クラダシ
株式会社クラダシ
Company highlights
The largest segment by revenue is Food business, at 86.6% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
クラダシ
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 | Share | Margin | Last year | |
| Food business | ¥3.3 billion | 86.6% | ¥3.1 billion | ¥0.2 billion | 65.6% | 7.1% | ¥0.1 billion |
| Energy Business | ¥0.5 billion | 13.4% | Could not be retrieved | ¥0.1 billion | 34.4% | 23.9% | Could not be retrieved |
| Total of the businesses | ¥3.8 billion | 100.0% | ¥0.4 billion | 100.0% | |||
Revenue and profit
クラダシ
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Amortization of goodwill | ¥56.86 million | Consolidated |
| Depreciation | ¥49.36 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.7 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated | |
| Net income | ¥67.49 million | Consolidated | |
| Ordinary income | ¥56.74 million | Consolidated |
クラダシ
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Amortization of goodwill ¥0.1 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
クラダシ
Long-term revenue, profit and asset trends
Period 2021 to 2026Source Annual securities reportsDisclosed
クラダシ
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.1B | ¥2.9B | ¥2.9B | ¥3.1B | ¥3.8B |
| Year on year (%) | +64.1%◆ | +40.3%◆ | -1.7% | comparison basis not confirmed | +22.4%◆ |
| Ordinary income (loss) | -¥0.1B | -¥0.2B | ¥0.0B | -¥0.1B | ¥0.1B |
| Change from prior year | profit to loss◆ | 2.30x | loss to profit◆ | comparison basis not confirmed | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | -3.6% | -5.9% | 0.8% | -2.3% | 1.5% |
| Change (percentage points) | -8.4 points◆ | -2.3 points◆ | +6.7 points◆ | comparison basis not confirmed | +3.8 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2022Net sales year on year +64.1%, Ordinary income (loss) as a share of revenue -8.4 points, Ordinary income (loss) profit to loss
- 2023Net sales year on year +40.3%, Ordinary income (loss) as a share of revenue -2.3 points
- 2024Ordinary income (loss) as a share of revenue +6.7 points, Ordinary income (loss) loss to profit
- 2026Net sales year on year +22.4%, Ordinary income (loss) as a share of revenue +3.8 points, Ordinary income (loss) loss to profit
クラダシ
Earnings and net assets per share over time
Unit yenSource Annual securities reports
クラダシ
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 | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥3.1 billion | ¥3.8 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-70.67 million | ¥56.74 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥49.74 million | ¥67.49 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥49.74 million | ¥65.94 million |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.1 billion | ¥2.0 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥3.2 billion | ¥5.7 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 101.43 yen | 139.32 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 4.59 yen | 5.66 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 4.43 yen | 5.47 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 34.3% | 29.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 4.5% | 4.8% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥46.69 million | ¥0.2 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-1.3 billion | ¥-1.6 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.3 billion | ¥2.1 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.0 billion | ¥1.8 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.1 billion | ¥2.9 billion | ¥2.9 billion | ¥2.6 billion | ¥2.9 billion |
| Ordinary income (loss) | ¥-74.46 million | ¥-0.2 billion | ¥23.32 million | ¥10.24 million | ¥98.83 million |
| Net income (loss) | ¥-80.28 million | ¥-0.2 billion | ¥12.62 million | ¥28.75 million | ¥0.1 billion |
| Capital stock | ¥35.00 million | ¥0.3 billion | ¥0.3 billion | ¥17.93 million | ¥10.34 million |
| Total number of issued shares (common stock) | 8,630,000 shares | 10,763,358 shares | 10,807,808 shares | 10,899,888 shares | 12,140,258 shares |
| Net assets | ¥0.6 billion | ¥1.0 billion | ¥1.0 billion | ¥1.1 billion | ¥1.7 billion |
| Total assets | ¥1.1 billion | ¥1.3 billion | ¥1.5 billion | ¥2.9 billion | ¥5.0 billion |
| Net assets per share | -0.88 yen | 95.17 yen | 96.22 yen | 99.5 yen | 141.74 yen |
| Basic earnings (loss) per share | -9.17 yen | -17.4 yen | 1.17 yen | 2.65 yen | 9.87 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 1.12 yen | 2.56 yen | 9.55 yen |
| Equity-to-asset ratio | 60.9% | 76.3% | 71.5% | 37.5% | 34.6% |
| Return on equity | -22.5% | -20.1% | 1.2% | 2.7% | 8.4% |
| Net cash provided by (used in) operating activities | ¥-21.51 million | ¥-0.2 billion | ¥-34.05 million | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-43.90 million | ¥-51.47 million | ¥-89.46 million | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥0.6 billion | ¥0.5 billion | ¥57.01 million | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥0.8 billion | ¥1.0 billion | ¥1.0 billion | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
