ジーニー
株式会社ジーニー
Company highlights
The largest segment by revenue is Ad platform, at 40.5% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ジーニー
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 | Share | Margin | Last year | |
| Ad platform | ¥5.4 billion | 40.5% | ¥5.4 billion | ¥2.5 billion | 63.9% | 45.5% | ¥2.6 billion |
| SaaS business | ¥4.4 billion | 33.2% | ¥3.7 billion | ¥0.9 billion | 22.1% | 19.2% | ¥0.7 billion |
| Digital PR | ¥3.5 billion | 26.2% | ¥2.1 billion | ¥0.5 billion | 14.0% | 15.4% | ¥0.4 billion |
| Total of the businesses | ¥13.4 billion | 100.0% | ¥3.9 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 | ¥8.3 billion | Consolidated |
| Other | ¥4.0 billion | Consolidated | |
| Employee benefit expenses sgaifrs | ¥3.6 billion | Consolidated | |
| Salaries and allowances | ¥1.6 billion | Parent only | |
| Outsourcing expenses | ¥1.2 billion | Parent only | |
| Depreciation and amortization | ¥0.7 billion | Consolidated | |
| Depreciation | ¥61.40 million | Parent only | |
| Provision for bonuses | ¥45.61 million | Parent only | |
| Provision for dividend | ¥38.10 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥6.4 billion | Parent only |
| Operating income | ¥1.5 billion | Consolidated | |
| Net income | ¥0.9 billion | Consolidated | |
| Ordinary income | ¥0.5 billion | Parent only |
ジーニー
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥8.3 billion
- Other ¥4.0 billion
- Employee benefit expenses sgaifrs ¥3.6 billion
- Salaries and allowances ¥1.6 billion
- Outsourcing expenses ¥1.2 billion
- Depreciation and amortization ¥0.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
ジーニー
Long-term revenue, profit and asset trends
Period 2017 to 2026Source Annual securities reportsDisclosed
ジーニー
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥14.4B | ¥6.5B | ¥8.0B | ¥11.3B | ¥13.4B |
| Year on year (%) | comparison basis not confirmed | -55.2%◆ | +24.1%◆ | +41.3%◆ | +18.2% |
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | ¥1.3B | ¥2.3B | ¥1.3B |
| Change from prior year | Could not be retrieved | Could not be retrieved | comparison basis not confirmed | +76.7% | -41.0% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | Could not be retrieved | Could not be retrieved | 15.9% | 19.9% | 10.0% |
| Change (percentage points) | comparison basis not confirmed | Could not be retrieved | comparison basis not confirmed | +4.0 points◆ | -10.0 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2018Net sales year on year +22.6%
- 2019Ordinary income (loss) as a share of revenue -5.5 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue +2.1 points, Ordinary income (loss) loss to profit
- 2023Revenue (IFRS) year on year -55.2%, Ordinary income (loss) as a share of revenue +5.1 points
- 2024Revenue (IFRS) year on year +24.1%
- 2025Revenue (IFRS) year on year +41.3%, Profit (loss) before tax (IFRS) as a share of revenue +4.0 points
- 2026Profit (loss) before tax (IFRS) as a share of revenue -10.0 points
ジーニー
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ジーニー
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (30 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥14.4 billion | ¥6.5 billion | ¥8.0 billion | ¥11.3 billion | ¥13.4 billion |
| Profit (loss) before tax (IFRS) | ¥0.7 billion | ¥2.3 billion | ¥1.3 billion | ¥2.3 billion | ¥1.3 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.5 billion | ¥2.1 billion | ¥1.0 billion | ¥2.0 billion | ¥0.9 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥0.5 billion | ¥2.2 billion | ¥2.2 billion | ¥1.6 billion | ¥1.9 billion |
| Equity attributable to owners of parent (IFRS) | ¥2.8 billion | ¥5.0 billion | ¥7.2 billion | ¥7.9 billion | ¥9.9 billion |
| Total assets (IFRS) | ¥7.7 billion | ¥17.8 billion | ¥19.2 billion | ¥23.9 billion | ¥27.4 billion |
| Equity attributable to owners of parent per share (IFRS) | 160.4 yen | 282.5 yen | 409.29 yen | 320.8 yen | 479 yen |
| Basic earnings (loss) per share (IFRS) | 27.86 yen | 119.52 yen | 58.31 yen | 136.04 yen | 61.28 yen |
| Diluted earnings (loss) per share (IFRS) | 27.73 yen | 119.45 yen | 58.29 yen | 135.96 yen | 61.26 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 37.1% | 28.1% | 37.8% | 32.9% | 36.0% |
| Return on equity attributable to owners of parent (IFRS) | 18.4% | 54.0% | 16.9% | 25.8% | 9.8% |
| Net cash provided by (used in) operating activities (IFRS) | ¥1.2 billion | ¥1.4 billion | ¥1.1 billion | ¥2.2 billion | ¥1.9 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.2 billion | ¥-6.0 billion | ¥-0.8 billion | ¥-1.1 billion | ¥-2.4 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥0.3 billion | ¥5.9 billion | ¥-0.8 billion | ¥-0.8 billion | ¥0.6 billion |
| Cash and cash equivalents (IFRS) | ¥1.5 billion | ¥2.9 billion | ¥2.5 billion | ¥2.9 billion | ¥3.0 billion |
