Aidma
Aidma Holdings, Inc.
Company highlights
The company has paid a dividend for 2 consecutive years.
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Aidma
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥2.2 billion | Consolidated |
| Commission fees | ¥0.9 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Depreciation | ¥57.67 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥9.3 billion | Consolidated |
| Ordinary income | ¥3.2 billion | Consolidated | |
| Operating income | ¥3.1 billion | Consolidated | |
| Net income | ¥2.0 billion | Consolidated |
Aidma
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Payrolls and allowances ¥2.2 billion
- Commission fees ¥0.9 billion
- Provision of allowance for doubtful accounts ¥0.2 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥2.9 billion
Performance, financial position and capital allocation
Aidma
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥3.7B | ¥6.2B | ¥9.1B | ¥10.6B | ¥13.3B |
| Year on year (%) | Could not be retrieved | +66.7%◆ | +46.2%◆ | +17.2% | +25.0%◆ |
| Ordinary income (loss) | ¥0.8B | ¥1.6B | ¥2.2B | ¥2.5B | ¥3.2B |
| Change from prior year | Could not be retrieved | +96.5% | +38.4% | +11.0% | +29.4% |
| Ordinary income (loss) as a share of Net sales | 22.0% | 25.9% | 24.6% | 23.2% | 24.1% |
| Change (percentage points) | Could not be retrieved | +3.9 points◆ | -1.4 points | -1.3 points | +0.8 points |
Fiscal periods marked for changes
- 2022Net sales year on year +66.7%, Ordinary income (loss) as a share of revenue +3.9 points
- 2023Net sales year on year +46.2%
- 2025Net sales year on year +25.0%
Aidma
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Aidma
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 | ¥3.7 billion | ¥6.2 billion | ¥9.1 billion | ¥10.6 billion | ¥13.3 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥1.6 billion | ¥2.2 billion | ¥2.5 billion | ¥3.2 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥1.0 billion | ¥1.3 billion | ¥1.4 billion | ¥2.0 billion |
| Comprehensive income | ¥0.5 billion | ¥1.1 billion | ¥1.3 billion | ¥1.4 billion | ¥2.0 billion |
| Net assets | ¥3.0 billion | ¥4.0 billion | ¥5.3 billion | ¥6.7 billion | ¥7.2 billion |
| Total assets | ¥5.3 billion | ¥6.5 billion | ¥9.1 billion | ¥10.1 billion | ¥10.9 billion |
| Net assets per share | 200.56 yen | 264.27 yen | 347.83 yen | 439.73 yen | 484.05 yen |
| Basic earnings (loss) per share | 36.21 yen | 68.4 yen | 83.49 yen | 93.58 yen | 128.97 yen |
| Diluted earnings per share | 34.73 yen | 66.01 yen | 80.76 yen | 90.69 yen | 125.53 yen |
| Equity-to-asset ratio | 57.3% | 61.6% | 58.4% | 66.7% | 66.0% |
| Return on equity | 27.1% | 29.4% | 27.3% | 23.7% | 28.1% |
| Net cash provided by (used in) operating activities | ¥1.4 billion | ¥1.7 billion | ¥2.2 billion | ¥1.2 billion | ¥2.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-1.6 billion | ¥-0.8 billion | ¥-1.1 billion | ¥-0.8 billion |
| Net cash provided by (used in) financing activities | ¥2.0 billion | ¥-0.2 billion | ¥-33.32 million | ¥-0.2 billion | ¥-1.9 billion |
| Cash and cash equivalents | ¥4.4 billion | ¥4.3 billion | ¥5.6 billion | ¥5.5 billion | ¥5.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.6 billion | ¥6.1 billion | ¥8.6 billion | ¥10.0 billion | ¥12.3 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥1.6 billion | ¥2.4 billion | ¥2.6 billion | ¥3.2 billion |
| Net income (loss) | ¥0.4 billion | ¥1.0 billion | ¥1.4 billion | ¥1.5 billion | ¥2.1 billion |
| Capital stock | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion |
| Total number of issued shares (common stock) | 7,581,950 shares | 15,193,060 shares | 15,233,740 shares | 15,290,980 shares | 15,313,240 shares |
| Net assets | ¥3.0 billion | ¥3.9 billion | ¥5.4 billion | ¥6.9 billion | ¥7.5 billion |
| Total assets | ¥5.1 billion | ¥6.4 billion | ¥8.7 billion | ¥10.1 billion | ¥10.9 billion |
| Net assets per share | 195.69 yen | 259.6 yen | 354.23 yen | 452.17 yen | 503.33 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 30 yen | 30 yen |
| Basic earnings (loss) per share | 31.22 yen | 68.36 yen | 94.55 yen | 99.68 yen | 135.33 yen |
| Diluted earnings per share | 29.94 yen | 65.98 yen | 91.47 yen | 96.6 yen | 131.72 yen |
| Equity-to-asset ratio | 58.1% | 62.1% | 61.9% | 68.3% | 68.7% |