クラダシ
Unit %Source Annual securities reports
- Financial institutions0.00%
- Securities firms1.70%
- Other corporations57.71%
- Foreign holders (institutions)0.64%
- Foreign holders (individuals)0.16%
- Individuals and others39.76%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社Social Good | 41.47% | 5,035,000 |
| 2 | 日本郵便株式会社 | 10.0% | 1,213,900 |
| 3 | ACTWELL株式会社 | 4.2% | 510,000 |
| 4 | 新生ベンチャーパートナーズ2号投資事業有限責任組合 | 3.12% | 378,214 |
| 5 | HAKUHODO DY FUTURE DESIGN FUND投資事業有限責任組合 | 2.49% | 302,572 |
| 6 | 髙杉 慧 | 2.17% | 263,200 |
| 7 | 株式会社SBI証券 | 1.33% | 161,870 |
| 8 | 冨山 毅 | 1.33% | 161,600 |
| 9 | ロート製薬株式会社 | 1.25% | 151,286 |
| 10 | 大沢 亮 | 0.74% | 90,000 |
| 11 | 徳山 耕平 | 0.74% | 90,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 6/2026 | ¥0.7 billion |
| FY ending 6/2025 | ¥0.8 billion |
Research and development expenses and capital expenditure by segment (FY ending 6/2026)
| Segment | Capital expenditure |
|---|---|
| Food business | ¥75.39 million |
| Energy Business | ¥0.6 billion |
Revenue scale in the same industry
クラダシ
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 317 companies
- 321 白鳩FY Nov 2025 ¥4.2B
- 322 STUDIO ATAO Co.LtdFY Feb 2026 ¥4.1B
- 323 クラダシThis companyFY Jun 2026 ¥3.8B
- 324 SLD EntertainmentFY Feb 2026 ¥3.7B
- 325 DREAM VISIONFY Mar 2026 ¥3.5B
- … 18 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 50 |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2023-11-29 | 食品ロス削減・プラスチック資源循環対策/食品ロス削減総合対策事業/食品ロス削減等課題解決事業/食品ロス削減に向けた実証事業 | 農林水産省 | ¥9.00 million |
| Could not be retrieved | [第八回]事業再構築補助金(交付申請等) | 中小企業庁 | ¥35.09 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | RSM清和監査法人 |
| Audit fees (this year, total) | ¥22.90 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: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — 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 | ¥65.94 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥3.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Diluted earnings per share | 5.47 yen | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Net assets | ¥2.0 billion | Consolidated |
| Ordinary income (loss) | ¥56.74 million | Consolidated |
| Total assets | ¥5.7 billion | Consolidated |
| Return on equity | 4.8% | Consolidated |
| Equity-to-asset ratio | 29.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥67.49 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥2.1 billion | Consolidated |
| Basic earnings (loss) per share | 5.66 yen | Consolidated |
| Net assets per share | 139.32 yen | Consolidated |
| Net sales | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Diluted earnings per share | 9.55 yen | Parent only |
| Total number of issued shares (common stock) | 12,140,258 shares | Parent only |
| Net assets | ¥1.7 billion | Parent only |
| Ordinary income (loss) | ¥98.83 million | Parent only |
| Total assets | ¥5.0 billion | Parent only |
| Return on equity | 8.4% | Parent only |
| Equity-to-asset ratio | 34.6% | Parent only |
| Capital stock | ¥10.34 million | Parent only |
| Basic earnings (loss) per share | 9.87 yen | Parent only |
| Net assets per share | 141.74 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 40 people | Consolidated |
| Number of employees | 40 people | Consolidated |
| Average length of service (years) | 2.5 years | Parent only |
| Average annual salary | ¥6.41 million | Parent only |
| Average age (years) | 35.5 years old | Parent only |
| Number of employees | 37 people | Parent only |
| Number of employees | 37 people | Parent only |
| Number of employees | 37 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥3.8 billion | Consolidated |
| Average number of temporary employees | 5 people | Consolidated |
| Average number of temporary employees | 5 people | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Total return on the share price index | 94.4% | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥10.54 million | Consolidated |
| Revenue | ¥-4.94 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | 12,140,258 | Parent only |
| Change in average annual salary from the previous year | 6.6% | Parent only |
| Revenue | ¥10.54 million | Parent only |
| Revenue | ¥0.4 billion | Parent only |
Shares (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,357,642 shares | Consolidated |
| Number of shares | 12,140,258 shares | Consolidated |
| Shareholding ratio | 68.8% | Consolidated |
| Number of voting rights | 121,357 units | Consolidated |
| Total shareholder return | 121.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.7 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥22.90 million | Consolidated |
| Fees for audit and attestation services - total | ¥22.90 million | Consolidated |
Balance sheet (99 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥65.07 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other, net | ¥19.17 million | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Software | ¥0.1 billion | Consolidated |