| Net sales | ¥14.5 billion | ¥6.5 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Ordinary income (loss) | ¥0.7 billion | ¥0.7 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥1.6 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Comprehensive income | ¥0.4 billion | ¥1.7 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net assets | ¥2.7 billion | ¥4.4 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Total assets | ¥7.3 billion | ¥15.8 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net assets per share | 153.6 yen | 250.05 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Basic earnings (loss) per share | 18.69 yen | 93.28 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Diluted earnings per share | 18.61 yen | 93.17 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 37.1% | 27.9% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Return on equity | 12.5% | 46.6% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥1.2 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-1.3 billion | ¥-6.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥0.5 billion | ¥6.2 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥1.5 billion | ¥2.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥11.9 billion | ¥4.7 billion | ¥5.9 billion | ¥7.9 billion | ¥8.1 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥0.5 billion | ¥0.7 billion | ¥0.9 billion | ¥0.5 billion |
| Net income (loss) | ¥0.3 billion | ¥0.1 billion | ¥0.3 billion | ¥0.6 billion | ¥0.3 billion |
| Capital stock | ¥1.5 billion | ¥1.5 billion | ¥1.6 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 18,048,200 shares | 18,048,200 shares | 18,056,400 shares | 18,056,400 shares | 18,056,400 shares |
| Net assets | ¥2.6 billion | ¥2.8 billion | ¥3.1 billion | ¥2.5 billion | ¥3.2 billion |
| Total assets | ¥6.9 billion | ¥13.0 billion | ¥13.6 billion | ¥16.1 billion | ¥18.4 billion |
| Net assets per share | 149.24 yen | 156.35 yen | 173.96 yen | -120.97 yen | -65.42 yen |
| Basic earnings (loss) per share | 15.13 yen | 8.4 yen | 16.23 yen | 37.94 yen | 16.11 yen |
| Diluted earnings per share | 15.06 yen | 8.4 yen | 16.22 yen | 37.96 yen | 16.11 yen |
| Equity-to-asset ratio | 38.5% | 21.2% | 22.6% | 15.8% | 17.4% |
| Return on equity | 10.2% | 5.5% | 9.8% | 20.7% | 11.0% |
Shareholder composition
Share ownership by holder category
ジーニー
Unit %Source Annual securities reports
- Financial institutions1.62%
- Securities firms2.08%
- Other corporations1.65%
- Foreign holders (institutions)3.15%
- Foreign holders (individuals)0.23%
- Individuals and others91.27%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥2.78 million | ¥1.5 billion |
| FY ending 3/2021 | ¥2.18 million | ¥0.6 billion |
Revenue scale in the same industry
ジーニー
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
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 212 companies
- 216 ASAHI NetFY Mar 2026 ¥13.5B
- 217 PLAIDFY Sep 2025 ¥13.4B
- 218 ジーニーThis companyFY Mar 2026 ¥13.4B
- 219 SmaregiFY Apr 2026 ¥13.3B
- 220 Future Innovation GroupFY Dec 2025 ¥13.3B
- … 422 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 500 |
| Childcare leave taken, men |
44.4% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 8.1% |
| Share of board members who are women | 16.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アヴァンティア |
| Audit fees (this year, total) | ¥91.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥1.9 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 61.28 yen | Consolidated |
| Revenue (IFRS) | ¥13.4 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 61.26 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.0 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥1.3 billion | Consolidated |
| Total assets (IFRS) | ¥27.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥9.9 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 9.8% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 36.0% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥0.6 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 479 yen | Consolidated |
| Net sales | ¥8.1 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 16.11 yen | Parent only |
| Total number of issued shares (common stock) | 18,056,400 shares | Parent only |
| Net assets | ¥3.2 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥18.4 billion | Parent only |
| Return on equity | 11.0% | Parent only |
| Equity-to-asset ratio | 17.4% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | 16.11 yen | Parent only |
| Net assets per share | -65.42 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 816 people | Consolidated |
| Number of employees | 816 people | Consolidated |
| Wage gap between men and women (all employees) | 72.3% | Parent only |
| Average length of service (years) | 2.9 years | Parent only |
| Average annual salary | ¥6.78 million | Parent only |
| Average age (years) | 32.9 years old | Parent only |
| Number of employees | 460 people | Parent only |
| Number of employees | 460 people | Parent only |
| Number of employees | 460 people | Parent only |
| Wage gap between men and women (regular employees) | 73.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 129.0% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 310 people | Consolidated |
