ERTH group
ERTH group Co., Ltd.
Company highlights
The largest segment by revenue is Ground business, at 91.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ERTH group
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 | |
| Ground business | ¥2.9 billion | 91.6% | ¥1.6 billion | ¥0.4 billion | 12.3% | ¥0.3 billion |
| Bim solution business | ¥0.3 billion | 8.4% | ¥0.3 billion | ¥-4.05 million | -1.5% | ¥-34.96 million |
| Total of the businesses | ¥3.2 billion | 100.0% | ||||
Revenue and profit
ERTH group
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.4 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Fee expenses | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥71.04 million | Consolidated | |
| Provision for bonuses | ¥38.09 million | Consolidated | |
| Depreciation | ¥16.60 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥8.10 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated | |
| Ordinary income | ¥45.91 million | Consolidated | |
| Operating income | ¥35.48 million | Consolidated |
ERTH group
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.4 billion
- Directors' compensations ¥0.1 billion
- Fee expenses ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
ERTH group
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
ERTH group
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.2B | ¥2.3B | ¥1.9B | ¥1.9B | ¥3.2B |
| Year on year (%) | +11.4% | +4.1% | -18.7% | +0.0% | +70.1%◆ |
| Ordinary income (loss) | -¥0.0B | ¥0.1B | -¥0.1B | ¥0.1B | ¥0.0B |
| Change from prior year | profit to loss◆ | loss to profit◆ | profit to loss◆ | loss to profit◆ | -58.4% |
| Ordinary income (loss) as a share of Net sales | -1.3% | 4.4% | -3.1% | 5.9% | 1.4% |
| Change (percentage points) | -5.9 points◆ | +5.7 points◆ | -7.5 points◆ | +9.0 points◆ | -4.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Net sales year on year +62.7%, Ordinary income (loss) as a share of revenue +4.3 points
- 2016Ordinary income (loss) as a share of revenue -8.5 points
- 2018Ordinary income (loss) as a share of revenue -5.9 points
- 2021Ordinary income (loss) as a share of revenue +2.7 points
- 2022Ordinary income (loss) as a share of revenue -5.9 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue +5.7 points, Ordinary income (loss) loss to profit
- 2024Ordinary income (loss) as a share of revenue -7.5 points, Ordinary income (loss) profit to loss
- 2025Ordinary income (loss) as a share of revenue +9.0 points, Ordinary income (loss) loss to profit
- 2026Net sales year on year +70.1%, Ordinary income (loss) as a share of revenue -4.4 points
ERTH group
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ERTH group
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.2 billion | ¥2.3 billion | ¥1.9 billion | ¥1.9 billion | ¥3.2 billion |
| Ordinary income (loss) | ¥-28.71 million | ¥0.1 billion | ¥-58.70 million | ¥0.1 billion | ¥45.91 million |
| Net income (loss) attributable to owners of parent | ¥-46.64 million | ¥73.28 million | ¥-95.31 million | ¥74.23 million | ¥0.2 billion |
| Comprehensive income | ¥-37.86 million | ¥81.70 million | ¥-92.14 million | ¥73.14 million | ¥0.2 billion |
| Net assets | ¥1.2 billion | ¥1.3 billion | ¥1.3 billion | ¥1.2 billion | ¥1.4 billion |
| Total assets | ¥1.8 billion | ¥1.8 billion | ¥1.6 billion | ¥1.5 billion | ¥2.1 billion |
| Net assets per share | 54.32 yen | 57.92 yen | 54.61 yen | 53.72 yen | 63.97 yen |
| Basic earnings (loss) per share | -2.04 yen | 3.21 yen | -4.15 yen | 3.25 yen | 8.82 yen |
| Equity-to-asset ratio | 70.5% | 72.2% | 78.5% | 80.4% | 69.9% |
| Return on equity | Could not be retrieved | 5.5% | Could not be retrieved | 6.2% | 15.0% |
| Net cash provided by (used in) operating activities | ¥0.1 billion | ¥0.1 billion | ¥-4.29 million | ¥67.34 million | ¥48.94 million |
| Net cash provided by (used in) investing activities | ¥0.3 billion | ¥1.37 million | ¥-40.58 million | ¥-25.41 million | ¥-0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.02 million | ¥-0.02 million | ¥-64.17 million | ¥-0.2 billion | ¥0.1 billion |
| Cash and cash equivalents | ¥0.9 billion | ¥1.1 billion | ¥1.0 billion | ¥0.8 billion | ¥0.6 billion |