| Software in progress | ¥57.40 million | Consolidated |
| Investments in capital | ¥0.6 billion | Consolidated |
| Retained earnings | ¥0.1 billion | Consolidated |
| Raw materials and supplies | ¥0.91 million | Consolidated |
| Merchandise and finished goods | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥1.6 billion | Consolidated |
| Non-current assets | ¥3.3 billion | Consolidated |
| Land | ¥80.00 million | Consolidated |
| Accounts receivable - trade | ¥0.4 billion | Consolidated |
| Accounts receivable - trade | ¥0.4 billion | Consolidated |
| Contract liabilities | ¥11.80 million | Consolidated |
| Construction in progress | ¥0.5 billion | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Subscription rights to shares | ¥5.67 million | Consolidated |
| Property, plant and equipment | ¥1.3 billion | Consolidated |
| Income taxes payable | ¥23.79 million | Consolidated |
| Accounts payable - other | ¥55.07 million | Consolidated |
| Shareholders' equity | ¥1.7 billion | Consolidated |
| Machinery and equipment, net | ¥0.7 billion | Consolidated |
| Current liabilities | ¥2.2 billion | Consolidated |
| Current assets | ¥2.4 billion | Consolidated |
| Accumulated depreciation | ¥-51.17 million | Consolidated |
| Intangible assets | ¥1.3 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Cash and deposits | ¥1.8 billion | Consolidated |
| Short-term loans payable | ¥1.2 billion | Consolidated |
| Net assets | ¥2.0 billion | Consolidated |
| Net assets | ¥2.0 billion | Consolidated |
| Total assets | ¥5.7 billion | Consolidated |
| Total assets | ¥5.7 billion | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥78.56 million | Consolidated |
| Liabilities | ¥3.8 billion | Consolidated |
| Liabilities and net assets | ¥5.7 billion | Consolidated |
| Accounts payable - trade | ¥0.3 billion | Consolidated |
| Capital surplus | ¥1.6 billion | Consolidated |
| Capital stock | ¥10.34 million | Consolidated |
| Long-term loans payable | ¥1.4 billion | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Customer relationship | ¥0.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.4 billion | Consolidated |
| Other | ¥0.30 million | Parent only |
| Other | ¥11.18 million | Parent only |
| Other | ¥72.92 million | Parent only |
| Other capital surplus | ¥0.7 billion | Parent only |
| Software | ¥0.1 billion | Parent only |
| Software in progress | ¥57.40 million | Parent only |
| Investments in capital | ¥0.6 billion | Parent only |
| Retained earnings | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥23.18 million | Parent only |
| Raw materials and supplies | ¥0.91 million | Parent only |
| Merchandise and finished goods | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥1.5 billion | Parent only |
| Non-current assets | ¥3.4 billion | Parent only |
| Land | ¥80.00 million | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Contract liabilities | ¥11.80 million | Parent only |
| Tools, furniture and fixtures | ¥7.00 million | Parent only |
| Buildings, net | ¥8.19 million | Parent only |
| Construction in progress | ¥61.67 million | Parent only |
| Investments and other assets | ¥2.4 billion | Parent only |
| Lease and guarantee deposits | ¥11.31 million | Parent only |
| Subscription rights to shares | ¥5.67 million | Parent only |
| Property, plant and equipment | ¥0.9 billion | Parent only |
| Accounts receivable - other | ¥2.85 million | Parent only |
| Income taxes payable | ¥20.01 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥43.94 million | Parent only |
| Shareholders' equity | ¥1.7 billion | Parent only |
| Machinery and equipment, net | ¥0.7 billion | Parent only |
| Current liabilities | ¥1.7 billion | Parent only |
| Current assets | ¥1.6 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥1.2 billion | Parent only |
| Short-term loans payable | ¥1.0 billion | Parent only |
| Net assets | ¥1.7 billion | Parent only |
| Net assets | ¥1.7 billion | Parent only |
| Total assets | ¥5.0 billion | Parent only |
| Deferred tax assets | ¥61.47 million | Parent only |
| Retained earnings brought forward | ¥0.1 billion | Parent only |
| Liabilities | ¥3.2 billion | Parent only |
| Liabilities and net assets | ¥5.0 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Capital surplus | ¥1.6 billion | Parent only |
| Legal capital surplus | ¥0.9 billion | Parent only |
| Capital stock | ¥10.34 million | Parent only |
| Long-term loans payable | ¥1.5 billion | Parent only |
| Long-term prepaid expenses | ¥3.29 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.4 billion | Parent only |
| Deposits received | ¥9.82 million | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Statement of income (65 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.98 million | Consolidated |
| Other | ¥0.58 million | Consolidated |
| Amortization of goodwill | ¥56.86 million | Consolidated |
| Amortization of goodwill | ¥56.86 million | Consolidated |