| Average number of temporary employees | 310 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 44.4% | Parent only |
| Average number of temporary employees | 188 people | Parent only |
| Average number of temporary employees | 188 people | Parent only |
| Average number of temporary employees | 188 people | Parent only |
| Total return on the share price index | 58.1% | Parent only |
| Ratio of female employees in managerial positions | 8.1% | Parent only |
Accounts unique to this company (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥-0.6 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥-0.27 million | Consolidated |
| Revenue | ¥79.41 million | Consolidated |
| Revenue | ¥69.59 million | Consolidated |
| Revenue | ¥0.91 million | Consolidated |
| Revenue | 10,000,000 | Parent only |
| Revenue | 12 | Parent only |
| Change in average annual salary from the previous year | 1.0% | Parent only |
| Revenue | ¥66.57 million | Parent only |
| Revenue | ¥26.86 million | Parent only |
| Revenue | ¥-0.1 billion | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 18,373,428 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,630,400 shares | Consolidated |
| Number of voting rights held | 84,594 units | Consolidated |
| Number of shares | 28,056,400 shares | Consolidated |
| Shareholding ratio treasury shares etc | 31.2% | Consolidated |
| Shareholding ratio | 81.9% | Consolidated |
| Ratio of voting rights held | 68.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,630,400 shares | Consolidated |
| Number of voting rights | 124,182 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 100.9% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.78 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.5 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥65.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥91.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥26.00 million | Consolidated |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.91 million | Consolidated |
| Other | ¥1.01 million | Consolidated |
| Other | ¥0.09 million | Consolidated |
| Other current liabilities clifrs | ¥1.5 billion | Consolidated |
| Other current assets caifrs | ¥0.8 billion | Consolidated |
| Other components of equity IFRS | ¥2.0 billion | Consolidated |
| Other financial assets | ¥0.2 billion | Consolidated |
| Other financial assets | ¥0.9 billion | Consolidated |
| Other non current liabilities nclifrs | ¥29.82 million | Consolidated |
| Other non current assets ncaifrs | ¥0.1 billion | Consolidated |
| Goodwill | ¥12.2 billion | Consolidated |
| Goodwill IFRS | ¥12.2 billion | Consolidated |
| Goodwill IFRS | ¥12.2 billion | Consolidated |
| Software | ¥-3.5 billion | Consolidated |
| Software | ¥5.6 billion | Consolidated |
| Software in progress | ¥0.7 billion | Consolidated |
| Software in progress IFRS | ¥0.7 billion | Consolidated |
| Software IFRS | ¥2.1 billion | Consolidated |
| Lease obligations | ¥0.6 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Right of use assets IFRS | ¥0.9 billion | Consolidated |
| Borrowings | ¥3.1 billion | Consolidated |
| Borrowings | ¥7.2 billion | Consolidated |
| Retained earnings IFRS | ¥6.2 billion | Consolidated |
| Trade and other payables clifrs | ¥3.2 billion | Consolidated |
| Trade and other receivables caifrs | ¥5.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥-0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥0.6 billion | Consolidated |
| Buildings and structures | ¥-0.2 billion | Consolidated |
| Buildings and structures IFRS | ¥0.4 billion | Consolidated |
| Provisions clifrs | ¥0.89 million | Consolidated |
| Provisions nclifrs | ¥0.2 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥31.31 million | Consolidated |
| Property, plant and equipment | ¥1.2 billion | Consolidated |
| Property, plant and equipment | ¥-0.5 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.7 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.7 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Inventories | ¥10.71 million | Consolidated |
| Total current liabilities IFRS | ¥8.8 billion | Consolidated |
| Current assets IFRS | ¥9.3 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-3.5 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥6.4 billion | Consolidated |
| Intangible assets IFRS | ¥2.9 billion | Consolidated |
| Intangible assets IFRS | ¥2.9 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.0 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.0 billion | Consolidated |
| Net assets | ¥10.8 billion | Consolidated |
| Net assets | ¥10.8 billion | Consolidated |
| Total assets | ¥27.4 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.3 billion | Consolidated |
| Treasury shares IFRS | ¥-5.2 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥9.9 billion | Consolidated |
| Liabilities and equity IFRS | ¥27.4 billion | Consolidated |
| Liabilities IFRS | ¥16.5 billion | Consolidated |
| Capital surplus IFRS | ¥6.8 billion | Consolidated |
| Share capital IFRS | ¥0.1 billion | Consolidated |
