エキサイト
エキサイトホールディングス株式会社
Company highlights
The largest segment by revenue is Broadband, at 33.5% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
エキサイト
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Broadband | ¥3.6 billion | 33.5% | ¥3.7 billion | ¥0.5 billion | 15.0% | ¥0.6 billion |
| Platform | ¥3.4 billion | 31.5% | ¥3.5 billion | ¥0.5 billion | 16.2% | ¥0.5 billion |
| Medical | ¥2.9 billion | 26.6% | ¥1.0 billion | ¥-0.2 billion | -5.4% | ¥5.11 million |
| SaaS and DX | ¥0.9 billion | 8.5% | ¥0.9 billion | ¥-68.96 million | -7.5% | ¥-75.29 million |
| Total of the businesses | ¥10.8 billion | 100.0% | ||||
Revenue and profit
エキサイト
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥2.3 billion | Consolidated |
| Employees' salaries and allowances | ¥1.2 billion | Consolidated | |
| Business consignment expenses | ¥0.7 billion | Consolidated | |
| General and administrative expenses | ¥0.4 billion | Parent only | |
| Amortization of goodwill | ¥0.3 billion | Consolidated | |
| Directors' compensations | ¥73.00 million | Parent only | |
| Depreciation | ¥59.63 million | Parent only | |
| Fee expenses | ¥45.08 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥6.2 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated | |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
エキサイト
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Advertising expenses ¥2.3 billion
- Employees' salaries and allowances ¥1.2 billion
- Business consignment expenses ¥0.7 billion
- General and administrative expenses ¥0.4 billion
- Amortization of goodwill ¥0.3 billion
- Directors' compensations ¥0.1 billion
- Other (not itemized) ¥0.8 billion
Performance, financial position and capital allocation
エキサイト
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥7.1B | ¥7.5B | ¥7.7B | ¥9.1B | ¥10.8B |
| Year on year (%) | Could not be retrieved | +5.6% | +2.4% | +17.9% | +18.8% |
| Ordinary income (loss) | ¥0.4B | ¥0.6B | ¥0.6B | ¥0.4B | ¥0.4B |
| Change from prior year | Could not be retrieved | +46.3% | +4.1% | -43.6% | +20.2% |
| Ordinary income (loss) as a share of Net sales | 5.7% | 7.9% | 8.1% | 3.9% | 3.9% |
| Change (percentage points) | Could not be retrieved | +2.2 points◆ | +0.1 points | -4.2 points◆ | +0.0 points |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue +2.2 points
- 2025Ordinary income (loss) as a share of revenue -4.2 points
エキサイト
Earnings and net assets per share over time
Unit yenSource Annual securities reports
エキサイト
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 | ¥7.1 billion | ¥7.5 billion | ¥7.7 billion | ¥9.1 billion | ¥10.8 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.6 billion | ¥0.6 billion | ¥0.4 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥0.5 billion | ¥0.4 billion | ¥0.2 billion | ¥0.3 billion |
| Comprehensive income | ¥0.2 billion | ¥0.5 billion | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion |
| Net assets | ¥1.5 billion | ¥2.0 billion | ¥3.6 billion | ¥3.6 billion | ¥3.7 billion |
| Total assets | ¥4.2 billion | ¥4.6 billion | ¥6.3 billion | ¥10.4 billion | ¥11.1 billion |
| Net assets per share | 53.55 yen | 518.2 yen | 736.89 yen | 719.79 yen | 743.96 yen |
| Basic earnings (loss) per share | 89.04 yen | 116.51 yen | 82.16 yen | 37.34 yen | 52.48 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 79.68 yen | 36.41 yen | 50.85 yen |
| Equity-to-asset ratio | 35.6% | 44.4% | 57.5% | 33.7% | 32.3% |
| Return on equity | 25.0% | 25.7% | 14.2% | 5.1% | 7.2% |
| Net cash provided by (used in) operating activities | ¥0.7 billion | ¥0.7 billion | ¥0.9 billion | ¥-0.2 billion | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥-0.3 billion | ¥-0.5 billion | ¥-3.5 billion | ¥-0.8 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-0.2 billion | ¥1.0 billion | ¥3.9 billion | ¥30.76 million |
| Cash and cash equivalents | ¥1.0 billion | ¥1.2 billion | ¥2.5 billion | ¥2.7 billion | ¥2.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion | ¥0.4 billion |
| Ordinary income (loss) | ¥13.79 million | ¥4.79 million | ¥4.05 million | ¥1.6 billion | ¥-37.99 million |
| Net income (loss) | ¥12.68 million | ¥4.08 million | ¥5.27 million | ¥1.5 billion | ¥-41.75 million |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥13.19 million | ¥19.07 million | ¥24.71 million |
| Total number of issued shares (common stock) | 300,000 shares | 3,896,540 shares | 4,916,290 shares | 4,859,030 shares | 4,877,690 shares |
| Net assets | ¥1.0 billion | ¥1.0 billion | ¥2.3 billion | ¥3.4 billion | ¥3.2 billion |
| Total assets | ¥5.3 billion | ¥5.3 billion | ¥6.0 billion | ¥10.9 billion | ¥11.4 billion |
| Net assets per share | -75.71 yen | 258.96 yen | 462.2 yen | 706.93 yen | 658 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 60 yen | 30 yen | 31.5 yen |
| Basic earnings (loss) per share | 3.25 yen | 1.05 yen | 1.08 yen | 310.19 yen | -8.65 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 1.05 yen | 302.46 yen | Could not be retrieved |
| Equity-to-asset ratio | 19.0% | 19.1% | 38.1% | 31.6% | 27.7% |
