adish
adish Co., Ltd.
Company highlights
The largest holder on the register is 江戸 浩樹, at 10.8%.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
adish
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and allowances | ¥0.4 billion | Consolidated |
| Salaries and allowances | ¥0.3 billion | Parent only | |
| Research and development expenses | ¥51.43 million | Consolidated | |
| Business consignment expenses | ¥51.36 million | Consolidated | |
| Depreciation | ¥6.30 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥1.84 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.0 billion | Consolidated |
| Ordinary income | ¥18.47 million | Consolidated | |
| Operating income | ¥2.45 million | Consolidated | |
| Net income | ¥-1.90 million | Consolidated |
adish
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Employees' salaries and allowances ¥0.4 billion
- Salaries and allowances ¥0.3 billion
- Research and development expenses ¥0.1 billion
- Business consignment expenses ¥0.1 billion
- Depreciation ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
adish
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
adish
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥3.0B | ¥3.4B | ¥3.5B | ¥3.6B | ¥3.7B |
| Year on year (%) | +9.9% | +14.3% | +2.9% | +2.0% | +2.9% |
| Ordinary income (loss) | ¥0.1B | ¥0.1B | -¥0.2B | -¥0.1B | ¥0.0B |
| Change from prior year | +1,313.2% | +52.8% | profit to loss◆ | 0.68x | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | 2.4% | 3.2% | -4.9% | -3.3% | 0.5% |
| Change (percentage points) | +2.2 points◆ | +0.8 points | -8.0 points◆ | +1.6 points | +3.8 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2018Ordinary income (loss) as a share of revenue +3.7 points, Ordinary income (loss) loss to profit
- 2019Ordinary income (loss) as a share of revenue +3.3 points
- 2020Ordinary income (loss) as a share of revenue -5.2 points
- 2021Ordinary income (loss) as a share of revenue +2.2 points
- 2023Ordinary income (loss) as a share of revenue -8.0 points, Ordinary income (loss) profit to loss
- 2025Ordinary income (loss) as a share of revenue +3.8 points, Ordinary income (loss) loss to profit
adish
Earnings and net assets per share over time
Unit yenSource Annual securities reports
adish
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.0 billion | ¥3.4 billion | ¥3.5 billion | ¥3.6 billion | ¥3.7 billion |
| Ordinary income (loss) | ¥70.60 million | ¥0.1 billion | ¥-0.2 billion | ¥-0.1 billion | ¥18.47 million |
| Net income (loss) attributable to owners of parent | ¥48.80 million | ¥77.03 million | ¥-0.2 billion | ¥-0.1 billion | ¥-1.90 million |
| Comprehensive income | ¥49.85 million | ¥78.36 million | ¥-0.2 billion | ¥-0.1 billion | ¥-1.94 million |
| Net assets | ¥0.6 billion | ¥0.7 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion |
| Total assets | ¥1.2 billion | ¥1.5 billion | ¥1.2 billion | ¥1.3 billion | ¥1.3 billion |
| Net assets per share | 359.23 yen | 404.19 yen | 253.97 yen | 197.47 yen | 255.17 yen |
| Basic earnings (loss) per share | 27.3 yen | 42.89 yen | -110.47 yen | -66.69 yen | -1.01 yen |
| Diluted earnings per share | 26.24 yen | 41.87 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 55.4% | 49.8% | 37.1% | 25.8% | 40.8% |
| Return on equity | 7.9% | 11.2% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥0.1 billion | ¥93.65 million | ¥-0.2 billion | ¥-0.2 billion | ¥13.20 million |
| Net cash provided by (used in) investing activities | ¥-55.83 million | ¥-15.12 million | ¥-14.57 million | ¥-16.50 million | ¥-26.07 million |
| Net cash provided by (used in) financing activities | ¥-72.46 million | ¥0.1 billion | ¥-27.99 million | ¥0.2 billion | ¥-20.06 million |
| Cash and cash equivalents | ¥0.6 billion | ¥0.8 billion | ¥0.6 billion | ¥0.6 billion | ¥0.5 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.8 billion | ¥3.0 billion | ¥2.9 billion | ¥3.0 billion | ¥3.1 billion |
| Ordinary income (loss) | ¥55.76 million | ¥71.53 million | ¥-0.1 billion | ¥-0.1 billion | ¥-14.14 million |
| Net income (loss) | ¥37.55 million | ¥49.06 million | ¥-0.2 billion | ¥-0.1 billion | ¥-22.19 million |
| Capital stock | ¥54.05 million | ¥54.05 million | ¥54.23 million | ¥59.24 million | ¥99.32 million |
