AirTrip
AirTrip Corp.
Company highlights
The largest segment by revenue is Online travel, at 98.7% of the total.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AirTrip
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Online travel | ¥27.7 billion | 98.7% | ¥24.6 billion | ¥4.5 billion | 16.1% | ¥4.1 billion |
| Investment | ¥0.3 billion | 1.2% | ¥1.8 billion | ¥0.1 billion | 30.1% | ¥-36.00 million |
| IT offshore development | ¥14.00 million | 0.0% | ¥0.2 billion | ¥-0.1 billion | -757.1% | ¥-0.2 billion |
| Total of the businesses | ¥28.1 billion | 100.0% | ||||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥12.6 billion | Consolidated |
| Advertising expenses | ¥4.7 billion | Parent only | |
| Employee benefit expenses sgaifrs | ¥2.1 billion | Consolidated | |
| Business consignment expenses | ¥1.9 billion | Consolidated | |
| Commission fees | ¥1.5 billion | Consolidated | |
| Other | ¥1.0 billion | Consolidated | |
| Depreciation and amortization | ¥0.6 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Parent only | |
| Provision for bonuses | ¥21.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥0 | Parent only | |
| Profit by stage | Gross profit (loss) | ¥11.5 billion | Parent only |
| Operating income | ¥3.1 billion | Consolidated | |
| Ordinary income | ¥2.2 billion | Parent only | |
| Net income | ¥1.8 billion | Consolidated |
AirTrip
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥12.6 billion
- Advertising expenses ¥4.7 billion
- Employee benefit expenses sgaifrs ¥2.1 billion
- Business consignment expenses ¥1.9 billion
- Commission fees ¥1.5 billion
- Other ¥1.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
AirTrip
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥17.5B | ¥13.6B | ¥23.4B | ¥26.6B | ¥28.1B |
| Year on year (%) | -17.5% | -22.5%◆ | +72.1%◆ | +13.6% | +5.8% |
| Profit (loss) before tax (IFRS) | ¥3.0B | ¥2.0B | ¥2.0B | ¥1.9B | ¥3.0B |
| Change from prior year | comparison basis not confirmed | -33.3% | -2.8% | -3.2% | +58.6% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 17.4% | 14.9% | 8.4% | 7.2% | 10.8% |
| Change (percentage points) | comparison basis not confirmed | -2.4 points◆ | -6.5 points◆ | -1.2 points | +3.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Net sales year on year -90.9%
- 2015Net sales year on year +89.8%, Ordinary income (loss) as a share of revenue +4.7 points
- 2016Net sales year on year +45.2%, Ordinary income (loss) as a share of revenue +3.2 points
- 2018Revenue (IFRS) year on year +124.6%, Ordinary income (loss) as a share of revenue -17.5 points, Ordinary income (loss) profit to loss
- 2019Revenue (IFRS) year on year +95.6%
- 2020Ordinary income (loss) as a share of revenue -8.0 points
- 2022Revenue (IFRS) year on year -22.5%, Profit (loss) before tax (IFRS) as a share of revenue -2.4 points
- 2023Revenue (IFRS) year on year +72.1%, Profit (loss) before tax (IFRS) as a share of revenue -6.5 points
- 2025Profit (loss) before tax (IFRS) as a share of revenue +3.6 points
AirTrip
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (17 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥17.5 billion | ¥13.6 billion | ¥23.4 billion | ¥26.6 billion | ¥28.1 billion |
| Profit (loss) before tax (IFRS) | ¥3.0 billion | ¥2.0 billion | ¥2.0 billion | ¥1.9 billion | ¥3.0 billion |
| Profit (loss) (IFRS) | ¥2.5 billion | ¥1.6 billion | ¥1.1 billion | ¥2.0 billion | ¥2.0 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥2.4 billion | ¥1.7 billion | ¥1.3 billion | ¥2.0 billion | ¥1.8 billion |
| Comprehensive income (IFRS) | ¥2.5 billion | ¥1.9 billion | ¥1.1 billion | ¥1.6 billion | ¥1.7 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥2.4 billion | ¥1.9 billion | ¥1.3 billion | ¥1.6 billion | ¥1.5 billion |
| Equity attributable to owners of parent (IFRS) | ¥7.5 billion | ¥9.2 billion | ¥12.3 billion | ¥13.7 billion | ¥15.2 billion |
| Total assets (IFRS) | ¥21.4 billion | ¥24.1 billion | ¥30.6 billion | ¥28.8 billion | ¥32.1 billion |
| Equity attributable to owners of parent per share (IFRS) | 334.54 yen | 410.93 yen | 548.73 yen | 610.78 yen | 671.08 yen |
| Basic earnings (loss) per share (IFRS) | 112.15 yen | 77.38 yen | 57.32 yen | 89.97 yen | 79.47 yen |
| Diluted earnings (loss) per share (IFRS) | 109.48 yen | 75.9 yen | 56.42 yen | 89.62 yen | 79.16 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 35.0% | 38.1% | 40.3% | 47.7% | 47.4% |