| Non controlling interests IFRS | ¥1.0 billion | Consolidated |
| Non current labilities IFRS | ¥7.8 billion | Consolidated |
| Non current assets IFRS | ¥18.0 billion | Consolidated |
| Other | ¥14.38 million | Parent only |
| Other | ¥41.92 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥43.44 million | Parent only |
| Other capital surplus | ¥6.7 billion | Parent only |
| Goodwill | ¥0.4 billion | Parent only |
| Software | ¥1.6 billion | Parent only |
| Software in progress | ¥0.7 billion | Parent only |
| Lease obligations | ¥10.91 million | Parent only |
| Lease obligations | ¥26.88 million | Parent only |
| Lease assets, net | ¥32.54 million | Parent only |
| Investments in capital | ¥0.02 million | Parent only |
| Retained earnings | ¥1.4 billion | Parent only |
| Legal retained earnings | ¥17.06 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Advance payments trade | ¥81.96 million | Parent only |
| Non-current liabilities | ¥7.2 billion | Parent only |
| Non-current assets | ¥12.0 billion | Parent only |
| Accounts receivable - trade | ¥2.6 billion | Parent only |
| Contract liabilities | ¥0.2 billion | Parent only |
| Contract assets | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥0.5 billion | Parent only |
| Investments and other assets | ¥8.6 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Lease and guarantee deposits | ¥0.5 billion | Parent only |
| Subscription rights to shares | ¥1.62 million | Parent only |
| Property, plant and equipment | ¥0.7 billion | Parent only |
| Accounts receivable - other | ¥1.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥1.2 billion | Parent only |
| Shareholders' equity | ¥3.0 billion | Parent only |
| Stock issuance cost da | ¥38.06 million | Parent only |
| Provision for stocks payment-NCL | ¥0.1 billion | Parent only |
| Current liabilities | ¥8.0 billion | Parent only |
| Current assets | ¥6.3 billion | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Intangible assets | ¥2.7 billion | Parent only |
| Cash and deposits | ¥1.0 billion | Parent only |
| Short-term loans payable | ¥0.9 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.09 million | Parent only |
| Net assets | ¥3.2 billion | Parent only |
| Net assets | ¥3.2 billion | Parent only |
| Total assets | ¥18.4 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.1 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥1.4 billion | Parent only |
| Treasury stock | ¥-5.2 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥15.2 billion | Parent only |
| Liabilities and net assets | ¥18.4 billion | Parent only |
| Accounts payable - trade | ¥2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.09 million | Parent only |
| Allowance for doubtful accounts | ¥-2.60 million | Parent only |
| Capital surplus | ¥6.7 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Long-term loans payable | ¥6.8 billion | Parent only |
| Long-term prepaid expenses | ¥2.55 million | Parent only |
| Shares of subsidiaries and associates | ¥7.8 billion | Parent only |
| Deposit from customer | ¥0.3 billion | Parent only |
| Deposits received | ¥74.97 million | Parent only |
| Current portion of long-term loans payable | ¥2.3 billion | Parent only |
Statement of income (99 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥82.69 million | Consolidated |
| Other | ¥23.28 million | Consolidated |
| Other | ¥-0.16 million | Consolidated |
| Other | ¥0.91 million | Consolidated |
| Other | ¥4.0 billion | Consolidated |
| Other | ¥12.25 million | Consolidated |
| Financial assets measured at fair value through other comprehensive income net of tax items that may be reclassified to profit or loss ociifrs | ¥40.96 million | Consolidated |
| Other comprehensive income IFRS | ¥1.1 billion | Consolidated |
| Other comprehensive income IFRS | ¥1.1 billion | Consolidated |
| Other income IFRS | ¥0.2 billion | Consolidated |
| Other income IFRS | ¥0.2 billion | Consolidated |
| Other expenses IFRS | ¥92.87 million | Consolidated |
| Other expenses IFRS | ¥92.87 million | Consolidated |
| Effective portion of cash flow hedges before tax items that may be reclassified to profit or loss ociifrs | ¥0.3 billion | Consolidated |
| Lease obligations | ¥14.12 million | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.2 billion | Consolidated |
| Financial assets measured at amortized cost | ¥7.99 million | Consolidated |
| Operating income | ¥1.5 billion | Consolidated |
| Operating income | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.9 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥0 | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥0.7 billion | Consolidated |
| Basic earnings loss per share IFRS | 61.28 yen | Consolidated |
| Cost of sales IFRS | ¥3.6 billion | Consolidated |
| Gross profit IFRS | ¥9.8 billion | Consolidated |
| Net sales | ¥13.4 billion | Consolidated |
| Net sales | ¥13.4 billion | Consolidated |
| Revenue from external customers IFRS | ¥13.4 billion | Consolidated |
| Diluted earnings loss per share IFRS | 61.26 yen | Consolidated |
