SYLA
SYLA Holdings Co.,Ltd.
Company highlights
The largest segment by revenue is Real estate, at 87.8% of the total.
Key figures
Period Jun 2025 to May 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SYLA
Revenue and profit by business segment
Period Jun 2025 to May 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||
|---|---|---|---|---|
| This year | Share | This year | Margin | |
| Real estate | ¥34.4 billion | 87.8% | ¥5.6 billion | 16.3% |
| Asset management | ¥2.8 billion | 7.3% | ¥0.9 billion | 31.5% |
| Sustainable energy | ¥1.7 billion | 4.3% | ¥39.00 million | 2.3% |
| Construction | ¥0.2 billion | 0.6% | ¥-0.6 billion | -255.5% |
| Total of the businesses | ¥39.1 billion | 100.0% | ||
Revenue and profit
SYLA
Period Jun 2025 to May 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Taxes and dues | ¥0.6 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥49.00 million | Consolidated | |
| Provision for management board incentive plan trust | ¥15.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥14.00 million | Consolidated | |
| Provision for bonuses | ¥13.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥7.8 billion | Consolidated |
| Net income | ¥6.7 billion | Consolidated | |
| Operating income | ¥3.2 billion | Consolidated | |
| Ordinary income | ¥2.1 billion | Consolidated |
SYLA
Selling, general and administrative expenses
Period Jun 2025 to May 2026Source Annual securities reports
- Taxes and dues ¥0.6 billion
- Directors' compensations ¥0.4 billion
- Depreciation ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Provision for management board incentive plan trust ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥3.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
SYLA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥6.1B | ¥7.4B | ¥4.8B | ¥5.4B | ¥39.3B |
| Year on year (%) | +0.4% | +22.8%◆ | -36.0%◆ | +13.7% | comparison basis not confirmed |
| Ordinary income (loss) | ¥1.0B | ¥1.1B | ¥0.3B | ¥0.2B | ¥2.1B |
| Change from prior year | +62.6% | +6.2% | -72.1% | -26.5% | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 16.8% | 14.5% | 6.3% | 4.1% | 5.3% |
| Change (percentage points) | +6.4 points◆ | -2.3 points◆ | -8.2 points◆ | -2.2 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year -30.2%
- 2015Ordinary income (loss) as a share of revenue +9.1 points
- 2017Ordinary income (loss) as a share of revenue -3.9 points
- 2018Net sales year on year -30.2%, Ordinary income (loss) as a share of revenue +5.9 points
- 2019Ordinary income (loss) as a share of revenue -2.0 points
- 2020Net sales year on year -27.8%
- 2021Net sales year on year +36.6%, Ordinary income (loss) as a share of revenue -4.3 points
- 2022Ordinary income (loss) as a share of revenue +6.4 points
- 2023Net sales year on year +22.8%, Ordinary income (loss) as a share of revenue -2.3 points
- 2024Net sales year on year -36.0%, Ordinary income (loss) as a share of revenue -8.2 points
- 2025Ordinary income (loss) as a share of revenue -2.2 points
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥39.3 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.1 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥6.7 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥6.7 billion |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥18.8 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥70.5 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 476.58 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 168.91 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 154.36 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 25.5% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 37.2% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-1.8 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-8.3 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥8.6 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥7.3 billion |
Parent only indicators (19 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥6.1 billion | ¥7.4 billion | ¥4.8 billion | ¥5.4 billion | ¥7.1 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.1 billion | ¥0.3 billion | ¥0.2 billion | ¥0.2 billion |
| Net income (loss) | ¥0.8 billion | ¥0.8 billion | ¥0.2 billion | ¥-0.7 billion | ¥0.4 billion |
| Capital stock | ¥2.0 billion | ¥2.0 billion | ¥2.0 billion | ¥2.3 billion | ¥2.4 billion |
| Total number of issued shares (common stock) | 10,789,800 shares | 10,789,800 shares | 10,789,800 shares | 12,060,300 shares | 42,068,762 shares |
| Net assets | ¥11.1 billion | ¥11.4 billion | ¥11.3 billion | ¥11.1 billion | ¥16.1 billion |
| Total assets | ¥18.9 billion | ¥17.2 billion | ¥15.2 billion | ¥16.7 billion | ¥29.6 billion |
| Net assets per share | 1,049.08 yen | 1,080.93 yen | 1,062.61 yen | 917.56 yen | 407.05 yen |
| Dividend per share | 40 yen | 40 yen | 30 yen | 3.5 yen | 13 yen |
| Interim dividend per share | 20 yen | 20 yen | 20 yen | 2 yen | 6 yen |
