion | Consolidated |
| Number of consolidated subsidiaries | 86 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 60.7% | Parent only |
| Average number of temporary employees | 407 people | Parent only |
| Average number of temporary employees | 407 people | Parent only |
| Average number of temporary employees | 407 people | Parent only |
| Total return on the share price index | 207.2% | Parent only |
| Ratio of female employees in managerial positions | 28.5% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares held | 249,793,499 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,100 shares | Consolidated |
| Number of shares | 506,779,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 49.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,100 shares | Consolidated |
| Total of valuation gain (loss) | ¥13.8 billion | Consolidated |
| Number of voting rights | 5,065,923 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥7.0 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.6 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥29.6 billion | Consolidated |
| Number of issues | 10 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 114.3% | 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 | ¥3.9 billion | Consolidated |
| Research and development expenses | ¥3.9 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥10.7 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.1 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥31.00 million | Consolidated |
| Fees for non-audit services - total | ¥42.00 million | Consolidated |
| Fees for non-audit services - total | ¥8.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥10.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥8.00 million | Consolidated |
Balance sheet (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.1 billion | Consolidated |
| Other | ¥21.0 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥44.4 billion | Consolidated |
| Other | ¥45.3 billion | Consolidated |
| Other | ¥8.0 billion | Consolidated |
| Other inventories | ¥0.7 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥13.6 billion | Consolidated |
| Goodwill | ¥13.9 billion | Consolidated |
| Software | ¥14.1 billion | Consolidated |
| Software in progress | ¥20.7 billion | Consolidated |
| Work in process | ¥3.5 billion | Consolidated |
| Retained earnings | ¥146.3 billion | Consolidated |
| Notes receivable - trade | ¥0.3 billion | Consolidated |
| Notes receivable - trade | ¥88.5 billion | Consolidated |
| Merchandise | ¥6.1 billion | Consolidated |
| Operational investment securities | ¥16.3 billion | Consolidated |
| Non-current liabilities | ¥103.7 billion | Consolidated |
| Non-current assets | ¥166.9 billion | Consolidated |
| Land | ¥11.3 billion | Consolidated |
| Accounts receivable - trade | ¥88.2 billion | Consolidated |
| Contract liabilities | ¥18.2 billion | Consolidated |
| Contract assets | ¥4.00 million | Consolidated |
| Tools, furniture and fixtures | ¥7.9 billion | Consolidated |
| Buildings and structures, net | ¥12.5 billion | Consolidated |
| Investments and other assets | ¥77.5 billion | Consolidated |
| Investment securities | ¥46.3 billion | Consolidated |
| Subscription rights to shares | ¥3.8 billion | Consolidated |
| Property, plant and equipment | ¥32.6 billion | Consolidated |
| Income taxes payable | ¥20.8 billion | Consolidated |
| Accounts payable - other | ¥30.3 billion | Consolidated |
| Shareholders' equity | ¥166.3 billion | Consolidated |
| Inventories | ¥10.3 billion | Consolidated |
| Inventories | ¥10.3 billion | Consolidated |
| Current liabilities | ¥177.8 billion | Consolidated |
| Current assets | ¥390.2 billion | Consolidated |
| Accumulated depreciation | ¥-21.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥56.8 billion | Consolidated |
| Cash and cash equivalents | ¥226.2 billion | Consolidated |
| Cash and deposits | ¥229.8 billion | Consolidated |
| Short-term loans payable | ¥0.6 billion | Consolidated |
| Net assets | ¥275.7 billion | Consolidated |
| Net assets | ¥275.7 billion | Consolidated |
| Total assets | ¥557.2 billion | Consolidated |
| Deferred tax liabilities | ¥2.4 billion | Consolidated |
| Deferred tax assets | ¥9.9 billion | Consolidated |
| Deferred assets | ¥38.00 million | Consolidated |
| Treasury stock | ¥-1.00 million | Consolidated |
| Valuation and translation adjustments | ¥13.7 billion | Consolidated |
| Liabilities | ¥281.5 billion | Consolidated |
| Liabilities and net assets | ¥557.2 billion | Consolidated |
| Accounts payable - trade | ¥81.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-93.00 million | Consolidated |
| Capital surplus | ¥12.4 billion | Consolidated |
| Capital stock | ¥7.7 billion | Consolidated |
| Asset retirement obligations | ¥2.7 billion | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥40.4 billion | Consolidated |