| Total number of issued shares (common stock) | 1,796,160 shares | 1,796,160 shares | 1,802,160 shares | 1,818,360 shares | 2,142,470 shares |
| Net assets | ¥0.6 billion | ¥0.7 billion | ¥0.4 billion | ¥0.2 billion | ¥0.4 billion |
| Total assets | ¥1.1 billion | ¥1.3 billion | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion |
| Net assets per share | 348.11 yen | 376.3 yen | 202.45 yen | 128.61 yen | 188.25 yen |
| Basic earnings (loss) per share | 21 yen | 27.31 yen | -130.56 yen | -84.86 yen | -11.47 yen |
| Diluted earnings per share | 20.19 yen | 26.67 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 58.1% | 51.6% | 35.6% | 20.0% | 35.5% |
| Return on equity | 6.2% | 7.5% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Shareholder composition
Share ownership by holder category
adish
Unit %Source Annual securities reports
- Financial institutions0.06%
- Securities firms10.41%
- Other corporations28.24%
- Foreign holders (institutions)3.73%
- Foreign holders (individuals)0.02%
- Individuals and others57.54%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 江戸 浩樹 | 10.84% | 228,109 |
| 2 | 株式会社ガイアックス | 6.9% | 145,100 |
| 3 | 株式会社コロプラ | 5.98% | 125,800 |
| 4 | マイルストーンキャピタルマネジメント株式会社 | 5.4% | 113,710 |
| 5 | 合同会社光造パートナーズ | 4.68% | 98,500 |
| 6 | マネックス証券株式会社 | 2.88% | 60,561 |
| 7 | 株式会社SBI証券 | 2.43% | 51,202 |
| 8 | 楽天証券株式会社共有口 | 2.32% | 48,800 |
| 9 | モルガン・スタンレーMUFG証券株式会社 | 1.96% | 41,200 |
| 10 | 株式会社モバイルファクトリー | 1.84% | 38,700 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥51.43 million | ¥8.69 million |
| FY ending 12/2020 | ¥48.39 million | ¥15.96 million |
Revenue scale in the same industry
adish
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
- … 463 companies
- 467 Emergency Assistance JapanFY Dec 2025 ¥3.7B
- 468 CellSourceFY Oct 2025 ¥3.7B
- 469 adishThis companyFY Dec 2025 ¥3.7B
- 470 ItoKuroFY Oct 2025 ¥3.7B
- 471 Hotto LinkFY Dec 2025 ¥3.7B
- … 200 companies
Workforce information
Women 3.6 yrs Average length of service by gender
Women 372 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 547 |
| Annual paid leave taken (all employees) | 70% |
| Childcare leave taken, men |
80% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 23.8% |
| Share of board members who are women | 9.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥28.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-1.94 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥13.20 million | Consolidated |
| Net sales | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-26.07 million | Consolidated |
| Cash and cash equivalents | ¥0.5 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Ordinary income (loss) | ¥18.47 million | Consolidated |
| Total assets | ¥1.3 billion | Consolidated |
| Equity-to-asset ratio | 40.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-1.90 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-20.06 million | Consolidated |
| Basic earnings (loss) per share | -1.01 yen | Consolidated |
| Net assets per share | 255.17 yen | Consolidated |
| Net sales | ¥3.1 billion | Parent only |
| Net income (loss) | ¥-22.19 million | Parent only |
| Total number of issued shares (common stock) | 2,142,470 shares | Parent only |
| Net assets | ¥0.4 billion | Parent only |
| Ordinary income (loss) | ¥-14.14 million | Parent only |
| Total assets | ¥1.1 billion | Parent only |
| Equity-to-asset ratio | 35.5% | Parent only |
| Capital stock | ¥99.32 million | Parent only |
| Basic earnings (loss) per share | -11.47 yen | Parent only |
| Net assets per share | 188.25 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 439 people | Consolidated |
| Number of employees | 439 people | Consolidated |
| Wage gap between men and women (all employees) | 76.9% | Parent only |
| Average length of service (years) | 4.4 years | Parent only |
| Average annual salary | ¥4.33 million | Parent only |
| Average age (years) | 33.9 years old | Parent only |
| Number of employees | 299 people | Parent only |
| Number of employees | 299 people | Parent only |
| Wage gap between men and women (regular employees) | 81.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 88.8% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 383 people | Consolidated |