| Basic earnings (loss) per share | 78.85 yen | 72.27 yen | 20.1 yen | -56.2 yen | 9.84 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 8.99 yen |
| Equity-to-asset ratio | 58.6% | 66.4% | 74.2% | 66.1% | 51.9% |
| Return on equity | 7.7% | 6.7% | 1.9% | -5.9% | 2.9% |
| Payout ratio | 50.7% | 55.3% | 149.2% | -6.2% | 132.1% |
| Net cash provided by (used in) operating activities | ¥1.3 billion | ¥2.4 billion | ¥0.9 billion | ¥0.6 billion | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥0.8 billion | ¥-0.5 billion | ¥-1.6 billion | ¥-0.7 billion | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | ¥-2.3 billion | ¥-1.4 billion | ¥1.9 billion | Could not be retrieved |
| Cash and cash equivalents | ¥7.5 billion | ¥7.1 billion | ¥4.9 billion | ¥6.7 billion | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 5/2026 | ¥13 | ¥6 | 132.1% | |
| FY ending 5/2025 | ¥3.5 | ¥2 | -6.2% | |
| FY ending 5/2024 | ¥30 | ¥20 | 149.2% | |
| FY ending 5/2023 | ¥40 | ¥20 | 55.3% | |
| FY ending 5/2022 | ¥40 | ¥20 | 50.7% | |
| FY ending 5/2021 | ¥40 | ¥20 | 95.7% | |
| FY ending 5/2020 | ¥45 | ¥25 | 112.6% | |
| FY ending 5/2019 | ¥40 | ¥20 | 43.5% | |
| FY ending 5/2018 | ¥40 | ¥20 | 53.0% | |
| FY ending 5/2017 | ¥40 | ¥20 | 54.3% | |
| FY ending 5/2016 | ¥35 | ¥15 | 50.7% | |
| FY ending 5/2015 | ¥40 | ¥15 | 30.7% | |
| FY ending 5/2014 | ¥30 | ¥15 | 117.8% | Stock split or share consolidation noted |
| FY ending 5/2013 | ¥3,000 | ¥1,500 | 91.8% |
SYLA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SYLA
Unit %Source Annual securities reports
- Financial institutions2.50%
- Securities firms1.30%
- Other corporations37.30%
- Foreign holders (institutions)1.10%
- Foreign holders (individuals)0.10%
- Individuals and others57.80%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社杉本 | 17.71% | 6,726,005 |
| 2 | 株式会社SY | 15.2% | 5,772,195 |
| 3 | 杉本 宏之 | 8.24% | 3,130,850 |
| 4 | 湯藤 善行 | 7.71% | 2,930,070 |
| 5 | 株式会社ベクトル | 1.85% | 704,000 |
| 6 | 伊藤 功一 | 1.54% | 587,400 |
| 7 | 野村信託銀行株式会社 | 1.29% | 492,000 |
| 8 | 島袋 完渓 | 1.25% | 475,900 |
| 9 | 上田八木短資株式会社 | 0.76% | 289,100 |
| 10 | Future design Capital株式会社 | 0.72% | 275,440 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
SYLA
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 59 companies
- 63 Aoyama Zaisan NetworksFY Dec 2025 ¥41.8B
- 64 URBANETFY Jun 2026 ¥39.4B
- 65 SYLAThis companyFY May 2026 ¥39.3B
- 66 Daiei Real Estate & DevelopmentFY Mar 2026 ¥39.3B
- 67 大英産業FY Sep 2025 ¥39.1B
- … 80 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | RSM清和監査法人 |
| Audit fees (this year, total) | ¥51.00 million |
| Non-audit fees (this year, total) | ¥6.00 million |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥6.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.8 billion | Consolidated |
| Net sales | ¥39.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.3 billion | Consolidated |
| Diluted earnings per share | 154.36 yen | Consolidated |
| Cash and cash equivalents | ¥7.3 billion | Consolidated |
| Net assets | ¥18.8 billion | Consolidated |
| Ordinary income (loss) | ¥2.1 billion | Consolidated |
| Total assets | ¥70.5 billion | Consolidated |
| Return on equity | 37.2% | Consolidated |
| Equity-to-asset ratio | 25.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥6.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.6 billion | Consolidated |
| Basic earnings (loss) per share | 168.91 yen | Consolidated |
| Net assets per share | 476.58 yen | Consolidated |
| Dividend per share | 13 yen | Parent only |
| Net sales | ¥7.1 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Diluted earnings per share | 8.99 yen | Parent only |
| Total number of issued shares (common stock) | 42,068,762 shares | Parent only |
| Net assets | ¥16.1 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥29.6 billion | Parent only |
| Return on equity | 2.9% | Parent only |
| Equity-to-asset ratio | 51.9% | Parent only |
| Capital stock | ¥2.4 billion | Parent only |
| Payout ratio | 132.1% | Parent only |
| Interim dividend per share | 6 yen | Parent only |
| Basic earnings (loss) per share | 9.84 yen | Parent only |
| Net assets per share | 407.05 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 227 people | Consolidated |
| Number of employees | 227 people | Consolidated |
| Average length of service (years) | 3.5 years | Parent only |
| Average annual salary | ¥13.00 million | Parent only |
| Average age (years) | 36.3 years old | Parent only |
| Number of employees | 43 people | Parent only |
| Number of employees | 43 people | Parent only |
| Number of employees | 43 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥39.3 billion | Consolidated |
| Average number of temporary employees | 16 people | Consolidated |
| Average number of temporary employees | 16 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 3 people | Parent only |