| Return on equity | 1.3% | 0.4% | 0.3% | 53.0% | -1.3% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 5,555.6% | 9.7% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥31.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2025 | ¥30 | Could not be retrieved | 9.7% | |
| FY ending 3/2024 | ¥60 | Could not be retrieved | 5,555.6% |
エキサイト
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
エキサイト
Unit %Source Annual securities reports
- Financial institutions0.00%
- Securities firms3.12%
- Other corporations57.41%
- Foreign holders (institutions)0.64%
- Foreign holders (individuals)0.25%
- Individuals and others38.58%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | CASK㈱ | 43.72% | 2,100,000 |
| 2 | 西條 晋一 | 16.65% | 800,000 |
| 3 | ユナイテッド㈱ | 9.94% | 477,720 |
| 4 | 上田八木短資㈱ | 3.5% | 168,200 |
| 5 | 八代 武史 | 2.81% | 134,800 |
| 6 | 浜本 憲至 | 2.12% | 102,000 |
| 7 | 猪俣 崇 | 1.48% | 71,300 |
| 8 | XTech1号投資事業有限責任組合 | 1.44% | 68,960 |
| 9 | 岡田 浩明 | 1.43% | 68,600 |
| 10 | 楽天証券㈱ | 1.36% | 65,400 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
エキサイト
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
- … 244 companies
- 248 SIG GroupFY Mar 2026 ¥10.9B
- 249 Digital ArtsFY Mar 2026 ¥10.8B
- 250 エキサイトThis companyFY Mar 2026 ¥10.8B
- 251 BeeXFY Feb 2026 ¥10.6B
- 252 ファブリカFY Mar 2026 ¥10.6B
- … 390 companies
Workforce information
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) | ¥41.20 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥10.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Diluted earnings per share | 50.85 yen | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Net assets | ¥3.7 billion | Consolidated |
| Ordinary income (loss) | ¥0.4 billion | Consolidated |
| Total assets | ¥11.1 billion | Consolidated |
| Return on equity | 7.2% | Consolidated |
| Equity-to-asset ratio | 32.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥30.76 million | Consolidated |
| Basic earnings (loss) per share | 52.48 yen | Consolidated |
| Net assets per share | 743.96 yen | Consolidated |
| Dividend per share | 31.5 yen | Parent only |
| Net sales | ¥0.4 billion | Parent only |
| Net income (loss) | ¥-41.75 million | Parent only |
| Total number of issued shares (common stock) | 4,877,690 shares | Parent only |
| Net assets | ¥3.2 billion | Parent only |
| Ordinary income (loss) | ¥-37.99 million | Parent only |
| Total assets | ¥11.4 billion | Parent only |
| Return on equity | -1.3% | Parent only |
| Equity-to-asset ratio | 27.7% | Parent only |
| Capital stock | ¥24.71 million | Parent only |
| Basic earnings (loss) per share | -8.65 yen | Parent only |
| Net assets per share | 658 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 173 people | Consolidated |
| Number of employees | 173 people | Consolidated |
| Wage gap between men and women (all employees) | 69.7% | Parent only |
| Average length of service (years) | 6.8 years | Parent only |
| Average annual salary | ¥7.08 million | Parent only |
| Average age (years) | 39.9 years old | Parent only |
| Number of employees | 17 people | Parent only |
| Number of employees | 17 people | Parent only |
| Wage gap between men and women (regular employees) | 69.7% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥10.8 billion | Consolidated |
| Average number of temporary employees | 77 people | Consolidated |
| Average number of temporary employees | 77 people | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Total return on the share price index | 132.6% | Parent only |
| Ratio of female employees in managerial positions | 40.0% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment largest holding company | ¥15.55 million | Consolidated |
| Number of shares held | 4,056,980 shares | Consolidated |
| Total number of shares held treasury shares etc | 74,000 shares | Consolidated |
| Number of shares | 4,877,690 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.5% | Consolidated |
| Shareholding ratio | 84.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 74,000 shares | Consolidated |
| Total of valuation gain (loss) | ¥-61.01 million | Consolidated |
| Number of voting rights | 48,016 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment largest holding company | ¥78.20 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment largest holding company | ¥0.7 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 117.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.6 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.60 million | Consolidated |
| Fees for audit and attestation services - total | ¥41.20 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.60 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥5.81 million | Consolidated |
| Change in average annual salary from the previous year | 3.6% | Parent only |
| Revenue | ¥16.01 million | Parent only |
Balance sheet (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-2.12 million | Consolidated |
| Goodwill | ¥3.0 billion | Consolidated |