| Average number of temporary employees | 383 people | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 327 people | Parent only |
| Average number of temporary employees | 327 people | Parent only |
| Total return on the share price index | 188.9% | Parent only |
| Ratio of female employees in managerial positions | 15.4% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 951,682 shares | Consolidated |
| Total number of shares held treasury shares etc | 38,300 shares | Consolidated |
| Number of shares | 2,142,470 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 45.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 38,300 shares | Consolidated |
| Number of voting rights | 21,018 units | Consolidated |
| Total shareholder return | 28.6% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥51.43 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥8.69 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.50 million | Consolidated |
Balance sheet (96 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.59 million | Consolidated |
| Other | ¥11.22 million | Consolidated |
| Other | ¥30.56 million | Consolidated |
| Other | ¥2.60 million | Consolidated |
| Retained earnings | ¥0.1 billion | Consolidated |
| Prepaid expenses | ¥44.17 million | Consolidated |
| Notes receivable - trade | ¥0.5 billion | Consolidated |
| Non-current liabilities | ¥74.09 million | Consolidated |
| Non-current assets | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥31.50 million | Consolidated |
| Contract assets | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥81.74 million | Consolidated |
| Tools, furniture and fixtures | ¥15.04 million | Consolidated |
| Guarantee deposits | ¥67.55 million | Consolidated |
| Buildings and structures | ¥0.1 billion | Consolidated |
| Buildings and structures, net | ¥58.89 million | Consolidated |
| Investments and other assets | ¥96.86 million | Consolidated |
| Subscription rights to shares | ¥5.92 million | Consolidated |
| Property, plant and equipment | ¥73.94 million | Consolidated |
| Income taxes payable | ¥9.37 million | Consolidated |
| Accrued consumption taxes | ¥56.21 million | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥40.92 million | Consolidated |
| Shareholders' equity | ¥0.5 billion | Consolidated |
| Current liabilities | ¥0.7 billion | Consolidated |
| Current assets | ¥1.1 billion | Consolidated |
| Accumulated depreciation | ¥-66.69 million | Consolidated |
| Accumulated depreciation | ¥-56.21 million | Consolidated |
| Foreign currency translation adjustment | ¥4.86 million | Consolidated |
| Intangible assets | ¥2.60 million | Consolidated |
| Cash and cash equivalents | ¥0.5 billion | Consolidated |
| Cash and deposits | ¥0.5 billion | Consolidated |
| Short-term loans payable | ¥0.1 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Total assets | ¥1.3 billion | Consolidated |
| Deferred tax assets | ¥24.56 million | Consolidated |
| Treasury stock | ¥-71.76 million | Consolidated |
| Valuation and translation adjustments | ¥4.86 million | Consolidated |
| Liabilities | ¥0.8 billion | Consolidated |
| Liabilities and net assets | ¥1.3 billion | Consolidated |
| Supplies | ¥0.69 million | Consolidated |
| Accounts payable - trade | ¥62.04 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.84 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.07 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥99.32 million | Consolidated |
| Long-term loans payable | ¥74.09 million | Consolidated |
| Deposits received | ¥30.22 million | Consolidated |
| Current portion of long-term loans payable | ¥75.98 million | Consolidated |
| Other | ¥3.13 million | Parent only |
| Other | ¥36.59 million | Parent only |
| Other | ¥22.33 million | Parent only |
| Other capital surplus | ¥31.85 million | Parent only |
| Software | ¥2.60 million | Parent only |
| Retained earnings | ¥-22.19 million | Parent only |
| Prepaid expenses | ¥48.49 million | Parent only |
| Notes receivable - trade | ¥0.5 billion | Parent only |
| Non-current liabilities | ¥90.66 million | Parent only |
| Non-current assets | ¥0.2 billion | Parent only |
| Contract liabilities | ¥31.50 million | Parent only |
