Scala
Scala, Inc.
Company highlights
The largest segment by revenue is DX, at 51.8% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Scala
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| DX | ¥4.4 billion | 51.8% | ¥4.6 billion | ¥0.4 billion | 10.1% | ¥0.8 billion |
| TCG | ¥2.8 billion | 32.9% | ¥2.3 billion | ¥0.4 billion | 12.6% | ¥0.3 billion |
| Human resources | ¥1.1 billion | 13.2% | ¥1.0 billion | ¥0.2 billion | 14.7% | ¥0.1 billion |
| Incubation | ¥0.2 billion | 2.1% | ¥0.3 billion | ¥-58.04 million | -31.7% | ¥-16.33 million |
| Total of the businesses | ¥8.5 billion | 100.0% | ||||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥3.6 billion | Consolidated |
| Personnel expenses | ¥2.4 billion | Consolidated | |
| Other | ¥0.9 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Consolidated | |
| Business consignment expenses | ¥24.13 million | Consolidated | |
| Profit by stage | Operating income | ¥0.5 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated | |
| Ordinary income | ¥2.23 million | Parent only |
Scala
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥3.6 billion
- Personnel expenses ¥2.4 billion
- Other ¥0.9 billion
- Depreciation ¥0.2 billion
- Business consignment expenses ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Scala
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥9.6B | ¥11.8B | ¥8.2B | ¥8.2B | ¥8.5B |
| Year on year (%) | +9.8% | +23.7%◆ | -30.8%◆ | -0.2% | +4.3% |
| Profit (loss) before tax (IFRS) | -¥0.2B | ¥0.4B | -¥1.5B | ¥0.7B | ¥0.5B |
| Change from prior year | profit to loss◆ | loss to profit◆ | profit to loss◆ | loss to profit◆ | -32.3% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | -2.2% | 3.2% | -17.9% | 8.9% | 5.8% |
| Change (percentage points) | -6.6 points◆ | +5.4 points◆ | -21.1 points◆ | +26.8 points◆ | -3.1 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (9)
- 2013Ordinary income (loss) as a share of revenue +3.2 points
- 2016Revenue (IFRS) year on year +20.4%, Ordinary income (loss) as a share of revenue -2.7 points
- 2017Revenue (IFRS) year on year +295.8%
- 2018Revenue (IFRS) year on year +20.3%, Profit (loss) before tax (IFRS) as a share of revenue -23.0 points
- 2019Revenue (IFRS) year on year +33.4%
- 2020Profit (loss) before tax (IFRS) as a share of revenue -7.2 points
- 2021Revenue (IFRS) year on year -48.8%
- 2022Profit (loss) before tax (IFRS) as a share of revenue -6.6 points, Profit (loss) before tax (IFRS) profit to loss
- 2023Revenue (IFRS) year on year +23.7%, Profit (loss) before tax (IFRS) as a share of revenue +5.4 points, Profit (loss) before tax (IFRS) loss to profit
- 2024Revenue (IFRS) year on year -30.8%, Profit (loss) before tax (IFRS) as a share of revenue -21.1 points, Profit (loss) before tax (IFRS) profit to loss
- 2025Profit (loss) before tax (IFRS) as a share of revenue +26.8 points, Profit (loss) before tax (IFRS) loss to profit
- 2026Profit (loss) before tax (IFRS) as a share of revenue -3.1 points
Scala
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥9.6 billion | ¥11.8 billion | ¥8.2 billion | ¥8.2 billion | ¥8.5 billion |
| Profit (loss) before tax (IFRS) | ¥-0.2 billion | ¥0.4 billion | ¥-1.5 billion | ¥0.7 billion | ¥0.5 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥-0.5 billion | ¥-0.2 billion | ¥-2.9 billion | ¥1.0 billion | ¥0.4 billion |
| Comprehensive income (IFRS) | ¥-0.7 billion | ¥-0.1 billion | ¥-2.8 billion | ¥0.9 billion | ¥0.3 billion |
| Equity attributable to owners of parent (IFRS) | ¥8.7 billion | ¥7.8 billion | ¥4.3 billion | ¥4.8 billion | ¥4.8 billion |
| Total assets (IFRS) | ¥20.8 billion | ¥18.3 billion | ¥12.7 billion | ¥10.2 billion | ¥10.4 billion |
| Equity attributable to owners of parent per share (IFRS) | 497.29 yen | 451.84 yen | 250.01 yen | 276.7 yen | 277.79 yen |
| Basic earnings (loss) per share (IFRS) | -29.66 yen | -12.62 yen | -166.53 yen | 56.58 yen | 20.92 yen |
| Diluted earnings (loss) per share (IFRS) | -29.66 yen | -12.66 yen | -166.53 yen | 56.58 yen | 20.92 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 41.7% | 42.8% | 34.2% | 47.0% | 45.8% |
| Return on equity attributable to owners of parent (IFRS) | -5.5% | -2.6% | -47.4% | 21.5% | 7.6% |