| Goodwill | ¥3.0 billion | Consolidated |
| Software | ¥0.5 billion | Consolidated |
| Retained earnings | ¥1.8 billion | Consolidated |
| Merchandise | ¥0.1 billion | Consolidated |
| Operational investment securities | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥4.0 billion | Consolidated |
| Non-current assets | ¥5.7 billion | Consolidated |
| Accounts receivable - trade | ¥2.5 billion | Consolidated |
| Buildings and structures | ¥0.2 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.5 billion | Consolidated |
| Investment securities | ¥1.1 billion | Consolidated |
| Subscription rights to shares | ¥18.27 million | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥3.6 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Current liabilities | ¥3.3 billion | Consolidated |
| Current assets | ¥5.3 billion | Consolidated |
| Accumulated depreciation | ¥-20.33 million | Consolidated |
| Accumulated depreciation | ¥-44.95 million | Consolidated |
| Intangible assets | ¥3.8 billion | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Cash and deposits | ¥2.3 billion | Consolidated |
| Short-term loans payable | ¥0.8 billion | Consolidated |
| Net assets | ¥3.7 billion | Consolidated |
| Net assets | ¥3.7 billion | Consolidated |
| Total assets | ¥11.1 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-97.90 million | Consolidated |
| Valuation and translation adjustments | ¥-2.12 million | Consolidated |
| Liabilities | ¥7.3 billion | Consolidated |
| Liabilities and net assets | ¥11.1 billion | Consolidated |
| Supplies | ¥3.79 million | Consolidated |
| Accounts payable - trade | ¥0.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-70.75 million | Consolidated |
| Allowance for doubtful accounts | ¥-46.15 million | Consolidated |
| Capital surplus | ¥1.9 billion | Consolidated |
| Capital stock | ¥24.71 million | Consolidated |
| Asset retirement obligations | ¥84.81 million | Consolidated |
| Vehicles, tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Vehicles tools furniture and fixtures net | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥3.9 billion | Consolidated |
| Long-term loans receivable | ¥91.50 million | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.9 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥11.76 million | Parent only |
| Other | ¥55.70 million | Parent only |
| Investments in other securities of subsidiaries and associates | ¥0.1 billion | Parent only |
| Other capital surplus | ¥1.1 billion | Parent only |
| Retained earnings | ¥1.3 billion | Parent only |
| Prepaid expenses | ¥22.12 million | Parent only |
| Non-current liabilities | ¥6.4 billion | Parent only |
| Non-current assets | ¥10.7 billion | Parent only |
| Accounts receivable - trade | ¥20.78 million | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Investments and other assets | ¥10.4 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Subscription rights to shares | ¥18.27 million | Parent only |
| Property, plant and equipment | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.95 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥53.44 million | Parent only |
| Shareholders' equity | ¥3.2 billion | Parent only |
| Current liabilities | ¥1.8 billion | Parent only |
| Current assets | ¥0.7 billion | Parent only |
| Accumulated depreciation | ¥-37.06 million | Parent only |
| Accumulated depreciation | ¥-20.33 million | Parent only |
| Accumulated depreciation | ¥-4.48 million | Parent only |
| Cash and deposits | ¥0.6 billion | Parent only |
| Short-term loans payable | ¥0.8 billion | Parent only |
| Net assets | ¥3.2 billion | Parent only |
| Net assets | ¥3.2 billion | Parent only |
| Total assets | ¥11.4 billion | Parent only |
| Deferred tax assets | ¥36.45 million | Parent only |
| Retained earnings brought forward | ¥1.3 billion | Parent only |
| Treasury stock | ¥-97.90 million | Parent only |
| Liabilities | ¥8.2 billion | Parent only |
| Liabilities and net assets | ¥11.4 billion | Parent only |
| Supplies | ¥0.16 million | Parent only |
| Capital surplus | ¥1.9 billion | Parent only |
| Legal capital surplus | ¥0.8 billion | Parent only |
| Capital stock | ¥24.71 million | Parent only |
| Asset retirement obligations | ¥84.81 million | Parent only |
| Vehicle and delivery equipment | ¥6.73 million | Parent only |
| Vehicles, net | ¥2.24 million | Parent only |
| Long-term loans payable | ¥3.9 billion | Parent only |
| Long-term prepaid expenses | ¥3.01 million | Parent only |
| Shares of subsidiaries and associates | ¥9.6 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥2.5 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥0.9 billion | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.69 million | Consolidated |
| Other | ¥4.53 million | Consolidated |
| Other | ¥10.28 million | Consolidated |
| Other comprehensive income | ¥69.28 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥69.28 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Loss on withdrawal from business | ¥33.15 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥9.35 million | Consolidated |