| Contract assets | ¥85.46 million | Parent only |
| Tools, furniture and fixtures | ¥11.16 million | Parent only |
| Guarantee deposits | ¥64.35 million | Parent only |
| Buildings and accompanying facilities net | ¥26.03 million | Parent only |
| Investments and other assets | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥5.92 million | Parent only |
| Property, plant and equipment | ¥37.18 million | Parent only |
| Income taxes payable | ¥1.98 million | Parent only |
| Accrued consumption taxes | ¥45.30 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥27.75 million | Parent only |
| Shareholders' equity | ¥0.4 billion | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥1.0 billion | Parent only |
| Intangible assets | ¥2.60 million | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Net assets | ¥0.4 billion | Parent only |
| Net assets | ¥0.4 billion | Parent only |
| Total assets | ¥1.1 billion | Parent only |
| Deferred tax assets | ¥23.27 million | Parent only |
| Retained earnings brought forward | ¥-22.19 million | Parent only |
| Treasury stock | ¥-71.76 million | Parent only |
| Liabilities | ¥0.7 billion | Parent only |
| Liabilities and net assets | ¥1.1 billion | Parent only |
| Accounts payable - trade | ¥58.83 million | Parent only |
| Allowance for doubtful accounts | ¥-1.84 million | Parent only |
| Allowance for doubtful accounts | ¥-0.47 million | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥99.32 million | Parent only |
| Long-term loans payable | ¥74.09 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥16.57 million | Parent only |
| Shares of subsidiaries and associates | ¥35.00 million | Parent only |
| Current portion of long-term loans payable | ¥75.98 million | Parent only |
Statement of income (70 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.50 million | Consolidated |
| Other comprehensive income | ¥-0.04 million | Consolidated |
| Subsidy income | ¥16.10 million | Consolidated |
| Comprehensive income | ¥-1.94 million | Consolidated |
| Insurance | ¥5.79 million | Consolidated |
| Interest income | ¥0.60 million | Consolidated |
| Settlement income | ¥2.50 million | Consolidated |
| Operating income | ¥2.45 million | Consolidated |
| Non-operating income | ¥24.73 million | Consolidated |
| Non-operating expenses | ¥8.71 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥13.20 million | Consolidated |
| Cost of sales | ¥2.7 billion | Consolidated |
| Gross profit (loss) | ¥1.0 billion | Consolidated |
| Net sales | ¥3.7 billion | Consolidated |
| Net income | ¥-1.90 million | Consolidated |
| Net income | ¥-1.90 million | Consolidated |
| Net income (loss) | ¥-1.90 million | Consolidated |
| Net income (loss) | ¥-1.90 million | Consolidated |
| Employees' salaries and allowances | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-26.07 million | Consolidated |
| Interest expenses | ¥4.31 million | Consolidated |
| Compensation expenses | ¥0.93 million | Consolidated |
| Exercise of subscription rights to shares | ¥78.63 million | Consolidated |
| Business consignment expenses | ¥51.36 million | Consolidated |
| Income taxes - current | ¥15.15 million | Consolidated |
| Income taxes | ¥20.37 million | Consolidated |
| Income taxes - deferred | ¥5.22 million | Consolidated |
| Foreign exchange losses | ¥0.47 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.04 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.48 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-33.41 million | Consolidated |
| Research and development expenses | ¥51.43 million | Consolidated |
| Income (loss) before income taxes | ¥18.47 million | Consolidated |
| Income (loss) before income taxes | ¥18.47 million | Consolidated |
| Ordinary income | ¥18.47 million | Consolidated |
| Disposal of treasury stock | ¥14.50 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-1.94 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-20.06 million | Consolidated |
| Selling, general and administrative expenses | ¥1.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥1.84 million | Consolidated |
| Miscellaneous income | ¥2.24 million | Consolidated |
| Other | ¥1.76 million | Parent only |
| Other | ¥0.05 million | Parent only |