| Average number of temporary employees | 3 people | Parent only |
| Average number of temporary employees | 3 people | Parent only |
| Total return on the share price index | 445.8% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 21,382,960 shares | Consolidated |
| Total number of shares held treasury shares etc | 4,081,000 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 5 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥56.00 million | Consolidated |
| Number of shares | 42,068,762 shares | Consolidated |
| Shareholding ratio treasury shares etc | 9.7% | Consolidated |
| Shareholding ratio | 56.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 4,081,000 shares | Consolidated |
| Number of voting rights | 379,680 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥32.00 million | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 53.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥6.1 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥41.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥51.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥10.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥6.00 million | Consolidated |
| Fees for non-audit services - total | ¥6.00 million | Consolidated |
Accounts unique to this company (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥31.00 million | Consolidated |
| Revenue | ¥2.5 billion | Consolidated |
| Revenue | ¥-86.00 million | Consolidated |
| Revenue | ¥-31.00 million | Consolidated |
| Revenue | ¥49.00 million | Consolidated |
| Revenue | ¥86.00 million | Consolidated |
| Revenue | ¥-29.00 million | Consolidated |
| Revenue | ¥41.00 million | Consolidated |
| Revenue | ¥6.7 billion | Consolidated |
| Revenue | ¥1.4 billion | Consolidated |
| Change in average annual salary from the previous year | 100.6% | Parent only |
| Revenue | ¥0.8 billion | Parent only |
| Revenue | ¥56.00 million | Parent only |
| Revenue | ¥31.00 million | Parent only |
| Revenue | ¥6.4 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Balance sheet (123 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥3.5 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥94.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥32.00 million | Consolidated |
| Other, net | ¥0.9 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Lease obligations | ¥0.9 billion | Consolidated |
| Real estate for sale in process | ¥19.5 billion | Consolidated |
| Retained earnings | ¥11.7 billion | Consolidated |
| Merchandise | ¥56.00 million | Consolidated |
| Operational investment securities | ¥0.8 billion | Consolidated |
| Non-current liabilities | ¥32.3 billion | Consolidated |
| Non-current assets | ¥21.6 billion | Consolidated |
| Land | ¥12.8 billion | Consolidated |
| Accounts receivable - trade and contract assets | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥0.8 billion | Consolidated |
| Buildings and structures | ¥5.1 billion | Consolidated |
| Buildings and structures, net | ¥4.3 billion | Consolidated |
| Provision for management board incentive plan trust | ¥15.00 million | Consolidated |
| Investments and other assets | ¥2.9 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Subscription rights to shares | ¥0.8 billion | Consolidated |
| Property, plant and equipment | ¥18.4 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥18.0 billion | Consolidated |
| Machinery and equipment | ¥0.6 billion | Consolidated |
| Machinery and equipment, net | ¥0.4 billion | Consolidated |
| Current liabilities | ¥19.4 billion | Consolidated |
| Current assets | ¥48.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥7.3 billion | Consolidated |
| Cash and deposits | ¥10.1 billion | Consolidated |
| Short-term loans payable | ¥7.0 billion | Consolidated |
| Bonds payable | ¥0.1 billion | Consolidated |
| Net assets | ¥18.8 billion | Consolidated |
| Net assets | ¥18.8 billion | Consolidated |
| Total assets | ¥70.5 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥32.00 million | Consolidated |
| Liabilities | ¥51.7 billion | Consolidated |
| Liabilities and net assets | ¥70.5 billion | Consolidated |
| Real estate for sale | ¥15.9 billion | Consolidated |
| Accounts payable - trade | ¥0.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-17.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Capital surplus | ¥4.2 billion | Consolidated |
| Capital stock | ¥2.4 billion | Consolidated |
| Asset retirement obligations | ¥45.00 million | Consolidated |
| Provision for bonuses | ¥14.00 million | Consolidated |
| Long-term loans payable | ¥30.5 billion | Consolidated |
| Long-term loans receivable | ¥24.00 million | Consolidated |
| Non-controlling interests | ¥57.00 million | Consolidated |
| Current portion of bonds payable | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥7.2 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥59.00 million | Parent only |