Parent only indicators (11 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 | ¥0.3 billion | ¥0.5 billion |
| Ordinary income (loss) | ¥42.54 million | ¥55.18 million | ¥11.78 million | ¥38.44 million | ¥14.12 million |
| Net income (loss) | ¥30.88 million | ¥34.85 million | ¥-3.99 million | ¥28.16 million | ¥16.35 million |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 23,148,000 shares | 23,148,000 shares | 23,148,000 shares | 23,148,000 shares | 23,148,000 shares |
| Net assets | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion | ¥1.0 billion | ¥1.1 billion |
| Total assets | ¥1.2 billion | ¥1.2 billion | ¥1.2 billion | ¥1.1 billion | ¥1.4 billion |
| Net assets per share | 45.86 yen | 47.41 yen | 48.01 yen | 44.85 yen | 47.12 yen |
| Basic earnings (loss) per share | 1.35 yen | 1.53 yen | -0.17 yen | 1.23 yen | 0.73 yen |
| Equity-to-asset ratio | 88.1% | 88.0% | 89.6% | 90.4% | 73.7% |
| Return on equity | 3.0% | 3.2% | Could not be retrieved | 2.8% | 1.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2019 | ¥2 | Could not be retrieved | Could not be retrieved | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2017 | ¥4 | Could not be retrieved | 87.1% | |
| FY ending 3/2016 | ¥4 | Could not be retrieved | 180.2% | |
| FY ending 3/2015 | ¥4 | Could not be retrieved | 40.4% | |
| FY ending 3/2014 | ¥4 | Could not be retrieved | 20.7% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥8 | Could not be retrieved | 18.7% | Stock split or share consolidation noted |
Shareholder composition
Share ownership by holder category
ERTH group
Unit %Source Annual securities reports
- Financial institutions1.79%
- Securities firms16.62%
- Other corporations14.81%
- Foreign holders (institutions)22.72%
- Foreign holders (individuals)0.06%
- Individuals and others44.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | HOUSEEPO PTE. LTD.Director YAMAMOTO TSUYOSHI(常任代理人 山本 強) | 21.4% | 4,800,000 |
| 2 | 株式会社Kaihou | 9.78% | 2,192,800 |
| 3 | 楽天証券株式会社共有口 | 7.62% | 1,710,300 |
| 4 | 株式会社SBI証券 | 5.74% | 1,287,686 |
| 5 | 山本 強 | 3.05% | 685,000 |
| 6 | 株式会社アートフォースジャパン | 2.1% | 470,000 |
| 7 | 日本証券金融株式会社 | 1.84% | 413,400 |
| 8 | 株式会社玉里自動車学校 | 1.63% | 365,000 |
| 9 | 三菱UFJeスマート証券株式会社 | 1.54% | 344,400 |
| 10 | 永井 崇久 | 1.4% | 315,000 |
Revenue scale in the same industry
ERTH group
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 483 companies
- 487 御園座FY Mar 2026 ¥3.2B
- 488 andfactoryFY Aug 2025 ¥3.2B
- 489 ERTH groupThis companyFY Mar 2026 ¥3.2B
- 490 PLANETFY Jul 2025 ¥3.2B
- 491 RAKUMACHIFY Jul 2025 ¥3.2B
- … 180 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 應和監査法人 |
| Audit fees (this year, total) | ¥43.99 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
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥48.94 million | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Net assets | ¥1.4 billion | Consolidated |
| Ordinary income (loss) | ¥45.91 million | Consolidated |
| Total assets | ¥2.1 billion | Consolidated |
| Return on equity | 15.0% | Consolidated |
| Equity-to-asset ratio | 69.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Basic earnings (loss) per share | 8.82 yen | Consolidated |
| Net assets per share | 63.97 yen | Consolidated |
| Net sales | ¥0.5 billion | Parent only |
| Net income (loss) | ¥16.35 million | Parent only |
| Total number of issued shares (common stock) | 23,148,000 shares | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Ordinary income (loss) | ¥14.12 million | Parent only |
| Total assets | ¥1.4 billion | Parent only |
| Return on equity | 1.6% | Parent only |
| Equity-to-asset ratio | 73.7% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Basic earnings (loss) per share | 0.73 yen | Parent only |
| Net assets per share | 47.12 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 185 people | Consolidated |
| Number of employees | 185 people | Consolidated |
| Average length of service (years) | 5.3 years | Parent only |
| Average annual salary | ¥7.16 million | Parent only |
| Average age (years) | 40.5 years old | Parent only |
| Number of employees | 12 people | Parent only |
| Number of employees | 12 people | Parent only |
| Number of employees | 12 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥3.2 billion | Consolidated |