| Return on equity attributable to owners of parent (IFRS) | 50.2% | 20.6% | 11.8% | 15.5% | 12.3% |
| Net cash provided by (used in) operating activities (IFRS) | ¥3.6 billion | ¥2.8 billion | ¥4.1 billion | ¥2.3 billion | ¥4.5 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.7 billion | ¥-1.0 billion | ¥-0.6 billion | ¥-3.6 billion | ¥-1.4 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.3 billion | ¥-1.8 billion | ¥-0.1 billion | ¥-1.4 billion | ¥-0.8 billion |
| Cash and cash equivalents (IFRS) | ¥8.8 billion | ¥9.0 billion | ¥12.5 billion | ¥9.6 billion | ¥12.1 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥7.9 billion | ¥9.6 billion | ¥17.0 billion | ¥19.4 billion | ¥19.3 billion |
| Ordinary income (loss) | ¥1.4 billion | ¥0.5 billion | ¥2.4 billion | ¥2.3 billion | ¥2.2 billion |
| Net income (loss) | ¥2.0 billion | ¥0.9 billion | ¥2.8 billion | ¥2.0 billion | ¥1.3 billion |
| Capital stock | ¥1.5 billion | ¥1.5 billion | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion |
| Total number of issued shares (common stock) | 22,107,965 shares | 22,157,465 shares | 22,373,865 shares | 22,390,765 shares | 22,441,165 shares |
| Net assets | ¥5.5 billion | ¥6.1 billion | ¥9.4 billion | ¥10.7 billion | ¥11.7 billion |
| Total assets | ¥12.9 billion | ¥14.7 billion | ¥19.3 billion | ¥21.6 billion | ¥22.3 billion |
| Net assets per share | 246.98 yen | 274.11 yen | 419.04 yen | 477.03 yen | 513.62 yen |
| Dividend per share | 10 yen | 10 yen | 10 yen | 10 yen | 10 yen |
| Basic earnings (loss) per share | 96.14 yen | 40.33 yen | 124.81 yen | 90.15 yen | 56 yen |
| Diluted earnings per share | 93.85 yen | 39.56 yen | 122.85 yen | 89.77 yen | 55.78 yen |
| Equity-to-asset ratio | 42.5% | 41.2% | 48.5% | 49.5% | 51.7% |
| Return on equity | 69.8% | 15.5% | 35.9% | 20.1% | 11.3% |
| Payout ratio | 10.4% | 24.8% | 8.0% | 11.1% | 17.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥10 | Could not be retrieved | 17.9% | |
| FY ending 9/2024 | ¥10 | Could not be retrieved | 11.1% | |
| FY ending 9/2023 | ¥10 | Could not be retrieved | 8.0% | |
| FY ending 9/2022 | ¥10 | Could not be retrieved | 24.8% | |
| FY ending 9/2021 | ¥10 | Could not be retrieved | 10.4% | |
| FY ending 9/2020 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 9/2019 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 9/2018 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 9/2017 | ¥7 | Could not be retrieved | 31.4% |
AirTrip
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
AirTrip
Unit %Source Annual securities reports
- Financial institutions9.57%
- Securities firms3.28%
- Other corporations39.09%
- Foreign holders (institutions)10.10%
- Foreign holders (individuals)0.30%
- Individuals and others37.67%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 9/2025 | ¥0.9 billion |
| FY ending 9/2020 | ¥0.8 billion |
Revenue scale in the same industry
AirTrip
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
- … 151 companies
- 155 SUNWELSFY Mar 2026 ¥28.1B
- 156 LIFULLFY Sep 2025 ¥28.1B
- 157 AirTripThis companyFY Sep 2025 ¥28.1B
- 158 SBI Global Asset ManagementFY Mar 2026 ¥27.9B
- 159 TOSHOFY Mar 2026 ¥27.6B
- … 512 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 158 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 三優監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥4.5 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 79.47 yen | Consolidated |
| Revenue (IFRS) | ¥28.1 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 79.16 yen | Consolidated |
| Profit (loss) (IFRS) | ¥2.0 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥1.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥12.1 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥3.0 billion | Consolidated |
| Total assets (IFRS) | ¥32.1 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥15.2 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 12.3% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 47.4% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.8 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 671.08 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥19.3 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Diluted earnings per share | 55.78 yen | Parent only |
| Total number of issued shares (common stock) | 22,441,165 shares | Parent only |
