マーソ
マーソ株式会社
Company highlights
The largest holder on the register is 西野 恒五郎, at 41.0%.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
マーソ
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥0.4 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Research and development expenses | ¥73.94 million | Consolidated | |
| Payrolls and allowances | ¥53.54 million | Consolidated | |
| Business consignment expenses | ¥50.71 million | Consolidated | |
| Depreciation | ¥4.39 million | Consolidated | |
| Provision for bonuses | ¥2.30 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.01 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.8 billion | Consolidated |
| Operating income | ¥-33.94 million | Consolidated | |
| Ordinary income | ¥-33.44 million | Consolidated | |
| Net income | ¥-23.00 million | Consolidated |
マーソ
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Advertising expenses ¥0.4 billion
- Directors' compensations ¥0.1 billion
- Research and development expenses ¥0.1 billion
- Payrolls and allowances ¥0.1 billion
- Business consignment expenses ¥0.1 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
マーソ
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.7B | ¥2.3B | ¥1.8B | ¥1.3B | ¥1.1B |
| Year on year (%) | Could not be retrieved | +29.4%◆ | -19.6% | comparison basis not confirmed | -19.1% |
| Ordinary income (loss) | ¥0.9B | ¥1.0B | ¥0.6B | ¥0.2B | -¥0.0B |
| Change from prior year | Could not be retrieved | +13.1% | -39.6% | comparison basis not confirmed | profit to loss◆ |
| Ordinary income (loss) as a share of Net sales | 50.7% | 44.3% | 33.3% | 11.8% | -3.1% |
| Change (percentage points) | Could not be retrieved | -6.4 points◆ | -11.0 points◆ | comparison basis not confirmed | -14.9 points◆ |
Fiscal periods marked for changes
- 2022Net sales year on year +29.4%, Ordinary income (loss) as a share of revenue -6.4 points
- 2023Ordinary income (loss) as a share of revenue -11.0 points
- 2025Ordinary income (loss) as a share of revenue -14.9 points, Ordinary income (loss) profit to loss
マーソ
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 |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.3 billion | ¥1.1 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.2 billion | ¥-33.44 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.1 billion | ¥-23.00 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥97.59 million | ¥-24.31 million |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.0 billion | ¥1.9 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.3 billion | ¥2.1 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 569.25 yen | 555.51 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 28.44 yen | -6.51 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 28.42 yen | Could not be retrieved |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 89.6% | 92.1% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 5.0% | Could not be retrieved |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-77.62 million | ¥-25.35 million |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-59.69 million | ¥-50.23 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥22.89 million | ¥-56.67 million |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.8 billion | ¥1.7 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.7 billion | ¥2.3 billion | ¥1.8 billion | ¥1.3 billion | ¥1.1 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥1.0 billion | ¥0.6 billion | ¥0.2 billion | ¥-35.16 million |
| Net income (loss) | ¥0.7 billion | ¥0.7 billion | ¥0.4 billion | ¥0.1 billion | ¥-23.37 million |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 3,156,250 shares | 3,156,250 shares | 3,531,250 shares | 3,552,750 shares | 3,552,750 shares |
| Net assets | ¥1.0 billion | ¥1.3 billion | ¥1.9 billion | ¥2.0 billion | ¥2.0 billion |
| Total assets | ¥1.7 billion | ¥2.1 billion | ¥2.3 billion | ¥2.3 billion | ¥2.1 billion |
| Net assets per share | 190.17 yen | 343.35 yen | 532.44 yen | 570.21 yen | 556.75 yen |
| Basic earnings (loss) per share | 166.63 yen | 167.59 yen | 112.06 yen | 28.44 yen | -6.61 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 110.59 yen | 28.42 yen | Could not be retrieved |
| Equity-to-asset ratio | 61.4% | 64.2% | 83.4% | 89.6% | 92.0% |
| Return on equity | 90.7% | 55.0% | 24.1% | 5.2% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥0.7 billion | ¥48.28 million | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-12.95 million | ¥-1.43 million | ¥-8.31 million | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-7.99 million | ¥-0.4 billion | ¥0.1 billion | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥1.4 billion | ¥1.7 billion | ¥1.9 billion | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
マーソ
Unit %Source Annual securities reports
- Financial institutions0.08%
- Securities firms0.86%