| Net cash provided by (used in) operating activities (IFRS) | ¥2.0 billion | ¥0.6 billion | ¥0.3 billion | ¥0.6 billion | ¥0.2 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.9 billion | ¥-0.2 billion | ¥0.2 billion | ¥0.8 billion | ¥65.31 million |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.3 billion | ¥-2.3 billion | ¥-1.3 billion | ¥-3.6 billion | ¥-0.1 billion |
| Cash and cash equivalents (IFRS) | ¥9.6 billion | ¥7.7 billion | ¥6.8 billion | ¥4.6 billion | ¥4.7 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥0.9 billion | ¥1.1 billion | ¥1.6 billion | ¥1.3 billion | ¥0.9 billion |
| Ordinary income (loss) | ¥-0.6 billion | ¥-0.4 billion | ¥83.03 million | ¥0.2 billion | ¥2.23 million |
| Net income (loss) | ¥-1.3 billion | ¥-0.9 billion | ¥-2.2 billion | ¥0.4 billion | ¥0.3 billion |
| Capital stock | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion |
| Total number of issued shares (common stock) | 17,698,259 shares | 17,734,259 shares | 17,753,459 shares | 17,761,859 shares | 17,769,459 shares |
| Net assets | ¥7.2 billion | ¥5.7 billion | ¥2.9 billion | ¥2.9 billion | ¥2.8 billion |
| Total assets | ¥14.7 billion | ¥12.2 billion | ¥9.0 billion | ¥6.3 billion | ¥6.9 billion |
| Net assets per share | 414.62 yen | 329.91 yen | 168.56 yen | 169.03 yen | 163.7 yen |
| Dividend per share | 36 yen | 37 yen | 37.5 yen | 16.5 yen | 17 yen |
| Interim dividend per share | 18 yen | 18.5 yen | 18.75 yen | 8 yen | 8.5 yen |
| Basic earnings (loss) per share | -71.67 yen | -49.07 yen | -125.75 yen | 25.44 yen | 19.29 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 25.44 yen | 19.29 yen |
| Equity-to-asset ratio | 49.4% | 46.9% | 32.3% | 46.8% | 40.4% |
| Return on equity | -15.2% | -13.1% | -50.4% | 15.0% | 11.6% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 64.9% | 88.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥17 | ¥8.5 | 88.1% | |
| FY ending 6/2025 | ¥16.5 | ¥8 | 64.9% | |
| FY ending 6/2024 | ¥37.5 | ¥18.75 | Could not be retrieved | |
| FY ending 6/2023 | ¥37 | ¥18.5 | Could not be retrieved | |
| FY ending 6/2022 | ¥36 | ¥18 | Could not be retrieved | |
| FY ending 6/2021 | ¥34 | ¥16 | 10.3% | |
| FY ending 6/2020 | ¥28 | ¥14 | 169.8% | |
| FY ending 6/2019 | ¥24 | ¥12 | 102.6% | |
| FY ending 6/2018 | ¥20 | ¥10 | 88.8% | |
| FY ending 6/2017 | ¥18 | ¥9 | 331.3% | |
| FY ending 6/2016 | ¥14 | ¥7 | 30.1% | |
| FY ending 6/2015 | ¥12 | ¥6 | 57.6% | |
| FY ending 6/2014 | ¥404 | ¥400 | 77.1% | Stock split or share consolidation noted |
| FY ending 6/2013 | ¥700 | ¥350 | 60.7% | |
| FY ending 6/2012 | ¥600 | ¥300 | 61.1% | Stock split or share consolidation noted |
Scala
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Scala
Unit %Source Annual securities reports
- Financial institutions11.35%
- Securities firms1.82%
- Other corporations6.58%
- Foreign holders (institutions)0.43%
- Foreign holders (individuals)0.37%
- Individuals and others79.45%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行㈱(信託口) | 9.26% | 1,585,600 |
| 2 | ㈱IC | 2.92% | 500,000 |
| 3 | スカラ従業員持株会 | 1.99% | 340,800 |
| 4 | ㈱アドバンスト・メディア | 1.46% | 250,000 |
| 5 | ㈱日本カストディ銀行(信託口) | 1.45% | 247,700 |
| 6 | 島津 英樹 | 1.17% | 200,000 |
| 7 | 清見 征一 | 1.08% | 184,300 |
| 8 | 辰巳 佳央 | 0.99% | 169,800 |
| 9 | 鈴木 祥二 | 0.75% | 128,000 |
| 10 | 新田 英明 | 0.71% | 121,200 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 6/2026)
| Segment | Capital expenditure |
|---|---|
| DX | ¥94.07 million |
| TCG | ¥21.73 million |
Revenue scale in the same industry
Scala
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
- … 278 companies
- 282 SHARINGTECHNOLOGYFY Sep 2025 ¥8.6B
- 283 オーバーラップFY Aug 2025 ¥8.5B
- 284 ScalaThis companyFY Jun 2026 ¥8.5B
- 285 BasisFY Jun 2026 ¥8.4B
- 286 Pro-shipFY Mar 2026 ¥8.4B
- … 356 companies
Workforce information
Women 8.6 yrs Average length of service by gender
Women 54 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 187 |
| Annual paid leave taken (all employees) | 67.8% |
| Share of managers who are women | 15.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥35.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 20.92 yen | Consolidated |