| Other capital surplus | ¥5.4 billion | Parent only |
| Other, net | ¥0.1 billion | Parent only |
| Investments in leases | ¥0.9 billion | Parent only |
| Investments in leases | ¥74.00 million | Parent only |
| Lease obligations | ¥0.9 billion | Parent only |
| Lease obligations | ¥74.00 million | Parent only |
| Investments in capital | ¥0.5 billion | Parent only |
| General reserve | ¥4.1 billion | Parent only |
| Retained earnings | ¥6.6 billion | Parent only |
| Legal retained earnings | ¥62.00 million | Parent only |
| Unearned revenue | ¥0.4 billion | Parent only |
| Operational investment securities | ¥0.8 billion | Parent only |
| Non-current liabilities | ¥7.4 billion | Parent only |
| Non-current assets | ¥17.1 billion | Parent only |
| Land | ¥6.4 billion | Parent only |
| Accounts receivable - trade and contract assets | ¥32.00 million | Parent only |
| Contract liabilities | ¥1.00 million | Parent only |
| Buildings and structures | ¥2.5 billion | Parent only |
| Buildings and structures, net | ¥2.0 billion | Parent only |
| Provision for management board incentive plan trust | ¥15.00 million | Parent only |
| Investments and other assets | ¥8.6 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Subscription rights to shares | ¥0.8 billion | Parent only |
| Property, plant and equipment | ¥8.6 billion | Parent only |
| Income taxes payable | ¥17.00 million | Parent only |
| Shareholders' equity | ¥15.3 billion | Parent only |
| Current liabilities | ¥6.1 billion | Parent only |
| Current assets | ¥12.5 billion | Parent only |
| Accumulated depreciation | ¥-81.00 million | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Intangible assets | ¥2.00 million | Parent only |
| Cash and deposits | ¥5.3 billion | Parent only |
| Short-term loans payable | ¥3.5 billion | Parent only |
| Bonds payable | ¥50.00 million | Parent only |
| Net assets | ¥16.1 billion | Parent only |
| Net assets | ¥16.1 billion | Parent only |
| Total assets | ¥29.6 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥2.5 billion | Parent only |
| Treasury stock | ¥-1.5 billion | Parent only |
| Valuation and translation adjustments | ¥59.00 million | Parent only |
| Liabilities | ¥13.5 billion | Parent only |
| Liabilities and net assets | ¥29.6 billion | Parent only |
| Real estate for sale | ¥5.2 billion | Parent only |
| Accounts payable - trade | ¥42.00 million | Parent only |
| Allowance for doubtful accounts | ¥-17.00 million | Parent only |
| Allowance for doubtful accounts | ¥-18.00 million | Parent only |
| Capital surplus | ¥7.8 billion | Parent only |
| Legal capital surplus | ¥2.4 billion | Parent only |
| Capital stock | ¥2.4 billion | Parent only |
| Long-term loans payable | ¥6.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥4.5 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥2.0 billion | Parent only |
| Current portion of bonds payable | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥1.7 billion | Parent only |
Statement of income (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥45.00 million | Consolidated |
| Other | ¥74.00 million | Consolidated |
| Other | ¥28.00 million | Consolidated |
| Other | ¥6.00 million | Consolidated |
| Other comprehensive income | ¥52.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥52.00 million | Consolidated |
| Amortization of goodwill | ¥49.00 million | Consolidated |
| Amortization of goodwill | ¥49.00 million | Consolidated |
| Office transfer expenses | ¥49.00 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥6.7 billion | Consolidated |
| Income before dividends distribution from silent partnership income taxes | ¥7.6 billion | Consolidated |
| Dividend distribution from silent partnerships | ¥91.00 million | Consolidated |
| Interest income | ¥18.00 million | Consolidated |
| Operating income | ¥3.2 billion | Consolidated |
| Operating income | ¥3.2 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.8 billion | Consolidated |
| Reversal of reserve for reduction entry2 | ¥-0 | Consolidated |
| Cost of sales | ¥31.6 billion | Consolidated |
| Gross profit (loss) | ¥7.8 billion | Consolidated |
| Net sales | ¥39.3 billion | Consolidated |
| Net sales | ¥39.3 billion | Consolidated |
| Net income | ¥6.7 billion | Consolidated |
| Net income | ¥6.7 billion | Consolidated |
| Net income (loss) | ¥6.7 billion | Consolidated |
| Net income (loss) | ¥6.7 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥15.00 million | Consolidated |
| Gain on investments in partnership | ¥29.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.3 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥4.00 million | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Commission fees | ¥0.3 billion | Consolidated |
| Issuance of new shares | ¥41.00 million | Consolidated |
| Losses on step acqusitions | ¥2.3 billion | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.8 billion | Consolidated |