| Long-term loans payable | ¥52.4 billion | Consolidated |
| Long-term loans receivable | ¥1.2 billion | Consolidated |
| Non-controlling interests | ¥91.9 billion | Consolidated |
| Other | ¥0.7 billion | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥14.0 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥13.0 billion | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Software | ¥0.7 billion | Parent only |
| Investments in capital | ¥1.0 billion | Parent only |
| Retained earnings | ¥22.2 billion | Parent only |
| Prepaid expenses | ¥4.1 billion | Parent only |
| Notes receivable - trade | ¥0.3 billion | Parent only |
| Operational investment securities | ¥14.1 billion | Parent only |
| Non-current liabilities | ¥84.3 billion | Parent only |
| Non-current assets | ¥150.0 billion | Parent only |
| Accounts receivable - trade | ¥31.3 billion | Parent only |
| Contract liabilities | ¥3.3 billion | Parent only |
| Tools, furniture and fixtures | ¥2.4 billion | Parent only |
| Buildings, net | ¥3.0 billion | Parent only |
| Investments and other assets | ¥142.7 billion | Parent only |
| Investment securities | ¥37.3 billion | Parent only |
| Subscription rights to shares | ¥2.6 billion | Parent only |
| Property, plant and equipment | ¥6.2 billion | Parent only |
| Accrued expenses | ¥1.4 billion | Parent only |
| Accounts payable - other | ¥12.2 billion | Parent only |
| Shareholders' equity | ¥33.5 billion | Parent only |
| Current liabilities | ¥81.5 billion | Parent only |
| Current assets | ¥64.9 billion | Parent only |
| Intangible assets | ¥1.0 billion | Parent only |
| Cash and deposits | ¥1.0 billion | Parent only |
| Net assets | ¥49.1 billion | Parent only |
| Net assets | ¥49.1 billion | Parent only |
| Total assets | ¥214.9 billion | Parent only |
| Deferred tax assets | ¥43.00 million | Parent only |
| Deferred assets | ¥38.00 million | Parent only |
| Retained earnings brought forward | ¥22.2 billion | Parent only |
| Treasury stock | ¥-1.00 million | Parent only |
| Valuation and translation adjustments | ¥13.0 billion | Parent only |
| Liabilities | ¥165.8 billion | Parent only |
| Liabilities and net assets | ¥214.9 billion | Parent only |
| Accounts payable - trade | ¥50.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-94.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-30.00 million | Parent only |
| Capital surplus | ¥3.7 billion | Parent only |
| Legal capital surplus | ¥2.7 billion | Parent only |
| Capital stock | ¥7.7 billion | Parent only |
| Asset retirement obligations | ¥1.0 billion | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥40.4 billion | Parent only |
| Long-term loans payable | ¥40.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥35.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥163.0 billion | Parent only |
| Deposits received | ¥13.0 billion | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.7 billion | Consolidated |
| Revenue | ¥-10.7 billion | Consolidated |
| Revenue | ¥7.8 billion | Consolidated |
| Revenue | ¥-20.0 billion | Consolidated |
| Revenue | ¥2.9 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥9.0 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.5 billion | Consolidated |
| Amortization of goodwill | ¥0.9 billion | Consolidated |
| Dividends from surplus | ¥-8.1 billion | Consolidated |
| Comprehensive income | ¥42.4 billion | Consolidated |
| Interest income | ¥0.4 billion | Consolidated |
| Rent income | ¥0.3 billion | Consolidated |
| Dividend income | ¥0.5 billion | Consolidated |
| Operating income | ¥71.7 billion | Consolidated |
| Operating income | ¥71.7 billion | Consolidated |
| Non-operating income | ¥1.6 billion | Consolidated |
| Non-operating expenses | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥79.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.8 billion | Consolidated |
| Cost of sales | ¥610.0 billion | Consolidated |
| Gross profit (loss) | ¥264.1 billion | Consolidated |
| Net sales | ¥874.0 billion | Consolidated |
| Net sales | ¥874.0 billion | Consolidated |
| Advertising expenses | ¥68.2 billion | Consolidated |
| Net income | ¥31.7 billion | Consolidated |
| Net income | ¥31.7 billion | Consolidated |
| Net income (loss) | ¥42.0 billion | Consolidated |
| Net income (loss) | ¥42.0 billion | Consolidated |
| Gain on sales of investment securities | ¥0.4 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-30.8 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥30.00 million | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Issuance of new shares | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥25.9 billion | Consolidated |
| Income taxes | ¥24.3 billion | Consolidated |
| Income taxes - deferred | ¥-1.6 billion | Consolidated |
| Impairment loss | ¥6.3 billion | Consolidated |
| Impairment loss | ¥6.3 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.1 billion | Consolidated |