| Revenue (IFRS) | ¥8.5 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 20.92 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥65.31 million | Consolidated |
| Cash and cash equivalents (IFRS) | ¥4.7 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥0.5 billion | Consolidated |
| Total assets (IFRS) | ¥10.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥4.8 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 7.6% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 45.8% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.1 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 277.79 yen | Consolidated |
| Dividend per share | 17 yen | Parent only |
| Operating revenue | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 19.29 yen | Parent only |
| Total number of issued shares (common stock) | 17,769,459 shares | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Ordinary income (loss) | ¥2.23 million | Parent only |
| Total assets | ¥6.9 billion | Parent only |
| Return on equity | 11.6% | Parent only |
| Equity-to-asset ratio | 40.4% | Parent only |
| Capital stock | ¥1.8 billion | Parent only |
| Payout ratio | 88.1% | Parent only |
| Interim dividend per share | 8.5 yen | Parent only |
| Basic earnings (loss) per share | 19.29 yen | Parent only |
| Net assets per share | 163.7 yen | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥5.88 million | Consolidated |
| Change in average annual salary from the previous year | -19.5% | Parent only |
| Revenue | ¥-60.00 million | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 429 people | Consolidated |
| Number of employees | 429 people | Consolidated |
| Wage gap between men and women (all employees) | 65.2% | Parent only |
| Average length of service (years) | 7.1 years | Parent only |
| Average annual salary | ¥5.47 million | Parent only |
| Average age (years) | 39.7 years old | Parent only |
| Number of employees | 31 people | Parent only |
| Number of employees | 31 people | Parent only |
| Number of employees | 31 people | Parent only |
| Wage gap between men and women (regular employees) | 66.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 164.9% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 73 people | Consolidated |
| Average number of temporary employees | 73 people | Consolidated |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Total return on the share price index | 232.1% | Parent only |
| Ratio of female employees in managerial positions | 33.3% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,727,400 shares | Consolidated |
| Total number of shares held treasury shares etc | 650,000 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.4 billion | Consolidated |
| Number of shares | 17,769,459 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.7% | Consolidated |
| Shareholding ratio | 21.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 650,000 shares | Consolidated |
| Number of voting rights | 170,736 units | Consolidated |
| Carrying amount on the balance sheet | ¥28.33 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 62.2% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥35.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥35.00 million | Consolidated |
Balance sheet (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-4.28 million | Consolidated |
| Other | ¥5.12 million | Consolidated |
| Other | ¥0.84 million | Consolidated |
| Other current liabilities clifrs | ¥0.3 billion | Consolidated |
| Other current assets caifrs | ¥0.2 billion | Consolidated |
| Other components of equity IFRS | ¥0.1 billion | Consolidated |
| Other financial assets | ¥0.8 billion | Consolidated |
| Other non current liabilities nclifrs | ¥80.98 million | Consolidated |
| Other non current assets ncaifrs | ¥19.99 million | Consolidated |
| Goodwill | ¥1.8 billion | Consolidated |
| Goodwill | ¥-0.8 billion | Consolidated |
| Goodwill IFRS | ¥1.0 billion | Consolidated |
| Goodwill IFRS | ¥1.0 billion | Consolidated |
| Software | ¥-0.2 billion | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Software IFRS | ¥0.1 billion | Consolidated |
| Lease obligations | ¥78.76 million | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Work in process | ¥37.14 million | Consolidated |