- Other corporations29.14%
- Foreign holders (institutions)0.11%
- Foreign holders (individuals)0.00%
- Individuals and others69.81%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 西野 恒五郎 | 41.01% | 1,438,750 |
| 2 | 三和システム株式会社 | 15.04% | 527,700 |
| 3 | 神田 有宏 | 8.18% | 286,900 |
| 4 | 第一生命ホールディングス株式会社 | 4.97% | 174,400 |
| 5 | 株式会社SHIFT | 3.78% | 132,700 |
| 6 | 阿部 順一 | 3.44% | 120,500 |
| 7 | AVJ1号投資事業有限責任組合無限責任組合員Aflac Ventures Japan株式会社 | 2.65% | 93,100 |
| 8 | 株式会社EPARK | 2.11% | 74,100 |
| 9 | 有限会社キャピタルオール | 1.62% | 56,900 |
| 10 | 菅生 淳一 | 1.54% | 54,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
マーソ
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任大有監査法人 |
| Audit fees (this year, total) | ¥18.70 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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) (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-24.31 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-25.35 million | Consolidated |
| Net sales | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-50.23 million | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Ordinary income (loss) | ¥-33.44 million | Consolidated |
| Total assets | ¥2.1 billion | Consolidated |
| Equity-to-asset ratio | 92.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-23.00 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-56.67 million | Consolidated |
| Basic earnings (loss) per share | -6.51 yen | Consolidated |
| Net assets per share | 555.51 yen | Consolidated |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-23.37 million | Parent only |
| Total number of issued shares (common stock) | 3,552,750 shares | Parent only |
| Net assets | ¥2.0 billion | Parent only |
| Ordinary income (loss) | ¥-35.16 million | Parent only |
| Total assets | ¥2.1 billion | Parent only |
| Equity-to-asset ratio | 92.0% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | -6.61 yen | Parent only |
| Net assets per share | 556.75 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 25 people | Consolidated |
| Number of employees | 25 people | Consolidated |
| Average length of service (years) | 5.4 years | Parent only |
| Average annual salary | ¥6.84 million | Parent only |
| Average age (years) | 37.5 years old | Parent only |
| Number of employees | 19 people | Parent only |
| Number of employees | 19 people | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 1 people | Consolidated |
| Average number of temporary employees | 1 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,959,050 shares | Consolidated |
| Total number of shares held treasury shares etc | 44,200 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥49.73 million | Consolidated |
| Number of shares | 3,552,750 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.2% | Consolidated |
| Shareholding ratio | 84.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 44,200 shares | Consolidated |
| Number of voting rights | 35,075 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 43.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥73.94 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥18.70 million | Consolidated |
| Fees for audit and attestation services - total | ¥18.70 million | Consolidated |
Balance sheet (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.02 million | Consolidated |
| Other | ¥14.09 million | Consolidated |
| Other | ¥46.58 million | Consolidated |
| Other | ¥0.10 million | Consolidated |
| Software | ¥0.19 million | Consolidated |
| Retained earnings | ¥1.6 billion | Consolidated |
| Right of trademark | ¥3.63 million | Consolidated |
| Non-current assets | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥18.48 million | Consolidated |
| Tools, furniture and fixtures | ¥2.73 million | Consolidated |
| Tools, furniture and fixtures | ¥0.26 million | Consolidated |
| Guarantee deposits | ¥1.70 million | Consolidated |
| Buildings | ¥1.09 million | Consolidated |
| Buildings, net | ¥0.10 million | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Investment securities | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥0.36 million | Consolidated |
| Consumption taxes receivable | ¥3.18 million | Consolidated |
| Income taxes refund receivable | ¥29.72 million | Consolidated |
| Income taxes payable | ¥1.78 million | Consolidated |
| Accounts payable - other | ¥45.44 million | Consolidated |
| Shareholders' equity | ¥2.0 billion | Consolidated |
| Current liabilities | ¥0.2 billion | Consolidated |
| Current assets | ¥1.9 billion | Consolidated |
| Accumulated depreciation | ¥-2.47 million | Consolidated |
| Accumulated depreciation | ¥-0.99 million | Consolidated |
| Foreign currency translation adjustment | ¥-4.72 million | Consolidated |
| Intangible assets | ¥3.92 million | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Cash and deposits | ¥1.7 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Total assets | ¥2.1 billion | Consolidated |