| Average number of temporary employees | 6 people | Consolidated |
| Average number of temporary employees | 6 people | Consolidated |
| Depreciation | ¥31.55 million | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 12,583,586 shares | Consolidated |
| Total number of shares held treasury shares etc | 717,506 shares | Consolidated |
| Number of shares | 23,148,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.1% | Consolidated |
| Shareholding ratio | 56.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 717,506 shares | Consolidated |
| Number of voting rights | 224,163 units | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 434.4% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥43.99 million | Consolidated |
| Fees for audit and attestation services - total | ¥43.99 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥21.93 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥2.84 million | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥-2.82 million | Consolidated |
| Change in average annual salary from the previous year | 34.7% | Parent only |
| Revenue | ¥88.23 million | Parent only |
| Revenue | ¥2.84 million | Parent only |
| Revenue | ¥2.84 million | Parent only |
| Revenue | ¥41.33 million | Parent only |
Balance sheet (99 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.39 million | Consolidated |
| Other | ¥12.37 million | Consolidated |
| Other | ¥85.75 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥2.53 million | Consolidated |
| Other, net | ¥12.64 million | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Software | ¥42.11 million | Consolidated |
| Work in process | ¥5.66 million | Consolidated |
| Investments in capital | ¥2.00 million | Consolidated |
| Retained earnings | ¥1.0 billion | Consolidated |
| Prepaid expenses | ¥69.64 million | Consolidated |
| Merchandise | ¥0.11 million | Consolidated |
| Non-current liabilities | ¥86.65 million | Consolidated |
| Non-current assets | ¥0.7 billion | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Contract liabilities | ¥35.95 million | Consolidated |
| Buildings and structures | ¥6.36 million | Consolidated |
| Buildings and structures, net | ¥4.25 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥26.77 million | Consolidated |
| Accounts receivable - other | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥22.43 million | Consolidated |
| Accounts payable - other | ¥34.88 million | Consolidated |
| Shareholders' equity | ¥1.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥27.76 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥9.88 million | Consolidated |
| Current liabilities | ¥0.5 billion | Consolidated |
| Current assets | ¥1.3 billion | Consolidated |
| Accumulated depreciation | ¥-17.87 million | Consolidated |
| Accumulated depreciation and impairment loss | ¥-73.11 million | Consolidated |
| Accumulated depreciation and impairment loss | ¥-2.11 million | Consolidated |
| Foreign currency translation adjustment | ¥14.58 million | Consolidated |
| Intangible assets | ¥0.5 billion | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Cash and deposits | ¥0.6 billion | Consolidated |
| Short-term loans payable | ¥0.1 billion | Consolidated |
| Net assets | ¥1.4 billion | Consolidated |
| Net assets | ¥1.4 billion | Consolidated |
| Total assets | ¥2.1 billion | Consolidated |
| Deferred tax assets | ¥12.70 million | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥14.58 million | Consolidated |
| Liabilities | ¥0.6 billion | Consolidated |
| Liabilities and net assets | ¥2.1 billion | Consolidated |
| Supplies | ¥0.74 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.39 million | Consolidated |
| Allowance for doubtful accounts | ¥-18.70 million | Consolidated |
| Capital surplus | ¥22.14 million | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥38.09 million | Consolidated |
| Long-term loans payable | ¥61.32 million | Consolidated |
| Long-term loans receivable | ¥4.91 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥45.64 million | Consolidated |
| Other | ¥14.46 million | Parent only |
| Other | ¥8.35 million | Parent only |
| Software | ¥39.61 million | Parent only |