| Profit loss IFRS | ¥1.0 billion | Consolidated |
| Profit loss IFRS | ¥1.0 billion | Consolidated |
| Profit loss IFRS | ¥1.0 billion | Consolidated |
| Profit loss IFRS | ¥1.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥2.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥2.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥2.0 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥3.6 billion | Consolidated |
| Total transactions with owners IFRS | ¥56.25 million | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.4 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-0.1 billion | Consolidated |
| Share-based payment transactions | ¥57.79 million | Consolidated |
| Income tax expense IFRS | ¥0.4 billion | Consolidated |
| Depreciation and amortization | ¥1.3 billion | Consolidated |
| Depreciation and amortization | ¥0.7 billion | Consolidated |
| Foreign exchange gain IFRS | ¥97.92 million | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.1 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥38.07 million | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥6.83 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥47.79 million | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥1.0 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥1.44 million | Consolidated |
| Profit loss before tax IFRS | ¥1.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.3 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥0.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥8.3 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥8.3 billion | Consolidated |
| Dividendsofsurplus | ¥-0.1 billion | Consolidated |
| Finance income IFRS | ¥0.1 billion | Consolidated |
| Finance income IFRS | ¥0.1 billion | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Gain on sale of investments in subsidiaries and associates IFRS | ¥11.88 million | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.1 billion | Consolidated |
| Other | ¥9.50 million | Parent only |
| Other | ¥0.86 million | Parent only |
| Office work fee | ¥0.1 billion | Parent only |
| Interest income | ¥2.22 million | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥1.7 billion | Parent only |
| Gross profit (loss) | ¥6.4 billion | Parent only |
| Net sales | ¥8.1 billion | Parent only |
| Outsourcing expenses | ¥1.2 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Loss on valuation of investment securities | ¥0 | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Compensation expenses | ¥69.59 million | Parent only |
| Provision for dividend | ¥38.10 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥61.40 million | Parent only |
| Foreign exchange gains | ¥17.69 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Consulting fee income | ¥33.93 million | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries and allowances | ¥1.6 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥6.0 billion | Parent only |
| Provision for bonuses | ¥45.61 million | Parent only |
Statement of cash flows (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-7.70 million | Consolidated |
| Other | ¥73.33 million | Consolidated |
| Repayments of lease obligations | ¥-0.7 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.2 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥7.99 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥0.3 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.6 billion | Consolidated |
| Subtotal | ¥2.5 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-32.51 million | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥0.1 billion | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-90.68 million | Consolidated |
| Decrease (increase) in inventories | ¥-7.14 million | Consolidated |
| Income taxes refund (paid) | ¥-0.5 billion | Consolidated |
| Depreciation and amortization | ¥1.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-1.4 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.5 billion | Consolidated |
| Net decrease increase in short term loans receivable inv cfifrs | ¥-91.77 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Financial revenue | ¥-0.1 billion | Consolidated |
| Financial expenses | ¥0.2 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥2.9 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-2.1 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.9 billion | Consolidated | Disclosed |
| Number of employees | 816 | Consolidated | Disclosed |
| Net assets | ¥10.8 billion | Consolidated | Disclosed |
| Net sales | ¥13.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Parent only | Disclosed |
| Net income | ¥0.9 billion | Consolidated | Disclosed |
| Total assets | ¥27.4 billion | Consolidated | Disclosed |
| Operating margin | 11.5% | Consolidated | Calculated |
| Net margin | 6.5% | Consolidated | Calculated |
| Sales per employee | 16393207 yen | Consolidated | Calculated |
| Total asset turnover | 0.49 times | Consolidated | Calculated |
| Net assets to total assets | 39.6% | Consolidated | Calculated |