| Return on equity | 23.9% | 30.0% | 30.8% | 24.7% | 28.5% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 30.1% | 22.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥30 | Could not be retrieved | 22.2% | |
| FY ending 8/2024 | ¥30 | Could not be retrieved | 30.1% |
Aidma
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Aidma
Unit %Source Annual securities reports
- Financial institutions11.12%
- Securities firms2.71%
- Other corporations40.16%
- Foreign holders (institutions)6.64%
- Foreign holders (individuals)0.05%
- Individuals and others39.32%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | JPM株式会社 | 40.37% | 6,000,000 |
| 2 | 三浦陽平 | 24.27% | 3,607,400 |
| 3 | 株式会社日本カストディ銀行(信託口) | 5.77% | 858,200 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.64% | 689,900 |
| 5 | 三浦和広 | 1.76% | 261,840 |
| 6 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.44% | 214,337 |
| 7 | NOMURA PB NOMINEES LIMITED OMNIBUS-MARGIN (CASHPB) (常任代理人 野村證券株式会社) | 0.95% | 141,637 |
| 8 | 野村證券株式会社 (常任代理人 株式会社三井住友銀行) | 0.92% | 136,228 |
| 9 | MSIP CLIENT SECURITIES (常任代理人 モルガン・スタンレーMUFG証券株式会社) | 0.77% | 114,700 |
| 10 | 野村信託銀行株式会社(投信口) | 0.77% | 114,500 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 8/2025 | ¥0.2 billion |
| FY ending 8/2024 | ¥24.56 million |
Revenue scale in the same industry
Aidma
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 271 companies
- 275 Frontier ManagementFY Dec 2025 ¥13.5B
- 276 RayFY Feb 2026 ¥13.4B
- 277 AidmaThis companyFY Aug 2025 ¥13.3B
- 278 TRANS GENIC GROUPFY Mar 2026 ¥13.2B
- 279 GAKKYUSHAFY Mar 2026 ¥13.1B
- … 392 companies
Workforce information
Women 74 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 317 |
| Annual paid leave taken |
80% |
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) | ¥48.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Net sales | ¥13.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Diluted earnings per share | 125.53 yen | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Net assets | ¥7.2 billion | Consolidated |
| Ordinary income (loss) | ¥3.2 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Return on equity | 28.1% | Consolidated |
| Equity-to-asset ratio | 66.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.9 billion | Consolidated |
| Basic earnings (loss) per share | 128.97 yen | Consolidated |
| Net assets per share | 484.05 yen | Consolidated |
| Dividend per share | 30 yen | Parent only |
| Net sales | ¥12.3 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Diluted earnings per share | 131.72 yen | Parent only |
| Total number of issued shares (common stock) | 15,313,240 shares | Parent only |
| Net assets | ¥7.5 billion | Parent only |
| Ordinary income (loss) | ¥3.2 billion | Parent only |
| Total assets | ¥10.9 billion | Parent only |
| Return on equity | 28.5% | Parent only |
| Equity-to-asset ratio | 68.7% | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Payout ratio | 22.2% | Parent only |
| Basic earnings (loss) per share | 135.33 yen | Parent only |
| Net assets per share | 503.33 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 429 people | Consolidated |
| Number of employees | 429 people | Consolidated |
| Wage gap between men and women (all employees) | 71.3% | Parent only |
| Average length of service (years) | 2 years | Parent only |
| Average annual salary | ¥6.00 million | Parent only |
| Average age (years) | 30.1 years old | Parent only |
| Number of employees | 347 people | Parent only |
| Number of employees | 347 people | Parent only |
| Wage gap between men and women (regular employees) | 73.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 122.2% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 78 people | Consolidated |
| Average number of temporary employees | 78 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 1 companies | Consolidated |
| Number of consolidated subsidiaries | 16 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 10.0% | Parent only |
| Average number of temporary employees | 29 people | Parent only |
| Average number of temporary employees | 29 people | Parent only |
| Total return on the share price index | 173.1% | Parent only |
| Ratio of female employees in managerial positions | 15.3% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 12,138,742 shares | Consolidated |