| Retained earnings | ¥0.7 billion | Parent only |
| Legal retained earnings | ¥45.52 million | Parent only |
| Advances received | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥36.62 million | Parent only |
| Non-current liabilities | ¥61.32 million | Parent only |
| Non-current assets | ¥1.2 billion | Parent only |
| Accounts receivable - trade | ¥29.24 million | Parent only |
| Tools, furniture and fixtures | ¥15.01 million | Parent only |
| Tools, furniture and fixtures | ¥3.11 million | Parent only |
| Buildings | ¥4.11 million | Parent only |
| Buildings, net | ¥2.40 million | Parent only |
| Investments and other assets | ¥1.2 billion | Parent only |
| Property, plant and equipment | ¥5.51 million | Parent only |
| Income taxes payable | ¥0.95 million | Parent only |
| Accrued expenses | ¥2.71 million | Parent only |
| Accounts payable - other | ¥24.13 million | Parent only |
| Shareholders' equity | ¥1.1 billion | Parent only |
| Current liabilities | ¥0.3 billion | Parent only |
| Current assets | ¥0.2 billion | Parent only |
| Accumulated depreciation | ¥-11.90 million | Parent only |
| Accumulated depreciation | ¥-1.70 million | Parent only |
| Intangible assets | ¥39.61 million | Parent only |
| Cash and deposits | ¥72.17 million | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥88.40 million | Parent only |
| Advances paid | ¥1.62 million | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Total assets | ¥1.4 billion | Parent only |
| Deferred tax assets | ¥5.92 million | Parent only |
| Retained earnings brought forward | ¥0.6 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Liabilities | ¥0.4 billion | Parent only |
| Liabilities and net assets | ¥1.4 billion | Parent only |
| Capital surplus | ¥22.14 million | Parent only |
| Legal capital surplus | ¥19.30 million | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥5.27 million | Parent only |
| Long-term loans payable | ¥61.32 million | Parent only |
| Shares of subsidiaries and associates | ¥1.0 billion | Parent only |
| Deposits received | ¥2.28 million | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.94 million | Consolidated |
| Other | ¥1.07 million | Consolidated |
| Other comprehensive income | ¥0.36 million | Consolidated |
| Amortization of goodwill | ¥71.04 million | Consolidated |
| Amortization of goodwill | ¥71.04 million | Consolidated |
| Loss on cancellation of lease contracts | ¥3.35 million | Consolidated |
| Listing related expenses-NOE | ¥10.00 million | Consolidated |
| Loss on insurance cancellation | ¥66.06 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Insurance | ¥16.23 million | Consolidated |
| Interest income | ¥1.14 million | Consolidated |
| Operating income | ¥35.48 million | Consolidated |
| Operating income | ¥35.48 million | Consolidated |
| Non-operating income | ¥27.31 million | Consolidated |
| Non-operating expenses | ¥16.88 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥48.94 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.18 million | Consolidated |
| Cost of sales | ¥1.8 billion | Consolidated |
| Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Interest expenses | ¥1.57 million | Consolidated |
| Fee expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥20.13 million | Consolidated |
| Income taxes | ¥10.82 million | Consolidated |
| Income taxes - deferred | ¥-9.31 million | Consolidated |
| Impairment loss | ¥17.67 million | Consolidated |
| Foreign exchange losses | ¥4.13 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.36 million | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥89.26 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-5.17 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Ordinary income | ¥45.91 million | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Disposal of treasury stock | ¥55.20 million | Consolidated |
| Purchase of treasury stock | ¥-13.53 million | Consolidated |
| Commission for purchase of treasury shares | ¥0.11 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥8.10 million | Consolidated |
| Provision for bonuses | ¥38.09 million | Consolidated |
| Other | ¥2.46 million | Parent only |
| Other | ¥2,000 | Parent only |
| Listing related expenses-NOE | ¥10.00 million | Parent only |