| Insurance | ¥5.79 million | Parent only |
| Interest income | ¥0.47 million | Parent only |
| Settlement income | ¥2.50 million | Parent only |
| Operating income | ¥-34.63 million | Parent only |
| Non-operating income | ¥28.36 million | Parent only |
| Non-operating expenses | ¥7.88 million | Parent only |
| Cost of sales | ¥2.3 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥3.1 billion | Parent only |
| Net income (loss) | ¥-22.19 million | Parent only |
| Net income (loss) | ¥-22.19 million | Parent only |
| Interest expenses | ¥4.31 million | Parent only |
| Compensation expenses | ¥0.93 million | Parent only |
| Exercise of subscription rights to shares | ¥78.63 million | Parent only |
| Business consignment expenses | ¥65.69 million | Parent only |
| Income taxes - current | ¥1.98 million | Parent only |
| Income taxes | ¥8.05 million | Parent only |
| Income taxes - deferred | ¥6.07 million | Parent only |
| Depreciation | ¥6.30 million | Parent only |
| Foreign exchange losses | ¥0.08 million | Parent only |
| Income (loss) before income taxes | ¥-14.14 million | Parent only |
| Consulting fee income | ¥19.44 million | Parent only |
| Ordinary income | ¥-14.14 million | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Disposal of treasury stock | ¥14.50 million | Parent only |
| Selling, general and administrative expenses | ¥0.9 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.84 million | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.91 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.46 million | Consolidated |
| Total changes during the period | ¥0.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.42 million | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.31 million | Consolidated |
| Proceeds from exercise of stock options | ¥0.32 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥12.55 million | Consolidated |
| Proceeds from insurance income | ¥5.79 million | Consolidated |
| Interest received | ¥0.51 million | Consolidated |
| Interest expenses paid | ¥-4.25 million | Consolidated |
| Insurance | ¥-5.79 million | Consolidated |
| Interest income | ¥-0.60 million | Consolidated |
| Settlement income | ¥2.50 million | Consolidated |
| Payment of settlement | ¥-2.50 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-20.92 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-3.66 million | Consolidated |
| Subtotal | ¥24.75 million | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.23 million | Consolidated |
| Payments for guarantee deposits | ¥-0.03 million | Consolidated |
| Amortization of guarantee deposits | ¥3.29 million | Consolidated |
| Interest expenses | ¥4.31 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥77.90 million | Consolidated |
| Purchase of property plant and equipment | ¥-26.27 million | Consolidated |
| Decrease in consumption taxes payable | ¥-1.86 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥2.25 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-23.73 million | Consolidated |
| Share-based payment expenses | ¥14.37 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.69 million | Consolidated |
| Income taxes paid | ¥-11.09 million | Consolidated |
| Depreciation | ¥17.93 million | Consolidated |
| Foreign exchange loss (gain) | ¥0.18 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.84 million | Consolidated |
| Repayment of long term loans payable | ¥-98.27 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥13.20 million | Consolidated | Disclosed |
| Number of employees | 439 | Consolidated | Disclosed |
| Net assets | ¥0.5 billion | Consolidated | Disclosed |
| Net sales | ¥3.7 billion | Consolidated | Disclosed |
| Operating income | ¥2.45 million | Consolidated | Disclosed |
| Ordinary income | ¥18.47 million | Consolidated | Disclosed |
| Net income | ¥-1.90 million | Consolidated | Disclosed |
| Total assets | ¥1.3 billion | Consolidated | Disclosed |
| Operating margin | 0.1% | Consolidated | Calculated |
| Net margin | -0.1% | Consolidated | Calculated |
| Sales per employee | 8419175 yen | Consolidated | Calculated |
| Total asset turnover | 2.81 times | Consolidated | Calculated |
| Net assets to total assets | 41.3% | Consolidated | Calculated |