| Total number of shares held treasury shares etc | 450,200 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥30.00 million | Consolidated |
| Number of shares | 15,313,240 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.9% | Consolidated |
| Shareholding ratio | 81.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 450,200 shares | Consolidated |
| Number of voting rights | 148,526 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.6 billion | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Number of shares constituting one unit | 100 shares | Consolidated |
| Total shareholder return | 104.7% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥48.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥48.00 million | Consolidated |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥27.51 million | Consolidated |
| Goodwill | ¥1.2 billion | Consolidated |
| Software | ¥62.64 million | Consolidated |
| Retained earnings | ¥6.0 billion | Consolidated |
| Non-current liabilities | ¥0.1 billion | Consolidated |
| Non-current assets | ¥3.1 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Contract liabilities | ¥1.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥62.27 million | Consolidated |
| Tools, furniture and fixtures | ¥19.94 million | Consolidated |
| Buildings | ¥0.1 billion | Consolidated |
| Buildings, net | ¥0.1 billion | Consolidated |
| Construction in progress | ¥4.38 million | Consolidated |
| Investments and other assets | ¥1.6 billion | Consolidated |
| Investment securities | ¥0.9 billion | Consolidated |
| Subscription rights to shares | ¥0.39 million | Consolidated |
| Securities | ¥0.7 billion | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Accounts receivable - other | ¥1.3 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Accrued expenses | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥7.2 billion | Consolidated |
| Current liabilities | ¥3.6 billion | Consolidated |
| Current assets | ¥7.8 billion | Consolidated |
| Accumulated depreciation | ¥-42.33 million | Consolidated |
| Accumulated depreciation | ¥-23.41 million | Consolidated |
| Accumulated depreciation | ¥-8.68 million | Consolidated |
| Intangible assets | ¥1.3 billion | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Cash and deposits | ¥5.4 billion | Consolidated |
| Net assets | ¥7.2 billion | Consolidated |
| Net assets | ¥7.2 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-1.0 billion | Consolidated |
| Valuation and translation adjustments | ¥27.51 million | Consolidated |
| Liabilities | ¥3.7 billion | Consolidated |
| Liabilities and net assets | ¥10.9 billion | Consolidated |
| Accounts payable - trade | ¥0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Capital surplus | ¥1.1 billion | Consolidated |
| Capital stock | ¥1.1 billion | Consolidated |
| Asset retirement obligations | ¥15.19 million | Consolidated |
| Provision for bonuses | ¥4.78 million | Consolidated |
| Vehicle and delivery equipment | ¥17.35 million | Consolidated |
| Vehicles, net | ¥8.68 million | Consolidated |
| Long-term loans payable | ¥95.44 million | Consolidated |
| Non-controlling interests | ¥14.22 million | Consolidated |
| Current portion of long-term loans payable | ¥37.64 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥26.67 million | Parent only |
| Valuation difference on available-for-sale securities | ¥27.51 million | Parent only |
| Software | ¥57.13 million | Parent only |
| Retained earnings | ¥6.3 billion | Parent only |
| Prepaid expenses | ¥78.82 million | Parent only |
| Non-current liabilities | ¥60.00 million | Parent only |
| Non-current assets | ¥4.4 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Contract liabilities | ¥1.4 billion | Parent only |
| Tools, furniture and fixtures | ¥58.29 million | Parent only |
| Tools, furniture and fixtures | ¥18.91 million | Parent only |
| Buildings | ¥0.1 billion | Parent only |
| Buildings, net | ¥0.1 billion | Parent only |
| Construction in progress | ¥4.38 million | Parent only |
| Investments and other assets | ¥4.2 billion | Parent only |
| Investment securities | ¥0.7 billion | Parent only |
| Subscription rights to shares | ¥0.39 million | Parent only |
| Securities | ¥0.7 billion | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Accounts receivable - other | ¥1.3 billion | Parent only |