| Right of use assets IFRS | ¥1.0 billion | Consolidated |
| Retained earnings IFRS | ¥2.7 billion | Consolidated |
| Merchandise and finished goods | ¥0.4 billion | Consolidated |
| Trade and other payables clifrs | ¥0.5 billion | Consolidated |
| Trade and other receivables caifrs | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥-0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥-0.1 billion | Consolidated |
| Buildings and structures IFRS | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.9 billion | Consolidated |
| Property, plant and equipment | ¥-0.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.3 billion | Consolidated |
| Income taxes receivable | ¥14.11 million | Consolidated |
| Income taxes payable | ¥84.13 million | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Machinery, equipment | ¥12.18 million | Consolidated |
| Machinery, equipment | ¥-12.18 million | Consolidated |
| Machinery and equipment IFRS | ¥0 | Consolidated |
| Total current liabilities IFRS | ¥4.3 billion | Consolidated |
| Current assets IFRS | ¥6.4 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-0.8 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥0.9 billion | Consolidated |
| Intangible assets IFRS | ¥0.1 billion | Consolidated |
| Intangible assets IFRS | ¥0.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥4.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥4.7 billion | Consolidated |
| Bonds and borrowings clifrs | ¥3.3 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥0.7 billion | Consolidated |
| Net assets | ¥4.8 billion | Consolidated |
| Net assets | ¥4.8 billion | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.8 billion | Consolidated |
| Treasury shares IFRS | ¥-0.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥4.8 billion | Consolidated |
| Liabilities and equity IFRS | ¥10.4 billion | Consolidated |
| Liabilities IFRS | ¥5.6 billion | Consolidated |
| Capital surplus IFRS | ¥0.5 billion | Consolidated |
| Share capital IFRS | ¥1.8 billion | Consolidated |
| Vehicle and delivery equipment | ¥0.65 million | Consolidated |
| Vehicle and delivery equipment | ¥-0.65 million | Consolidated |
| Vehicles IFRS | ¥0 | Consolidated |
| Non controlling interests IFRS | ¥42.59 million | Consolidated |
| Non current labilities IFRS | ¥1.3 billion | Consolidated |
| Non current assets IFRS | ¥4.0 billion | Consolidated |
| Customer relationship | ¥-0.6 billion | Consolidated |
| Customer relationship | ¥0.6 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥21.55 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Retained earnings | ¥0.3 billion | Parent only |
| Legal retained earnings | ¥29.52 million | Parent only |
| Non-current liabilities | ¥0.8 billion | Parent only |
| Non-current assets | ¥3.0 billion | Parent only |
| Accounts receivable - trade | ¥0.11 million | Parent only |
| Tools, furniture and fixtures | ¥44.31 million | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Investments and other assets | ¥3.0 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Lease deposits | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥0.92 million | Parent only |
| Property, plant and equipment | ¥12.86 million | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Income taxes refund receivable | ¥2.66 million | Parent only |
| Income taxes payable | ¥4.80 million | Parent only |
| Accounts payable - other | ¥62.91 million | Parent only |
| Shareholders' equity | ¥2.7 billion | Parent only |
| Current liabilities | ¥3.4 billion | Parent only |
| Current assets | ¥3.9 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Cash and deposits | ¥3.4 billion | Parent only |
| Short-term loans payable | ¥2.4 billion | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Total assets | ¥6.9 billion | Parent only |
| Deferred tax liabilities | ¥9.86 million | Parent only |
| Retained earnings brought forward | ¥0.3 billion | Parent only |
| Treasury stock | ¥-0.4 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥4.1 billion | Parent only |
| Liabilities and net assets | ¥6.9 billion | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥1.93 million | Parent only |