| Dividend income | ¥15.55 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥32.41 million | Consolidated |
| Non-operating expenses | ¥65.09 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥12.92 million | Consolidated |
| Cost of sales | ¥4.6 billion | Consolidated |
| Gross profit (loss) | ¥6.2 billion | Consolidated |
| Net sales | ¥10.8 billion | Consolidated |
| Net sales | ¥10.8 billion | Consolidated |
| Advertising expenses | ¥2.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Employees' salaries and allowances | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Interest expenses | ¥57.42 million | Consolidated |
| Commission fees | ¥3.14 million | Consolidated |
| Issuance of new shares | ¥11.30 million | Consolidated |
| Head office relocation expenses | ¥68.69 million | Consolidated |
| Business consignment expenses | ¥0.7 billion | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥73.81 million | Consolidated |
| Income taxes - deferred | ¥-67.56 million | Consolidated |
| Extraordinary income | ¥12.92 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.3 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated |
| Purchase of treasury stock | ¥-97.90 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥30.76 million | Consolidated |
| Selling, general and administrative expenses | ¥5.8 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-13.98 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-4.99 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-4.99 million | Consolidated |
| Other | ¥0.01 million | Parent only |
| Other | ¥0.07 million | Parent only |
| General and administrative expenses | ¥0.4 billion | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥2.90 million | Parent only |
| Operating income | ¥59.28 million | Parent only |
| Operating revenue | ¥0.4 billion | Parent only |
| Non-operating income | ¥6.51 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Operating expenses | ¥0.4 billion | Parent only |
| Net income (loss) | ¥-41.75 million | Parent only |
| Net income (loss) | ¥-41.75 million | Parent only |
| Directors' compensations | ¥73.00 million | Parent only |
| Employees' salaries and allowances | ¥0.1 billion | Parent only |
| Interest expenses | ¥84.81 million | Parent only |
| Fee expenses | ¥45.08 million | Parent only |
| Commission fees | ¥2.89 million | Parent only |
| Issuance of new shares | ¥11.30 million | Parent only |
| Interest on securities | ¥3.60 million | Parent only |
| Head office relocation expenses | ¥35.50 million | Parent only |
| Income taxes - current | ¥0.95 million | Parent only |
| Income taxes | ¥-31.73 million | Parent only |
| Income taxes - deferred | ¥-32.68 million | Parent only |
| Depreciation | ¥59.63 million | Parent only |
| Extraordinary loss | ¥35.50 million | Parent only |
| Income (loss) before income taxes | ¥-73.49 million | Parent only |
| Consulting fee income | ¥0.4 billion | Parent only |
| Ordinary income | ¥-37.99 million | Parent only |
| Purchase of treasury stock | ¥-97.90 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥83.46 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥76.47 million | Consolidated |
| Total changes during the period | ¥-0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥16.48 million | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-49.70 million | Consolidated |
| Other | ¥20.68 million | Consolidated |
| Other | ¥-6.98 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Payments for transfer of business2 | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥11.77 million | Consolidated |
| Interest expenses paid | ¥-58.88 million | Consolidated |
| Interest and dividends income received | ¥24.06 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Subtotal | ¥0.4 billion | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-5.79 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Decrease in consumption taxes payable | ¥0.10 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes refund (paid) | ¥15.32 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-0.3 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-97.90 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.8 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Dividend per share | 32 | Parent only | Disclosed |
| Number of employees | 173 | Consolidated | Disclosed |
| Net assets | ¥3.7 billion | Consolidated | Disclosed |
| Net sales | ¥10.8 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Operating revenue | ¥0.4 billion | Parent only | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥11.1 billion | Consolidated | Disclosed |
| Operating margin | 4.2% | Consolidated | Calculated |
| Net margin | 2.3% | Consolidated | Calculated |
| Sales per employee | 62408896 yen | Consolidated | Calculated |
| Total asset turnover | 0.98 times | Consolidated | Calculated |
| Net assets to total assets | 33.6% | Consolidated | Calculated |