| Interest income | ¥2.22 million | Parent only |
| Operating income | ¥22.96 million | Parent only |
| Non-operating income | ¥4.68 million | Parent only |
| Non-operating expenses | ¥13.53 million | Parent only |
| Gross profit (loss) | ¥0.5 billion | Parent only |
| Net sales | ¥0.5 billion | Parent only |
| Net income (loss) | ¥16.35 million | Parent only |
| Net income (loss) | ¥16.35 million | Parent only |
| Directors' compensations | ¥76.50 million | Parent only |
| Interest expenses | ¥3.41 million | Parent only |
| Fee expenses | ¥86.72 million | Parent only |
| Income taxes - current | ¥0.29 million | Parent only |
| Income taxes | ¥-2.23 million | Parent only |
| Income taxes - deferred | ¥-2.52 million | Parent only |
| Depreciation | ¥16.60 million | Parent only |
| Income (loss) before income taxes | ¥14.12 million | Parent only |
| Ordinary income | ¥14.12 million | Parent only |
| Salaries and allowances | ¥86.71 million | Parent only |
| Disposal of treasury stock | ¥55.20 million | Parent only |
| Purchase of treasury stock | ¥-13.53 million | Parent only |
| Commission for purchase of treasury shares | ¥0.11 million | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.53 million | Parent only |
| Provision for bonuses | ¥5.27 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.36 million | Consolidated |
| Total changes during the period | ¥60.86 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥67.20 million | Consolidated |
| Other | ¥-50.00 million | Consolidated |
| Amortization of goodwill | ¥71.04 million | Consolidated |
| Repayments of finance lease obligations | ¥-3.34 million | Consolidated |
| Loss on cancellation of leases | ¥3.35 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥71.98 million | Consolidated |
| Proceeds from insurance income | ¥16.23 million | Consolidated |
| Interest expenses paid | ¥-1.57 million | Consolidated |
| Interest and dividends income received | ¥1.16 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥8.89 million | Consolidated |
| Insurance | ¥-16.23 million | Consolidated |
| Interest and dividend income | ¥-1.14 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Subtotal | ¥53.38 million | Consolidated |
| Interest expenses | ¥1.57 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥7.28 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-83.50 million | Consolidated |
| Purchase of property plant and equipment | ¥-10.55 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥21.74 million | Consolidated |
| Decrease in consumption taxes payable | ¥59.78 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-7.10 million | Consolidated |
| Share-based payment expenses | ¥31.99 million | Consolidated |
| Decrease (increase) in inventories | ¥2.86 million | Consolidated |
| Income taxes paid | ¥-17.45 million | Consolidated |
| Depreciation | ¥31.55 million | Consolidated |
| Impairment loss | ¥17.67 million | Consolidated |
| Purchase of intangible assets | ¥-25.94 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-13.65 million | Consolidated |
| Payments of loans receivable | ¥-1.20 million | Consolidated |
| Collection of loans receivable | ¥2.16 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-10.60 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥7.58 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥80.00 million | Consolidated |
| Repayment of long term loans payable | ¥-48.51 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥48.94 million | Consolidated | Disclosed |
| Number of employees | 185 | Consolidated | Disclosed |
| Net assets | ¥1.4 billion | Consolidated | Disclosed |
| Net sales | ¥3.2 billion | Consolidated | Disclosed |
| Operating income | ¥35.48 million | Consolidated | Disclosed |
| Ordinary income | ¥45.91 million | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥2.1 billion | Consolidated | Disclosed |
| Operating margin | 1.1% | Consolidated | Calculated |
| Net margin | 6.2% | Consolidated | Calculated |
| Sales per employee | 17262557 yen | Consolidated | Calculated |
| Total asset turnover | 1.56 times | Consolidated | Calculated |
| Net assets to total assets | 69.9% | Consolidated | Calculated |