| Net assets | ¥11.7 billion | Parent only |
| Ordinary income (loss) | ¥2.2 billion | Parent only |
| Total assets | ¥22.3 billion | Parent only |
| Return on equity | 11.3% | Parent only |
| Equity-to-asset ratio | 51.7% | Parent only |
| Capital stock | ¥1.8 billion | Parent only |
| Payout ratio | 17.9% | Parent only |
| Basic earnings (loss) per share | 56 yen | Parent only |
| Net assets per share | 513.62 yen | Parent only |
Accounts unique to this company (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 439 | Consolidated |
| Revenue | 42 | Consolidated |
| Revenue | ¥17.00 million | Consolidated |
| Revenue | ¥-16.00 million | Consolidated |
| Revenue | ¥3.00 million | Consolidated |
| Revenue | ¥25.00 million | Consolidated |
| Revenue | ¥3.0 billion | Consolidated |
| Revenue | ¥-17.00 million | Consolidated |
| Revenue | ¥23.00 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥-38.00 million | Consolidated |
| Revenue | ¥-89.00 million | Consolidated |
| Revenue | ¥-37.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥70.00 million | Consolidated |
| Revenue | ¥30.00 million | Consolidated |
| Revenue | ¥6.00 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥1.2 billion | Parent only |
| Revenue | ¥55.00 million | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 439 people | Consolidated |
| Wage gap between men and women (all employees) | 72.9% | Parent only |
| Average length of service (years) | 4 years | Parent only |
| Average annual salary | ¥6.10 million | Parent only |
| Average age (years) | 36.9 years old | Parent only |
| Number of employees | 174 people | Parent only |
| Number of employees | 174 people | Parent only |
| Number of employees | 174 people | Parent only |
| Wage gap between men and women (regular employees) | 72.9% | Parent only |
Shares (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥5.00 million | Consolidated |
| Number of shares held | 11,366,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 300 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 3 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 22,441,165 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 50.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 300 shares | Consolidated |
| Number of voting rights | 224,152 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥1.0 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 73.5% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Rate of male employees taking childcare leave (all employees) | 66.7% | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 23.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.9 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥47.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥58.00 million | Consolidated |
Balance sheet (139 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥3.00 million | Consolidated |
| Other current liabilities clifrs | ¥4.7 billion | Consolidated |
| Other current assets caifrs | ¥2.6 billion | Consolidated |
| Other components of equity IFRS | ¥-0.3 billion | Consolidated |
| Other financial liabilities | ¥0.2 billion | Consolidated |
| Other financial liabilities | ¥0.3 billion | Consolidated |
| Other financial assets | ¥6.0 billion | Consolidated |
| Other financial assets | ¥2.3 billion | Consolidated |
| Other non current liabilities nclifrs | ¥0.1 billion | Consolidated |
| Other non current assets ncaifrs | ¥16.00 million | Consolidated |
| Goodwill | ¥7.3 billion | Consolidated |
| Goodwill | ¥-5.8 billion | Consolidated |
| Goodwill IFRS | ¥1.5 billion | Consolidated |
| Goodwill IFRS | ¥1.5 billion | Consolidated |
| Software | ¥-8.7 billion | Consolidated |
| Software | ¥10.4 billion | Consolidated |
| Software IFRS | ¥1.7 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥1.0 billion | Consolidated |
| Right of use assets IFRS | ¥1.3 billion | Consolidated |
| Retained earnings IFRS | ¥9.7 billion | Consolidated |
| Raw materials | ¥1.00 million | Consolidated |
| Merchandise | ¥0.1 billion | Consolidated |
| Trade and other payables clifrs | ¥5.3 billion | Consolidated |
| Trade and other receivables caifrs | ¥2.8 billion | Consolidated |
| Furniture and fixtures | ¥0.3 billion | Consolidated |
| Furniture and fixtures | ¥-0.3 billion | Consolidated |
| Furniture and fixtures IFRS | ¥48.00 million | Consolidated |
| Land | ¥0.1 billion | Consolidated |