| Comprehensive income | ¥65.94 million | Consolidated |
| Interest income | ¥1.04 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥2.01 million | Consolidated |
| Non-operating expenses | ¥46.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Cost of sales | ¥2.0 billion | Consolidated |
| Gross profit (loss) | ¥1.7 billion | Consolidated |
| Net sales | ¥3.8 billion | Consolidated |
| Net sales | ¥3.8 billion | Consolidated |
| Net income | ¥67.49 million | Consolidated |
| Net income | ¥67.49 million | Consolidated |
| Net income (loss) | ¥65.94 million | Consolidated |
| Net income (loss) | ¥65.94 million | Consolidated |
| Gain on sales of investment securities | ¥12.61 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Interest expenses | ¥30.48 million | Consolidated |
| Commission fees | ¥10.00 million | Consolidated |
| Issuance of new shares | ¥0.5 billion | Consolidated |
| Issuance of new shares | ¥4.89 million | Consolidated |
| Stock issuance cost | ¥4.94 million | Consolidated |
| Income taxes - current | ¥2.57 million | Consolidated |
| Income taxes | ¥-7.13 million | Consolidated |
| Income taxes - deferred | ¥-9.70 million | Consolidated |
| Extraordinary income | ¥12.61 million | Consolidated |
| Extraordinary loss | ¥10.54 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥58.81 million | Consolidated |
| Income (loss) before income taxes | ¥58.81 million | Consolidated |
| Ordinary income | ¥56.74 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥67.49 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥2.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.6 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-1.54 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-1.54 million | Consolidated |
| Other | ¥0.47 million | Parent only |
| Other | ¥0.53 million | Parent only |
| Interest income | ¥0.91 million | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥1.38 million | Parent only |
| Non-operating expenses | ¥46.88 million | Parent only |
| Cost of sales | ¥1.5 billion | Parent only |
| Gross profit (loss) | ¥1.3 billion | Parent only |
| Net sales | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Interest expenses | ¥31.41 million | Parent only |
| Commission fees | ¥10.00 million | Parent only |
| Issuance of new shares | ¥0.5 billion | Parent only |
| Issuance of new shares | ¥4.89 million | Parent only |
| Stock issuance cost | ¥4.94 million | Parent only |
| Income taxes - current | ¥5.10 million | Parent only |
| Income taxes | ¥-29.50 million | Parent only |
| Income taxes - deferred | ¥-34.61 million | Parent only |
| Depreciation | ¥49.36 million | Parent only |
| Extraordinary loss | ¥10.54 million | Parent only |
| Income (loss) before income taxes | ¥88.29 million | Parent only |
| Ordinary income | ¥98.83 million | Parent only |
| Payrolls and allowances | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.00 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥80.97 million | Consolidated |
| Other | ¥-24.77 million | Consolidated |
| Increase (decrease) in other liabilities | ¥-8.52 million | Consolidated |
| Decrease (increase) in other assets | ¥28.57 million | Consolidated |
| Amortization of goodwill | ¥56.86 million | Consolidated |
| Proceeds from exercise of stock options | ¥4.89 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥45.69 million | Consolidated |
| Payments for investments in capital | ¥-0.6 billion | Consolidated |
| Interest expenses paid | ¥-30.48 million | Consolidated |
| Interest and dividends income received | ¥1.04 million | Consolidated |
| Interest and dividend income | ¥-1.04 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Subtotal | ¥0.3 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-12.61 million | Consolidated |
| Interest expenses | ¥30.48 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.6 billion | Consolidated |
| Proceeds from issuance of common stock | ¥0.5 billion | Consolidated |
| Stock issuance cost | ¥4.94 million | Consolidated |
| Decrease (increase) in inventories | ¥13.28 million | Consolidated |
| Income taxes paid | ¥-21.51 million | Consolidated |
| Income taxes refund | ¥23.35 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-60.91 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.3 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Number of employees | 40 | Consolidated | Disclosed |
| Net assets | ¥2.0 billion | Consolidated | Disclosed |
| Net sales | ¥3.8 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥56.74 million | Consolidated | Disclosed |
| Net income | ¥67.49 million | Consolidated | Disclosed |
| Total assets | ¥5.7 billion | Consolidated | Disclosed |
| Operating margin | 2.7% | Consolidated | Calculated |
| Net margin | 1.8% | Consolidated | Calculated |
| Sales per employee | 94111375 yen | Consolidated | Calculated |
| Total asset turnover | 0.66 times | Consolidated | Calculated |
| Net assets to total assets | 34.2% | Consolidated | Calculated |