| Deferred tax assets | ¥69.99 million | Consolidated |
| Treasury stock | ¥-49.18 million | Consolidated |
| Valuation and translation adjustments | ¥-4.72 million | Consolidated |
| Liabilities | ¥0.2 billion | Consolidated |
| Liabilities and net assets | ¥2.1 billion | Consolidated |
| Provision for sales promotion expenses | ¥2.15 million | Consolidated |
| Accounts payable - trade | ¥15.03 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.13 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥5.40 million | Consolidated |
| Other | ¥0 | Parent only |
| Other | ¥23.00 million | Parent only |
| Other | ¥0.10 million | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Software | ¥0.19 million | Parent only |
| Retained earnings | ¥1.6 billion | Parent only |
| Prepaid expenses | ¥22.68 million | Parent only |
| Right of trademark | ¥3.63 million | Parent only |
| Non-current assets | ¥0.2 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Contract liabilities | ¥18.48 million | Parent only |
| Tools, furniture and fixtures | ¥2.73 million | Parent only |
| Tools, furniture and fixtures | ¥0.26 million | Parent only |
| Guarantee deposits | ¥1.07 million | Parent only |
| Buildings | ¥1.09 million | Parent only |
| Buildings, net | ¥0.10 million | Parent only |
| Investments and other assets | ¥0.2 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥0.36 million | Parent only |
| Consumption taxes receivable | ¥2.48 million | Parent only |
| Income taxes refund receivable | ¥29.72 million | Parent only |
| Income taxes payable | ¥1.78 million | Parent only |
| Accrued expenses | ¥6.79 million | Parent only |
| Accounts payable - other | ¥44.88 million | Parent only |
| Shareholders' equity | ¥2.0 billion | Parent only |
| Current liabilities | ¥0.2 billion | Parent only |
| Current assets | ¥1.9 billion | Parent only |
| Accumulated depreciation | ¥-2.47 million | Parent only |
| Accumulated depreciation | ¥-0.99 million | Parent only |
| Intangible assets | ¥3.92 million | Parent only |
| Cash and deposits | ¥1.6 billion | Parent only |
| Net assets | ¥2.0 billion | Parent only |
| Net assets | ¥2.0 billion | Parent only |
| Total assets | ¥2.1 billion | Parent only |
| Deferred tax assets | ¥69.99 million | Parent only |
| Retained earnings brought forward | ¥1.6 billion | Parent only |
| Treasury stock | ¥-49.18 million | Parent only |
| Liabilities | ¥0.2 billion | Parent only |
| Liabilities and net assets | ¥2.1 billion | Parent only |
| Provision for sales promotion expenses | ¥2.15 million | Parent only |
| Accounts payable - trade | ¥19.03 million | Parent only |
| Allowance for doubtful accounts | ¥-0.13 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥22.35 million | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥4.59 million | Parent only |
| Shares of subsidiaries and associates | ¥51.04 million | Parent only |
| Deposits received | ¥6.32 million | Parent only |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥65.13 million | Consolidated |
| Revenue | ¥0.21 million | Consolidated |
| Revenue | ¥0.24 million | Consolidated |
| Revenue | ¥-2.42 million | Consolidated |
| Revenue | ¥2.15 million | Consolidated |
| Revenue | ¥65.13 million | Parent only |
| Revenue | ¥0.21 million | Parent only |
| Revenue | ¥2.15 million | Parent only |
Statement of income (69 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.21 million | Consolidated |
| Other comprehensive income | ¥-1.31 million | Consolidated |
| Comprehensive income | ¥-24.31 million | Consolidated |
| Interest income | ¥1.93 million | Consolidated |
| Operating income | ¥-33.94 million | Consolidated |
| Non-operating income | ¥2.14 million | Consolidated |
| Non-operating expenses | ¥1.64 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-25.35 million | Consolidated |
| Cost of sales | ¥0.3 billion | Consolidated |
| Gross profit (loss) | ¥0.8 billion | Consolidated |
| Net sales | ¥1.1 billion | Consolidated |
| Advertising expenses | ¥0.4 billion | Consolidated |
| Net income | ¥-23.00 million | Consolidated |
| Net income | ¥-23.00 million | Consolidated |
| Net income (loss) | ¥-23.00 million | Consolidated |
| Net income (loss) | ¥-23.00 million | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-50.23 million | Consolidated |
| Interest expenses | ¥0.02 million | Consolidated |
| Business consignment expenses | ¥50.71 million | Consolidated |
| Income taxes - current | ¥1.97 million | Consolidated |
| Income taxes | ¥-10.43 million | Consolidated |
| Income taxes - deferred | ¥-12.40 million | Consolidated |
| Depreciation | ¥4.39 million | Consolidated |
| Foreign exchange losses | ¥1.16 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-1.31 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-1.23 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.1 billion | Consolidated |