| Land | ¥-36.00 million | Consolidated |
| Land IFRS | ¥84.00 million | Consolidated |
| Buildings | ¥0.8 billion | Consolidated |
| Buildings | ¥-0.7 billion | Consolidated |
| Buildings IFRS | ¥0.2 billion | Consolidated |
| Construction in progress | ¥33.00 million | Consolidated |
| Construction in progress IFRS | ¥33.00 million | Consolidated |
| Provisions nclifrs | ¥75.00 million | Consolidated |
| Investments accounted for using equity method IFRS | ¥1.0 billion | Consolidated |
| Interest bearing liabilities clifrs | ¥1.5 billion | Consolidated |
| Interest bearing liabilities nclifrs | ¥1.6 billion | Consolidated |
| Property, plant and equipment | ¥1.7 billion | Consolidated |
| Property, plant and equipment | ¥-1.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.6 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Total current liabilities IFRS | ¥12.4 billion | Consolidated |
| Current assets IFRS | ¥23.7 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-9.0 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥10.8 billion | Consolidated |
| Intangible assets IFRS | ¥1.7 billion | Consolidated |
| Intangible assets IFRS | ¥1.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥12.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥12.1 billion | Consolidated |
| Net assets | ¥16.5 billion | Consolidated |
| Net assets | ¥16.5 billion | Consolidated |
| Total assets | ¥32.1 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥0.1 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.1 billion | Consolidated |
| Treasury shares IFRS | ¥-0 | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥15.2 billion | Consolidated |
| Liabilities and equity IFRS | ¥32.1 billion | Consolidated |
| Liabilities IFRS | ¥15.6 billion | Consolidated |
| Capital surplus IFRS | ¥4.0 billion | Consolidated |
| Share capital IFRS | ¥1.8 billion | Consolidated |
| Vehicle and delivery equipment | ¥0.4 billion | Consolidated |
| Vehicle and delivery equipment | ¥-0.1 billion | Consolidated |
| Vehicles IFRS | ¥0.3 billion | Consolidated |
| Non controlling interests IFRS | ¥1.3 billion | Consolidated |
| Non current labilities IFRS | ¥3.3 billion | Consolidated |
| Non current assets IFRS | ¥8.5 billion | Consolidated |
| Customer relationship | ¥-0.2 billion | Consolidated |
| Customer relationship | ¥0.2 billion | Consolidated |
| Customer related assets IFRS | ¥11.00 million | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Other | ¥7.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.5 billion | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥1.3 billion | Parent only |
| Retained earnings | ¥8.1 billion | Parent only |
| Prepaid expenses | ¥60.00 million | Parent only |
| Advance payments trade | ¥1.9 billion | Parent only |
| Merchandise and finished goods | ¥18.00 million | Parent only |
| Operational investment securities | ¥3.4 billion | Parent only |
| Non-current liabilities | ¥1.2 billion | Parent only |
| Non-current assets | ¥6.7 billion | Parent only |
| Accounts receivable - trade | ¥1.9 billion | Parent only |
| Contract liabilities | ¥2.9 billion | Parent only |
| Tools, furniture and fixtures | ¥14.00 million | Parent only |
| Guarantee deposits | ¥0.2 billion | Parent only |
| Buildings, net | ¥32.00 million | Parent only |
| Investments and other assets | ¥5.3 billion | Parent only |
| Investment securities | ¥1.2 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥47.00 million | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥1.5 billion | Parent only |
| Provision for shareholder benefit program | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥12.0 billion | Parent only |
| Current liabilities | ¥9.4 billion | Parent only |
| Current assets | ¥15.6 billion | Parent only |
| Intangible assets | ¥1.3 billion | Parent only |
| Cash and deposits | ¥7.9 billion | Parent only |
| Short-term loans payable | ¥0.9 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥33.00 million | Parent only |
| Bonds payable | ¥0.5 billion | Parent only |
| Net assets | ¥11.7 billion | Parent only |
| Net assets | ¥11.7 billion | Parent only |
| Total assets | ¥22.3 billion | Parent only |
| Deferred tax assets | ¥0.7 billion | Parent only |
| Retained earnings brought forward | ¥8.1 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Valuation and translation adjustments | ¥-0.5 billion | Parent only |