| Income taxes - deferred | ¥0.3 billion | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Extraordinary income | ¥8.0 billion | Consolidated |
| Extraordinary loss | ¥2.5 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.4 billion | Consolidated |
| Taxes and dues | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥7.5 billion | Consolidated |
| Income (loss) before income taxes | ¥7.5 billion | Consolidated |
| Ordinary income | ¥2.1 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥6.7 billion | Consolidated |
| Gain on bargain purchase | ¥7.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥14.00 million | Consolidated |
| Provision for bonuses | ¥13.00 million | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥-0.3 billion | Consolidated |
| Penalty income | ¥86.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-7.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-7.00 million | Consolidated |
| Other | ¥13.00 million | Parent only |
| Other | ¥6.00 million | Parent only |
| Office transfer expenses | ¥44.00 million | Parent only |
| Cancellation refund | ¥2.00 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥44.00 million | Parent only |
| Dividend income | ¥8.00 million | Parent only |
| Increase by merger | ¥-1.2 billion | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Gain on sales of non-current assets | ¥2.00 million | Parent only |
| Cost of sales | ¥5.5 billion | Parent only |
| Gross profit (loss) | ¥1.7 billion | Parent only |
| Net sales | ¥7.1 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥15.00 million | Parent only |
| Gain on investments in partnership | ¥25.00 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥72.00 million | Parent only |
| Issuance of new shares | ¥41.00 million | Parent only |
| Income taxes - current | ¥1.00 million | Parent only |
| Income taxes | ¥15.00 million | Parent only |
| Income taxes - deferred | ¥13.00 million | Parent only |
| Depreciation | ¥23.00 million | Parent only |
| Impairment loss | ¥67.00 million | Parent only |
| Foreign exchange gains | ¥9.00 million | Parent only |
| Gain on sales of goods | ¥3.00 million | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥8.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥44.00 million | Consolidated |
| Total changes during the period | ¥5.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥33.00 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥3.00 million | Consolidated |
| Other | ¥-94.00 million | Consolidated |
| Other | ¥-0.3 billion | Consolidated |
| Amortization of goodwill | ¥49.00 million | Consolidated |
| Payments for transfer of business2 | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.2 billion | Consolidated |
| Collection of investments in capital | ¥0.1 billion | Consolidated |
| Payments for investments in capital | ¥-0.4 billion | Consolidated |
| Interest expenses paid | ¥-0.9 billion | Consolidated |
| Interest and dividends income received | ¥21.00 million | Consolidated |
| Interest and dividend income | ¥-21.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Net decrease (increase) in time deposits | ¥-1.1 billion | Consolidated |
| Subtotal | ¥-0.6 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥15.00 million | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥39.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-85.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-6.6 billion | Consolidated |
| Decrease (increase) in inventories | ¥-3.8 billion | Consolidated |
| Loss gain on step acquisitions | ¥2.3 billion | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥5.2 billion | Consolidated |
| Redemption of bonds | ¥-0.3 billion | Consolidated |
| Proceeds from issuance of bonds | ¥50.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Gain on bargain purchase | ¥-7.9 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥14.00 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥22.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-17.7 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-1.8 billion | Consolidated | Disclosed |
| Dividend per share | 13 | Parent only | Disclosed |
| Number of employees | 227 | Consolidated | Disclosed |
| Net assets | ¥18.8 billion | Consolidated | Disclosed |
| Net sales | ¥39.3 billion | Consolidated | Disclosed |
| Operating income | ¥3.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.1 billion | Consolidated | Disclosed |
| Net income | ¥6.7 billion | Consolidated | Disclosed |
| Total assets | ¥70.5 billion | Consolidated | Disclosed |
| Operating margin | 8.1% | Consolidated | Calculated |
| Net margin | 17.0% | Consolidated | Calculated |
| Sales per employee | 173264317 yen | Consolidated | Calculated |
| Total asset turnover | 0.56 times | Consolidated | Calculated |
| Net assets to total assets | 26.7% | Consolidated | Calculated |