| Research and development expenses | ¥73.94 million | Consolidated |
| Research and development expenses | ¥73.94 million | Consolidated |
| Income (loss) before income taxes | ¥-33.44 million | Consolidated |
| Income (loss) before income taxes | ¥-33.44 million | Consolidated |
| Ordinary income | ¥-33.44 million | Consolidated |
| Payrolls and allowances-SGA | ¥53.54 million | Consolidated |
| Purchase of treasury stock | ¥-49.06 million | Consolidated |
| Commission for purchase of treasury shares | ¥0.24 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-24.31 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-56.67 million | Consolidated |
| Selling, general and administrative expenses | ¥0.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.01 million | Consolidated |
| Provision for bonuses | ¥2.30 million | Consolidated |
| Other | ¥1.04 million | Parent only |
| Interest income | ¥1.84 million | Parent only |
| Operating income | ¥-37.54 million | Parent only |
| Non-operating income | ¥2.89 million | Parent only |
| Non-operating expenses | ¥0.52 million | Parent only |
| Cost of sales | ¥0.3 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥1.1 billion | Parent only |
| Advertising expenses | ¥0.4 billion | Parent only |
| Net income (loss) | ¥-23.37 million | Parent only |
| Net income (loss) | ¥-23.37 million | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.02 million | Parent only |
| Business consignment expenses | ¥48.40 million | Parent only |
| Income taxes - current | ¥0.60 million | Parent only |
| Income taxes | ¥-11.79 million | Parent only |
| Income taxes - deferred | ¥-12.40 million | Parent only |
| Depreciation | ¥4.39 million | Parent only |
| Foreign exchange losses | ¥0.04 million | Parent only |
| Research and development expenses | ¥73.94 million | Parent only |
| Income (loss) before income taxes | ¥-35.16 million | Parent only |
| Ordinary income | ¥-35.16 million | Parent only |
| Payrolls and allowances-SGA | ¥53.54 million | Parent only |
| Purchase of treasury stock | ¥-49.06 million | Parent only |
| Commission for purchase of treasury shares | ¥0.24 million | Parent only |
| Selling, general and administrative expenses | ¥0.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.01 million | Parent only |
| Provision for bonuses | ¥2.11 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-73.38 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.31 million | Consolidated |
| Total changes during the period | ¥-72.43 million | Parent only |
Statement of cash flows (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-9.98 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-17.98 million | Consolidated |
| Interest expenses paid | ¥-0.02 million | Consolidated |
| Interest and dividends income received | ¥1.93 million | Consolidated |
| Interest income | ¥-1.93 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥77.18 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-2.67 million | Consolidated |
| Subtotal | ¥31.39 million | Consolidated |
| Purchase of investment securities | ¥-49.73 million | Consolidated |
| Interest expenses | ¥0.02 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-2,000 | Consolidated |
| Purchase of property plant and equipment | ¥-0.26 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥24.63 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-6.38 million | Consolidated |
| Income taxes paid | ¥-58.64 million | Consolidated |
| Depreciation | ¥3.90 million | Consolidated |
| Purchase of intangible assets | ¥-0.24 million | Consolidated |
| Regarding purchase of treasury stock | ¥-49.31 million | Consolidated |
| Increase decrease in provision for sales promotion expenses | ¥0.15 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.07 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.13 million | Consolidated |
| Repayment of long term loans payable | ¥-7.37 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-25.35 million | Consolidated | Disclosed |
| Number of employees | 25 | Consolidated | Disclosed |
| Net assets | ¥1.9 billion | Consolidated | Disclosed |
| Net sales | ¥1.1 billion | Consolidated | Disclosed |
| Operating income | ¥-33.94 million | Consolidated | Disclosed |
| Ordinary income | ¥-33.44 million | Consolidated | Disclosed |
| Net income | ¥-23.00 million | Consolidated | Disclosed |
| Total assets | ¥2.1 billion | Consolidated | Disclosed |
| Operating margin | -3.1% | Consolidated | Calculated |
| Net margin | -2.1% | Consolidated | Calculated |
| Sales per employee | 43123440 yen | Consolidated | Calculated |
| Total asset turnover | 0.51 times | Consolidated | Calculated |
| Net assets to total assets | 92.1% | Consolidated | Calculated |