| Capital stock | ¥1.8 billion | Parent only |
| Asset retirement obligations | ¥56.60 million | Parent only |
| Provision for bonuses | ¥18.03 million | Parent only |
| Long-term loans payable | ¥0.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥15.00 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥45.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.9 billion | Parent only |
Statement of income (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥12.70 million | Consolidated |
| Other | ¥1.64 million | Consolidated |
| Other | ¥2.9 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥0.12 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-24.57 million | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥13.88 million | Consolidated |
| Other comprehensive income IFRS | ¥-31.60 million | Consolidated |
| Other comprehensive income IFRS | ¥-31.60 million | Consolidated |
| Other income IFRS | ¥20.27 million | Consolidated |
| Other income IFRS | ¥20.27 million | Consolidated |
| Other expenses IFRS | ¥1.69 million | Consolidated |
| Other expenses IFRS | ¥1.69 million | Consolidated |
| Lease obligations | ¥9.11 million | Consolidated |
| Personnel expenses | ¥0.5 billion | Consolidated |
| Personnel expenses | ¥2.4 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥45.31 million | Consolidated |
| Financial assets measured at amortized cost | ¥8.40 million | Consolidated |
| Rental income2 IFRS | ¥1.69 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥0.05 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-7.02 million | Consolidated |
| Basic earnings loss per share IFRS | 20.92 yen | Consolidated |
| Cost of sales IFRS | ¥4.5 billion | Consolidated |
| Cost of sales IFRS | ¥4.5 billion | Consolidated |
| Gross profit IFRS | ¥4.1 billion | Consolidated |
| Net sales | ¥8.5 billion | Consolidated |
| Net sales | ¥8.5 billion | Consolidated |
| Revenue from external customers IFRS | ¥8.5 billion | Consolidated |
| Diluted earnings loss per share IFRS | 20.92 yen | Consolidated |
| Profit loss IFRS | ¥0.4 billion | Consolidated |
| Profit loss IFRS | ¥0.4 billion | Consolidated |
| Profit loss IFRS | ¥0.4 billion | Consolidated |
| Profit loss IFRS | ¥0.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.3 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.3 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.3 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Total transactions with owners IFRS | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥65.31 million | Consolidated |
| Exercise of share acquisition rights ssifrs | ¥3.81 million | Consolidated |
| Share-based payment transactions | ¥0.40 million | Consolidated |
| Business consignment expenses | ¥0.8 billion | Consolidated |
| Business consignment expenses | ¥24.13 million | Consolidated |
| Income tax expense IFRS | ¥0.1 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.08 million | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.1 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥0.37 million | Consolidated |
| Continuing operations basic earnings loss per share IFRS | 20.92 yen | Consolidated |
| Continuing operations diluted earnings loss per share IFRS | 20.92 yen | Consolidated |
| Profit loss from continuing operations IFRS | ¥0.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥0.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥0.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥0.5 billion | Consolidated |
| Purchase of treasury stock | ¥-87.57 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.1 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥3.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥3.6 billion | Consolidated |
| Dividendsofsurplus | ¥-0.3 billion | Consolidated |
| Finance income IFRS | ¥22.48 million | Consolidated |
| Finance income IFRS | ¥22.48 million | Consolidated |
| Finance income IFRS | ¥22.48 million | Consolidated |
| Finance costs IFRS | ¥54.41 million | Consolidated |
| Finance costs IFRS | ¥54.41 million | Consolidated |
| Finance costs IFRS | ¥54.41 million | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥10.71 million | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥10.71 million | Consolidated |