| Liabilities | ¥10.6 billion | Parent only |
| Liabilities and net assets | ¥22.3 billion | Parent only |
| Accounts payable - trade | ¥3.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Capital surplus | ¥2.1 billion | Parent only |
| Legal capital surplus | ¥1.7 billion | Parent only |
| Capital stock | ¥1.8 billion | Parent only |
| Provision for bonuses | ¥21.00 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term accounts receivable-other | ¥20.00 million | Parent only |
| Long-term loans receivable | ¥0.4 billion | Parent only |
| Long term guarantee deposited | ¥4.00 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥0 | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥9.00 million | Parent only |
| Shares of subsidiaries and associates | ¥3.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥25.00 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Deposits received | ¥93.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (108 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥40.00 million | Consolidated |
| Other | ¥25.00 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥13.00 million | Consolidated |
| Other | ¥25.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-0.2 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.3 billion | Consolidated |
| Other income IFRS | ¥0.2 billion | Consolidated |
| Other income IFRS | ¥0.2 billion | Consolidated |
| Other expenses IFRS | ¥0.6 billion | Consolidated |
| Other expenses IFRS | ¥0.6 billion | Consolidated |
| Interest income IFRS | ¥12.00 million | Consolidated |
| Dividend income IFRS | ¥5.00 million | Consolidated |
| Operating income | ¥3.1 billion | Consolidated |
| Operating income | ¥3.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥59.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-13.00 million | Consolidated |
| Basic earnings loss per share IFRS | 79.47 yen | Consolidated |
| Cost of sales IFRS | ¥12.0 billion | Consolidated |
| Gross profit IFRS | ¥16.1 billion | Consolidated |
| Net sales | ¥28.1 billion | Consolidated |
| Net sales | ¥28.1 billion | Consolidated |
| Revenue from external customers IFRS | ¥28.1 billion | Consolidated |
| Diluted earnings loss per share IFRS | 79.16 yen | Consolidated |
| Advertising expenses IFRS | ¥5.5 billion | Consolidated |
| Profit loss IFRS | ¥2.0 billion | Consolidated |
| Profit loss IFRS | ¥2.0 billion | Consolidated |
| Profit loss IFRS | ¥2.0 billion | Consolidated |
| Profit loss IFRS | ¥2.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥1.7 billion | Consolidated |
| Net income | ¥1.8 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥2.1 billion | Consolidated |
| Total transactions with owners IFRS | ¥97.00 million | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.4 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥-32.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-23.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-23.00 million | Consolidated |
| Interest expenses IFRS | ¥77.00 million | Consolidated |
| Commission fees | ¥1.5 billion | Consolidated |
| Change in interests in subsidiaries | ¥0.1 billion | Consolidated |
| Issuance of new shares ssifrs | ¥32.00 million | Consolidated |
| Issuance of share acquisition rights ssifrs | ¥0.2 billion | Consolidated |
| Share-based payment transactions | ¥6.00 million | Consolidated |
| Business consignment expenses | ¥1.9 billion | Consolidated |
| Income tax expense IFRS | ¥1.1 billion | Consolidated |
| Depreciation and amortization | ¥0.7 billion | Consolidated |
| Depreciation and amortization | ¥0.6 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥2.4 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥-10.00 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-0.2 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥-30.00 million | Consolidated |
| Profit loss before tax IFRS | ¥3.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥3.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥12.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥12.6 billion | Consolidated |
| Dividendsofsurplus | ¥-0.3 billion | Consolidated |
| Finance income IFRS | ¥32.00 million | Consolidated |
| Finance income IFRS | ¥32.00 million | Consolidated |
| Finance income IFRS | ¥32.00 million | Consolidated |
| Finance costs IFRS | ¥0.1 billion | Consolidated |