| Income taxes payable | ¥0.7 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥7.5 billion | Parent only |
| Current liabilities | ¥3.4 billion | Parent only |
| Current assets | ¥6.5 billion | Parent only |
| Accumulated depreciation | ¥-39.38 million | Parent only |
| Accumulated depreciation | ¥-21.43 million | Parent only |
| Accumulated depreciation | ¥-8.68 million | Parent only |
| Intangible assets | ¥57.13 million | Parent only |
| Cash and deposits | ¥4.2 billion | Parent only |
| Net assets | ¥7.5 billion | Parent only |
| Net assets | ¥7.5 billion | Parent only |
| Total assets | ¥10.9 billion | Parent only |
| Deferred tax assets | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥6.3 billion | Parent only |
| Treasury stock | ¥-1.0 billion | Parent only |
| Valuation and translation adjustments | ¥27.51 million | Parent only |
| Liabilities | ¥3.4 billion | Parent only |
| Liabilities and net assets | ¥10.9 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Capital surplus | ¥1.1 billion | Parent only |
| Legal capital surplus | ¥1.1 billion | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Vehicle and delivery equipment | ¥17.35 million | Parent only |
| Vehicles, net | ¥8.68 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥60.00 million | Parent only |
| Shares of subsidiaries and associates | ¥2.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥65.08 million | Consolidated |
| Revenue | ¥5.49 million | Consolidated |
| Revenue | ¥83.75 million | Consolidated |
| Revenue | ¥-5.49 million | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥0.7 billion | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.54 million | Consolidated |
| Other | ¥0.12 million | Consolidated |
| Other comprehensive income | ¥-0.36 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.36 million | Consolidated |
| Commission for syndicate loan | ¥5.49 million | Consolidated |
| Cancellation refund | ¥83.75 million | Consolidated |
| Recoveries of written off receivables | ¥7.56 million | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Subsidy income | ¥3.70 million | Consolidated |
| Comprehensive income | ¥2.0 billion | Consolidated |
| Gain on investments in silent partnerships | ¥8.84 million | Consolidated |
| Interest income | ¥10.31 million | Consolidated |
| Operating income | ¥3.1 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥31.03 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.64 million | Consolidated |
| Cost of sales | ¥4.0 billion | Consolidated |
| Gross profit (loss) | ¥9.3 billion | Consolidated |
| Net sales | ¥13.3 billion | Consolidated |
| Net income | ¥2.0 billion | Consolidated |
| Net income | ¥2.0 billion | Consolidated |
| Net income (loss) | ¥2.0 billion | Consolidated |
| Net income (loss) | ¥2.0 billion | Consolidated |
| Loss on sales of investment securities | ¥0.50 million | Consolidated |
| Loss on valuation of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥21.79 million | Consolidated |
| Interest expenses | ¥3.64 million | Consolidated |
| Commission fees | ¥0.9 billion | Consolidated |
| Issuance of new shares | ¥0.20 million | Consolidated |
| Income taxes - current | ¥1.1 billion | Consolidated |
| Income taxes | ¥1.0 billion | Consolidated |
| Income taxes - deferred | ¥-64.87 million | Consolidated |
| Extraordinary income | ¥2.64 million | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥3.0 billion | Consolidated |
| Income (loss) before income taxes | ¥3.0 billion | Consolidated |
| Ordinary income | ¥3.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥2.2 billion | Consolidated |
| Purchase of treasury stock | ¥-1.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥6.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥6.71 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥6.71 million | Consolidated |
| Other | ¥3.94 million | Parent only |
| Other | ¥0.08 million | Parent only |
| Commission for syndicate loan | ¥5.49 million | Parent only |
| Cancellation refund | ¥83.75 million | Parent only |
| Recoveries of written off receivables | ¥7.56 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Subsidy income | ¥3.30 million | Parent only |
| Gain on investments in silent partnerships | ¥8.84 million | Parent only |
| Interest income | ¥13.72 million | Parent only |
| Commission fee | ¥56.40 million | Parent only |
| Operating income | ¥3.0 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥7.64 million | Parent only |
| Gain on sales of non-current assets | ¥2.64 million | Parent only |
| Cost of sales | ¥3.7 billion | Parent only |
| Gross profit (loss) | ¥8.6 billion | Parent only |
| Net sales | ¥12.3 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Loss on sales of investment securities | ¥0.50 million | Parent only |
| Loss on valuation of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥2.07 million | Parent only |
| Commission fees | ¥0.8 billion | Parent only |
| Issuance of new shares | ¥0.20 million | Parent only |
| Income taxes - current | ¥1.0 billion | Parent only |
| Income taxes | ¥0.9 billion | Parent only |
| Income taxes - deferred | ¥-87.39 million | Parent only |
| Depreciation | ¥57.67 million | Parent only |
| Extraordinary income | ¥2.64 million | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥3.0 billion | Parent only |
| Ordinary income | ¥3.2 billion | Parent only |
| Payrolls and allowances-SGA | ¥2.0 billion | Parent only |
| Purchase of treasury stock | ¥-1.0 billion | Parent only |
| Selling, general and administrative expenses | ¥5.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥6.33 million | Consolidated |
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.38 million | Parent only |
Statement of cash flows (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥24.22 million | Consolidated |
| Payments for contributions in insurance fund | ¥-0.73 million | Consolidated |
| Cancellation refund | ¥-83.75 million | Consolidated |
| Interest expenses paid | ¥-2.88 million | Consolidated |
| Interest and dividends income received | ¥10.62 million | Consolidated |
| Loss gain on investments in silent partnership | ¥-8.84 million | Consolidated |
| Interest and dividend income | ¥-10.31 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-2.64 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.1 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥24.20 million | Consolidated |
| Subtotal | ¥3.2 billion | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Proceeds from sales of investment securities | ¥30.00 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥0.50 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥21.79 million | Consolidated |
| Interest expenses | ¥3.64 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.58 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-9.19 million | Consolidated |
| Purchase of short term investment securities | ¥-0.9 billion | Consolidated |
| Proceeds from sales of short term investment securities | ¥0.7 billion | Consolidated |
| Purchase of property plant and equipment | ¥-27.05 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥3.44 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.6 billion | Consolidated |
| Decrease in consumption taxes payable | ¥10.23 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-1.34 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.18 million | Consolidated |
| Income taxes paid | ¥-0.9 billion | Consolidated |
| Income taxes refund | ¥1.01 million | Consolidated |
| Depreciation | ¥85.20 million | Consolidated |
| Increase in short term loans payable | ¥0.2 billion | Consolidated |
| Decrease in short term loans payable | ¥-0.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.0 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-60.89 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.5 billion | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-28.52 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 429 | Consolidated | Disclosed |
| Net assets | ¥7.2 billion | Consolidated | Disclosed |
| Net sales | ¥13.3 billion | Consolidated | Disclosed |
| Operating income | ¥3.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.2 billion | Consolidated | Disclosed |
| Net income | ¥2.0 billion | Consolidated | Disclosed |
| Total assets | ¥10.9 billion | Consolidated | Disclosed |
| Operating margin | 23.4% | Consolidated | Calculated |
| Net margin | 14.7% | Consolidated | Calculated |
| Sales per employee | 30931324 yen | Consolidated | Calculated |
| Total asset turnover | 1.22 times | Consolidated | Calculated |
| Net assets to total assets | 66.1% | Consolidated | Calculated |