| Extraordinary income | ¥2.3 billion | Consolidated |
| Extraordinary loss | ¥7.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥15.0 billion | Consolidated |
| Income (loss) before income taxes | ¥66.2 billion | Consolidated |
| Income (loss) before income taxes | ¥66.2 billion | Consolidated |
| Ordinary income | ¥71.7 billion | Consolidated |
| Payrolls and allowances-SGA | ¥38.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥32.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-33.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥192.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Change of scope of consolidation | ¥-10.00 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥10.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥10.3 billion | Consolidated |
| Other | ¥56.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥3.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-8.1 billion | Parent only |
| Interest income | ¥1.0 billion | Parent only |
| Dividend income | ¥12.4 billion | Parent only |
| Operating income | ¥-2.6 billion | Parent only |
| Non-operating income | ¥13.4 billion | Parent only |
| Non-operating expenses | ¥0.6 billion | Parent only |
| Cost of sales | ¥372.1 billion | Parent only |
| Gross profit (loss) | ¥48.6 billion | Parent only |
| Net sales | ¥420.7 billion | Parent only |
| Net income (loss) | ¥8.9 billion | Parent only |
| Net income (loss) | ¥8.9 billion | Parent only |
| Loss on valuation of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Issuance of new shares | ¥0.4 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥-0.2 billion | Parent only |
| Income taxes - deferred | ¥-0.5 billion | Parent only |
| Impairment loss | ¥67.00 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥1.7 billion | Parent only |
| Amortization of bond issuance cost | ¥10.00 million | Parent only |
| Income (loss) before income taxes | ¥8.7 billion | Parent only |
| Ordinary income | ¥10.3 billion | Parent only |
| Payrolls and allowances-SGA | ¥16.8 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥51.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Parent only |
| Loss on reorganization of subsidiaries/associates | ¥0.6 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥25.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.3 billion | Consolidated |
| Total changes during the period | ¥1.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.7 billion | Parent only |
Statement of cash flows (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.3 billion | Consolidated |
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥-1.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥7.2 billion | Consolidated |
| Payments for investments in capital | ¥-3.6 billion | Consolidated |
| Interest expenses paid | ¥-0.4 billion | Consolidated |
| Interest and dividends income received | ¥0.8 billion | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-5.7 billion | Consolidated |
| Decrease increase in investment securities for sale | ¥1.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥-1.8 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-6.6 billion | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-9.7 billion | Consolidated |
| Payments into time deposits | ¥-5.0 billion | Consolidated |
| Subtotal | ¥94.0 billion | Consolidated |
| Purchase of investment securities | ¥-1.9 billion | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥1.1 billion | Consolidated |
| Decrease in consumption taxes payable | ¥1.4 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥4.9 billion | Consolidated |
| Decrease (increase) in inventories | ¥2.2 billion | Consolidated |
| Income taxes paid | ¥-14.8 billion | Consolidated |
| Depreciation | ¥9.1 billion | Consolidated |
| Impairment loss | ¥6.3 billion | Consolidated |
| Purchase of intangible assets | ¥-17.1 billion | Consolidated |
| Dividends | ¥-8.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥9.9 billion | Consolidated |
| Repayment of long term loans payable | ¥-5.8 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥79.5 billion | Consolidated | Disclosed |
| Dividend per share | 17 | Parent only | Disclosed |
| Number of employees | 8,150 | Consolidated | Disclosed |
| Net assets | ¥275.7 billion | Consolidated | Disclosed |
| Net sales | ¥874.0 billion | Consolidated | Disclosed |
| Operating income | ¥71.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥71.7 billion | Consolidated | Disclosed |
| Net income | ¥31.7 billion | Consolidated | Disclosed |
| Total assets | ¥557.2 billion | Consolidated | Disclosed |
| Operating margin | 8.2% | Consolidated | Calculated |
| Net margin | 3.6% | Consolidated | Calculated |
| Sales per employee | 107242945 yen | Consolidated | Calculated |
| Total asset turnover | 1.57 times | Consolidated | Calculated |
| Net assets to total assets | 49.5% | Consolidated | Calculated |