| Discontinued operations basic earnings loss per share IFRS | -0.01 yen | Consolidated |
| Discontinued operations diluted earnings loss per share IFRS | -0.01 yen | Consolidated |
| Profit loss from discontinued operations IFRS | ¥-0.09 million | Consolidated |
| Profit loss before tax from discontinued operations IFRS | ¥-0.05 million | Consolidated |
| Other | ¥4.01 million | Parent only |
| Other | ¥0.90 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥6.29 million | Parent only |
| Dividend income | ¥13.88 million | Parent only |
| Operating income | ¥18.42 million | Parent only |
| Operating revenue | ¥0.9 billion | Parent only |
| Non-operating income | ¥24.18 million | Parent only |
| Non-operating expenses | ¥40.37 million | Parent only |
| Operating expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥39.47 million | Parent only |
| Exercise of subscription rights to shares | ¥3.87 million | Parent only |
| Income taxes - current | ¥-0.1 billion | Parent only |
| Income taxes | ¥-0.1 billion | Parent only |
| Income taxes - deferred | ¥-3.79 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥14.41 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥2.23 million | Parent only |
| Purchase of treasury stock | ¥-87.00 million | Parent only |
| Loss on liquidation of subsidiaries and affiliates | ¥14.41 million | Parent only |
| Gain on liquidation of subsidiaries and associates | ¥49.07 million | Parent only |
Statement of cash flows (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-3.14 million | Consolidated |
| Other | ¥-29.56 million | Consolidated |
| Repayments of lease obligations | ¥-0.6 billion | Consolidated |
| Interest paid ope cfifrs | ¥-48.95 million | Consolidated |
| Interest and dividends received ope cfifrs | ¥23.66 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥-23.95 million | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.2 billion | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥-0.23 million | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-0.1 billion | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥0.4 billion | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥8.45 million | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-38.11 million | Consolidated |
| Proceeds from issuance of subscription rights to share | ¥3.81 million | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-0.1 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥0.28 million | Consolidated |
| Decrease (increase) in inventories | ¥-65.83 million | Consolidated |
| Income taxes refund (paid) | ¥-0.3 billion | Consolidated |
| Depreciation and amortization | ¥0.3 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-53.02 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥2.0 billion | Consolidated |
| Redemption of bonds fin cfifrs | ¥-20.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-87.57 million | Consolidated |
| Collection of loans receivable inv cfifrs | ¥1.00 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Financial revenue | ¥-22.48 million | Consolidated |
| Financial expenses | ¥54.41 million | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥0.2 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-1.3 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-87.11 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Dividend per share | 17 | Parent only | Disclosed |
| Number of employees | 429 | Consolidated | Disclosed |
| Net assets | ¥4.8 billion | Consolidated | Disclosed |
| Net sales | ¥8.5 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Operating revenue | ¥0.9 billion | Parent only | Disclosed |
| Ordinary income | ¥2.23 million | Parent only | Disclosed |
| Net income | ¥0.4 billion | Consolidated | Disclosed |
| Total assets | ¥10.4 billion | Consolidated | Disclosed |
| Operating margin | 6.1% | Consolidated | Calculated |
| Net margin | 4.2% | Consolidated | Calculated |
| Sales per employee | 19892527 yen | Consolidated | Calculated |
| Total asset turnover | 0.82 times | Consolidated | Calculated |
| Net assets to total assets | 46.2% | Consolidated | Calculated |