| Finance costs IFRS | ¥0.1 billion | Consolidated |
| Gain on sale of investments in subsidiaries and associates IFRS | ¥89.00 million | Consolidated |
| Miscellaneous income IFRS | ¥34.00 million | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.2 billion | Consolidated |
| Other | ¥52.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥36.00 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥10.00 million | Parent only |
| Dividend income | ¥5.00 million | Parent only |
| Operating income | ¥2.2 billion | Parent only |
| Non-operating income | ¥68.00 million | Parent only |
| Non-operating expenses | ¥62.00 million | Parent only |
| Loss on retirement of non-current assets | ¥59.00 million | Parent only |
| Cost of sales | ¥7.8 billion | Parent only |
| Gross profit (loss) | ¥11.5 billion | Parent only |
| Net sales | ¥19.3 billion | Parent only |
| Advertising expenses | ¥4.7 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Interest expenses | ¥53.00 million | Parent only |
| Issuance of new shares | ¥32.00 million | Parent only |
| Gain on reversal of share acquisition rights | ¥26.00 million | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.7 billion | Parent only |
| Income taxes - deferred | ¥0.3 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Impairment loss | ¥60.00 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥1.9 billion | Parent only |
| Ordinary income | ¥2.2 billion | Parent only |
| Selling, general and administrative expenses | ¥9.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥9.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥0 | Parent only |
| Provision for bonuses | ¥21.00 million | Parent only |
| Reversal of provision for loss on business of subsidiaries and associates | ¥11.00 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥89.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-45.00 million | Consolidated |
| Other | ¥-50.00 million | Consolidated |
| Other | ¥-82.00 million | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Interest paid ope cfifrs | ¥-77.00 million | Consolidated |
| Interest and dividends received ope cfifrs | ¥18.00 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥0.1 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥26.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥59.00 million | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-0.3 billion | Consolidated |
| Subtotal | ¥5.1 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-0.2 billion | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥89.00 million | Consolidated |
| Proceeds from issuance of share acquisition rights fin cfifrs | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-0.2 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥25.00 million | Consolidated |
| Proceeds from issuance of shares fin cfifrs | ¥32.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-60.00 million | Consolidated |
| Income taxes refund (paid) | ¥-0.5 billion | Consolidated |
| Depreciation and amortization | ¥0.7 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.5 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-0.9 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.00 million | Consolidated |
| Redemption of bonds fin cfifrs | ¥-0.2 billion | Consolidated |
| Dividends paid to owners of parent fin cfifrs | ¥-0.2 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥0.3 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-0.6 billion | Consolidated |
| Capital contribution from non controlling interests fin cfifrs | ¥26.00 million | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-27.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 439 | Consolidated | Disclosed |
| Net assets | ¥16.5 billion | Consolidated | Disclosed |
| Net sales | ¥28.1 billion | Consolidated | Disclosed |
| Operating income | ¥3.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.2 billion | Parent only | Disclosed |
| Net income | ¥1.8 billion | Consolidated | Disclosed |
| Total assets | ¥32.1 billion | Consolidated | Disclosed |
| Operating margin | 11.0% | Consolidated | Calculated |
| Net margin | 6.3% | Consolidated | Calculated |
| Sales per employee | 64018223 yen | Consolidated | Calculated |
| Total asset turnover | 0.87 times | Consolidated | Calculated |
| Net assets to total assets | 51.4% | Consolidated | Calculated |