REVOLUTION
REVOLUTION CO.,LTD.
Company highlights
The largest segment by revenue is Crowdfunding, at 90.4% of the total.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
REVOLUTION
Revenue and profit by business segment
Period Nov 2024 to Oct 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Crowdfunding | ¥31.2 billion | 90.4% | Could not be retrieved | ¥-3.4 billion | -10.8% | Could not be retrieved |
| Real estate | ¥3.3 billion | 9.6% | ¥5.6 billion | ¥0.3 billion | 8.9% | ¥0.9 billion |
| Real estate credit business | ¥1.84 million | 0.0% | ¥9.29 million | ¥-1.54 million | -83.9% | ¥0.41 million |
| Total of the businesses | ¥34.6 billion | 100.0% | ||||
Revenue and profit
REVOLUTION
Period Nov 2024 to Oct 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Commission fees | ¥2.2 billion | Consolidated |
| Amortization of goodwill | ¥0.8 billion | