KAPPA.CREATE
KAPPA.CREATE CO.,LTD.
Company highlights
The largest segment by revenue is 回転寿司事業, at 80.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KAPPA.CREATE
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| 回転寿司事業 | ¥59.2 billion | 80.9% | ¥59.6 billion | ¥0.5 billion | 0.9% | ¥1.4 billion |
| デリカ事業 | ¥13.9 billion | 19.1% | ¥13.6 billion | ¥-46.00 million | -0.3% | ¥-26.00 million |
| Total of the businesses | ¥73.2 billion | 100.0% | ||||
Revenue and profit
KAPPA.CREATE
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥16.4 billion | Consolidated |
| Other | ¥15.5 billion | Consolidated | |
| Rents | ¥4.7 billion | Consolidated | |
| Depreciation | ¥2.2 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥37.8 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated | |
| Operating income | ¥0.5 billion | Consolidated | |
| Net income | ¥-0.4 billion | Consolidated |
KAPPA.CREATE
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥16.4 billion
- Other ¥15.5 billion
- Rents ¥4.7 billion
- Depreciation ¥2.2 billion
- Provision for bonuses ¥0.2 billion
- Retirement benefit expenses ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
KAPPA.CREATE
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
KAPPA.CREATE
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥67.2B | ¥70.4B | ¥72.2B | ¥73.2B | ¥73.2B |
| Year on year (%) | +3.6% | +4.8% | +2.5% | +1.4% | -0.0% |
| Ordinary income (loss) | -¥1.9B | -¥1.1B | ¥1.7B | ¥1.5B | ¥0.6B |
| Change from prior year | 1.28x | 0.58x | loss to profit◆ | -16.0% | -59.6% |
| Ordinary income (loss) as a share of Net sales | -2.8% | -1.6% | 2.4% | 2.0% | 0.8% |
| Change (percentage points) | -0.5 points | +1.2 points | +4.0 points◆ | -0.4 points | -1.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Ordinary income (loss) as a share of revenue -2.8 points, Ordinary income (loss) profit to loss
- 2016Ordinary income (loss) as a share of revenue +2.5 points
- 2017Ordinary income (loss) as a share of revenue -3.8 points, Ordinary income (loss) profit to loss
- 2018Ordinary income (loss) loss to profit
- 2021Ordinary income (loss) as a share of revenue -4.3 points, Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue +4.0 points, Ordinary income (loss) loss to profit
KAPPA.CREATE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KAPPA.CREATE
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥67.2 billion | ¥70.4 billion | ¥72.2 billion | ¥73.2 billion | ¥73.2 billion |
| Ordinary income (loss) | ¥-1.9 billion | ¥-1.1 billion | ¥1.7 billion | ¥1.5 billion | ¥0.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥-3.0 billion | ¥1.4 billion | ¥1.0 billion | ¥-0.4 billion |
| Comprehensive income | ¥0.8 billion | ¥-3.0 billion | ¥1.4 billion | ¥1.0 billion | ¥-0.4 billion |
| Net assets | ¥11.7 billion | ¥8.7 billion | ¥10.1 billion | ¥10.9 billion | ¥10.2 billion |
| Total assets | ¥31.6 billion | ¥28.9 billion | ¥30.2 billion | ¥31.1 billion | ¥29.0 billion |
| Net assets per share | 235.8 yen | 174.79 yen | 203.3 yen | 219.66 yen | 206.88 yen |
| Basic earnings (loss) per share | 14.92 yen | -61.65 yen | 28.29 yen | 20.77 yen | -7.99 yen |
| Equity-to-asset ratio | 36.8% | 29.8% | 33.2% | 34.9% | 35.2% |
| Return on equity | 6.5% | -30.0% | 15.0% | 9.9% | -3.7% |
| Net cash provided by (used in) operating activities | ¥2.6 billion | ¥2.5 billion | ¥3.6 billion | ¥3.8 billion | ¥2.5 billion |
| Net cash provided by (used in) investing activities | ¥0.3 billion | ¥-1.1 billion | ¥-2.5 billion | ¥-1.9 billion | ¥-2.1 billion |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | ¥-3.3 billion | ¥-0.6 billion | ¥-1.9 billion | ¥-2.3 billion |
| Cash and cash equivalents | ¥9.4 billion | ¥7.5 billion | ¥7.9 billion | ¥7.9 billion | ¥6.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥53.0 billion | ¥56.4 billion | ¥58.3 billion | ¥59.3 billion | ¥57.8 billion |
| Ordinary income (loss) | ¥-2.3 billion | ¥-1.1 billion | ¥1.7 billion | ¥1.4 billion | ¥0.6 billion |
| Net income (loss) | ¥0.3 billion | ¥-2.7 billion | ¥1.4 billion | ¥1.2 billion | ¥-0.4 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 49,414,578 shares | 49,414,578 shares | 49,414,578 shares | 49,414,578 shares | 49,414,578 shares |
| Net assets | ¥11.0 billion | ¥8.3 billion | ¥9.7 billion | ¥10.6 billion | ¥10.0 billion |
| Total assets | ¥29.3 billion | ¥26.9 billion | ¥28.3 billion | ¥28.8 billion | ¥26.3 billion |
| Net assets per share | 223.56 yen | 169.03 yen | 196.82 yen | 215.47 yen | 202.99 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 5 yen | 5 yen | Could not be retrieved |
| Basic earnings (loss) per share | 6.12 yen | -55.18 yen | 27.64 yen | 23.27 yen | -7.72 yen |
| Equity-to-asset ratio | 37.7% | 30.9% | 34.4% | 37.0% | 38.1% |
| Return on equity | 2.8% | -28.1% | 15.1% | 11.4% | -3.7% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 18.1% | 21.5% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2025 | ¥5 | Could not be retrieved | 21.5% | |
| FY ending 3/2024 | ¥5 | Could not be retrieved | 18.1% | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2019 | ¥5 | Could not be retrieved | 1,136.4% | |
| FY ending 3/2018 | ¥5 | Could not be retrieved | 31.9% | |
| FY 2017 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2016 | ¥20 | Could not be retrieved | 17.3% |
KAPPA.CREATE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KAPPA.CREATE
Unit %Source Annual securities reports
- Financial institutions6.71%
- Securities firms0.20%
- Other corporations50.74%
- Foreign holders (institutions)2.02%
- Foreign holders (individuals)0.08%
- Individuals and others40.25%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社SPCカッパ | 50.54% | 24,943,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.18% | 2,557,000 |
| 3 | みずほ信託銀行株式会社 退職給付信託 みずほ銀行口 再信託受信者 株式会社日本カストディ銀行 | 0.78% | 383,000 |
| 4 | カッパ・クリエイト従業員持株会 | 0.52% | 256,000 |
| 5 | UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT(常任代理人 シティバンク、エヌ・エイ東京支店) | 0.48% | 237,000 |
| 6 | 株式会社日本カストディ銀行(信託口) | 0.42% | 209,000 |
| 7 | JPMSLLC CL JPY(常任代理人 シティバンク、エヌ・エイ東京支店) | 0.31% | 154,000 |
| 8 | 株式会社日本カストディ銀行(信託口4) | 0.22% | 107,000 |
| 9 | STATE STREET BANK AND TRUST COMPANY 510372(常任代理人 株式会社みずほ銀行決済営業部) | 0.21% | 104,000 |
| 10 | BNP PARIBAS NEW YORK BRANCH - PRIME BROKERAGE CLEARANCE ACCOUNT(常任代理人 香港上海銀行東京支店) | 0.18% | 86,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥2.7 billion |
| FY ending 3/2021 | ¥1.9 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| 回転寿司事業 | ¥0.7 billion |
| デリカ事業 | ¥0.1 billion |
Revenue scale in the same industry
KAPPA.CREATE
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 126 companies
- 130 SRSFY Mar 2026 ¥76.4B
- 131 Genki Global Dining ConceptsFY Mar 2026 ¥73.7B
- 132 KAPPA.CREATEThis companyFY Mar 2026 ¥73.2B
- 133 JoyfullFY Jun 2026 ¥72.7B
- 134 JFLAFY Mar 2026 ¥65.7B
- … 209 companies
Workforce information
Women 6,604 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 10,925 |
| Share of managers who are women | 8.6% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 34,110 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥63.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥4.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Net sales | ¥73.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | Consolidated |
| Cash and cash equivalents | ¥6.0 billion | Consolidated |
| Net assets | ¥10.2 billion | Consolidated |
| Ordinary income (loss) | ¥0.6 billion | Consolidated |
| Total assets | ¥29.0 billion | Consolidated |
| Return on equity | -3.7% | Consolidated |
| Equity-to-asset ratio | 35.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Consolidated |
| Basic earnings (loss) per share | -7.99 yen | Consolidated |
| Net assets per share | 206.88 yen | Consolidated |
| Net sales | ¥57.8 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Total number of issued shares (common stock) | 49,414,578 shares | Parent only |
| Net assets | ¥10.0 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥26.3 billion | Parent only |
| Return on equity | -3.7% | Parent only |
| Equity-to-asset ratio | 38.1% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | -7.72 yen | Parent only |
| Net assets per share | 202.99 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 801 people | Consolidated |
| Number of employees | 801 people | Consolidated |
| Wage gap between men and women (all employees) | 86.1% | Parent only |
| Average length of service (years) | 14.5 years | Parent only |
| Average annual salary | ¥4.69 million | Parent only |
| Average age (years) | 39.8 years old | Parent only |
| Number of employees | 648 people | Parent only |
| Number of employees | 648 people | Parent only |
| Wage gap between men and women (regular employees) | 81.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 122.9% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 6,199 people | Consolidated |
| Average number of temporary employees | 6,199 people | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 280.0% | Parent only |
| Average number of temporary employees | 5,316 people | Parent only |
| Average number of temporary employees | 5,316 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 8.6% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥85.00 million | Consolidated |
| Number of shares held | 29,041,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 62,200 shares | Consolidated |
| Number of shares | 49,414,578 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 58.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 62,200 shares | Consolidated |
| Number of voting rights | 493,285 units | Consolidated |
| Carrying amount on the balance sheet | ¥9.00 million | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.8 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 106.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.7 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥63.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥4.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥63.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥4.00 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥23.00 million | Consolidated |
| Change in average annual salary from the previous year | 4.1% | Parent only |
| Revenue | ¥22.00 million | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Balance sheet (118 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥87.00 million | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥45.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥8.00 million | Consolidated |
| Software | ¥51.00 million | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease obligations | ¥61.00 million | Consolidated |
| Lease assets | ¥0.3 billion | Consolidated |
| Retained earnings | ¥1.6 billion | Consolidated |
| Raw materials and supplies | ¥0.5 billion | Consolidated |
| Merchandise and finished goods | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥7.4 billion | Consolidated |
| Non-current assets | ¥17.1 billion | Consolidated |
| Land | ¥1.6 billion | Consolidated |
| Accounts receivable - trade | ¥3.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥9.9 billion | Consolidated |
| Buildings and structures | ¥27.8 billion | Consolidated |
| Construction in progress | ¥93.00 million | Consolidated |
| Investments and other assets | ¥4.9 billion | Consolidated |
| Investment securities | ¥0.9 billion | Consolidated |
| Lease and guarantee deposits | ¥3.5 billion | Consolidated |
| Right of using facilities | ¥2.00 million | Consolidated |
| Property, plant and equipment | ¥12.1 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥1.7 billion | Consolidated |
| Accounts payable - other | ¥2.2 billion | Consolidated |
| Shareholders' equity | ¥10.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥8.2 billion | Consolidated |
| Current liabilities | ¥11.3 billion | Consolidated |
| Current assets | ¥11.8 billion | Consolidated |
| Accumulated depreciation | ¥-35.9 billion | Consolidated |
| Foreign currency translation adjustment | ¥4.00 million | Consolidated |
| Intangible assets | ¥98.00 million | Consolidated |
| Cash and cash equivalents | ¥6.0 billion | Consolidated |
| Cash and deposits | ¥6.0 billion | Consolidated |
| Net assets | ¥10.2 billion | Consolidated |
| Net assets | ¥10.2 billion | Consolidated |
| Total assets | ¥29.0 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-14.00 million | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-52.00 million | Consolidated |
| Valuation and translation adjustments | ¥-1.00 million | Consolidated |
| Liabilities | ¥18.7 billion | Consolidated |
| Liabilities and net assets | ¥29.0 billion | Consolidated |
| Provision for sales promotion expenses | ¥0.1 billion | Consolidated |
| Accounts payable - trade | ¥3.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.00 million | Consolidated |
| Capital surplus | ¥8.6 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥1.7 billion | Consolidated |
| Provision for bonuses | ¥91.00 million | Consolidated |
| Net defined benefit liability | ¥75.00 million | Consolidated |
| Long-term loans payable | ¥4.0 billion | Consolidated |
| Long term accounts payable other | ¥1.4 billion | Consolidated |
| Non-controlling interests | ¥33.00 million | Consolidated |
| Current portion of long-term loans payable | ¥2.5 billion | Consolidated |
| Other | ¥99.00 million | Parent only |
| Other | ¥74.00 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥2.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥5.00 million | Parent only |
| Other capital surplus | ¥7.0 billion | Parent only |
| Software | ¥48.00 million | Parent only |
| Lease obligations | ¥2.00 million | Parent only |
| Lease assets, net | ¥1.00 million | Parent only |
| Retained earnings | ¥1.6 billion | Parent only |
| Prepaid expenses | ¥0.6 billion | Parent only |
| Raw materials and supplies | ¥0.2 billion | Parent only |
| Merchandise and finished goods | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥7.1 billion | Parent only |
| Non-current assets | ¥16.7 billion | Parent only |
| Land | ¥1.2 billion | Parent only |
| Accounts receivable - trade | ¥2.0 billion | Parent only |
| Tools, furniture and fixtures | ¥2.1 billion | Parent only |
| Buildings and structures, net | ¥5.4 billion | Parent only |
| Construction in progress | ¥75.00 million | Parent only |
| Investments and other assets | ¥5.8 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Lease and guarantee deposits | ¥3.2 billion | Parent only |
| Right of using facilities | ¥3.00 million | Parent only |
| Property, plant and equipment | ¥10.8 billion | Parent only |
| Accounts receivable - other | ¥0.6 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥1.4 billion | Parent only |
| Accounts payable - other | ¥1.9 billion | Parent only |
| Shareholders' equity | ¥10.0 billion | Parent only |
| Machinery, equipment and vehicles, net | ¥2.0 billion | Parent only |
| Current liabilities | ¥9.2 billion | Parent only |
| Current assets | ¥9.6 billion | Parent only |
| Intangible assets | ¥54.00 million | Parent only |
| Cash and deposits | ¥5.5 billion | Parent only |
| Net assets | ¥10.0 billion | Parent only |
| Net assets | ¥10.0 billion | Parent only |
| Total assets | ¥26.3 billion | Parent only |
| Deferred gains or losses on hedges | ¥-14.00 million | Parent only |
| Deferred tax assets | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥1.6 billion | Parent only |
| Treasury stock | ¥-52.00 million | Parent only |
| Valuation and translation adjustments | ¥-9.00 million | Parent only |
| Liabilities | ¥16.3 billion | Parent only |
| Liabilities and net assets | ¥26.3 billion | Parent only |
| Provision for sales promotion expenses | ¥0.1 billion | Parent only |
| Accounts payable - trade | ¥2.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-8.00 million | Parent only |
| Capital surplus | ¥8.3 billion | Parent only |
| Legal capital surplus | ¥1.3 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥1.6 billion | Parent only |
| Provision for bonuses | ¥73.00 million | Parent only |
| Long-term loans payable | ¥4.0 billion | Parent only |
| Long term accounts payable other | ¥1.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.4 billion | Parent only |
| Current portion of long-term loans payable | ¥2.5 billion | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.5 billion | Consolidated |
| Other comprehensive income | ¥-2.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥6.00 million | Consolidated |
| Comprehensive income | ¥-0.4 billion | Consolidated |
| Sponsorship income | ¥20.00 million | Consolidated |
| Interest income | ¥17.00 million | Consolidated |
| Rental income | ¥0.2 billion | Consolidated |
| Dividend income | ¥85.00 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Loss on retirement of non-current assets | ¥6.00 million | Consolidated |
| Rents | ¥4.7 billion | Consolidated |
| Cost of sales | ¥35.4 billion | Consolidated |
| Gross profit (loss) | ¥37.8 billion | Consolidated |
| Net sales | ¥73.2 billion | Consolidated |
| Net income | ¥-0.4 billion | Consolidated |
| Net income | ¥-0.4 billion | Consolidated |
| Net income (loss) | ¥-0.4 billion | Consolidated |
| Net income (loss) | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Deficit disposition | ¥-0.2 billion | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥94.00 million | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Foreign exchange gains | ¥11.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-5.00 million | Consolidated |
| Extraordinary loss | ¥0.7 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-12.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.9 billion | Consolidated |
| Interest on bonds | ¥0 | Consolidated |
| Income (loss) before income taxes | ¥-0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.1 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated |
| Salaries and allowances | ¥16.4 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-2.00 million | Consolidated |
| Disposal of treasury stock | ¥5.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥37.2 billion | Consolidated |
| Cost of rent income | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Miscellaneous income | ¥58.00 million | Consolidated |
| Other | ¥16.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-8.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-9.00 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Sponsorship income | ¥20.00 million | Parent only |
| Interest income | ¥51.00 million | Parent only |
| Rental income | ¥0.3 billion | Parent only |
| Dividend income | ¥85.00 million | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Non-operating income | ¥0.5 billion | Parent only |
| Non-operating expenses | ¥0.6 billion | Parent only |
| Loss on retirement of non-current assets | ¥6.00 million | Parent only |
| Rents | ¥4.5 billion | Parent only |
| Cost of sales | ¥22.8 billion | Parent only |
| Gross profit (loss) | ¥35.0 billion | Parent only |
| Net sales | ¥57.8 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥94.00 million | Parent only |
| Depreciation | ¥2.2 billion | Parent only |
| Impairment loss | ¥0.7 billion | Parent only |
| Foreign exchange gains | ¥10.00 million | Parent only |
| Extraordinary loss | ¥0.7 billion | Parent only |
| Interest on bonds | ¥0 | Parent only |
| Income (loss) before income taxes | ¥-0.1 billion | Parent only |
| Ordinary income | ¥0.6 billion | Parent only |
| Salaries and allowances | ¥15.8 billion | Parent only |
| Disposal of treasury stock | ¥5.00 million | Parent only |
| Selling, general and administrative expenses | ¥34.4 billion | Parent only |
| Cost of rent income | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥66.00 million | Parent only |
| Miscellaneous income | ¥43.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-10.00 million | Consolidated |
| Total changes during the period | ¥-0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-1.00 million | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Amortization of goodwill | ¥10.00 million | Consolidated |
| Repayments of finance lease obligations | ¥-52.00 million | Consolidated |
| Payments for transfer of business2 | ¥-0.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥0.1 billion | Consolidated |
| Repayments of installment payables | ¥-1.2 billion | Consolidated |
| Interest and dividend income | ¥-0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥6.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.1 billion | Consolidated |
| Subtotal | ¥2.8 billion | Consolidated |
| Interest expenses and interest on bonds | ¥0.2 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥89.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-90.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.8 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-0.1 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥60.00 million | Consolidated |
| Income taxes refund (paid) | ¥-0.2 billion | Consolidated |
| Depreciation | ¥2.3 billion | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Purchase of intangible assets | ¥-3.00 million | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥3.00 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-2.7 billion | 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 | Not disclosed | Not applicable | Not disclosed |
| Number of employees | 801 | Consolidated | Disclosed |
| Net assets | ¥10.2 billion | Consolidated | Disclosed |
| Net sales | ¥73.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.6 billion | Consolidated | Disclosed |
| Net income | ¥-0.4 billion | Consolidated | Disclosed |
| Total assets | ¥29.0 billion | Consolidated | Disclosed |
| Operating margin | 0.7% | Consolidated | Calculated |
| Net margin | -0.5% | Consolidated | Calculated |
| Sales per employee | 91377029 yen | Consolidated | Calculated |
| Total asset turnover | 2.53 times | Consolidated | Calculated |
| Net assets to total assets | 35.3% | Consolidated | Calculated |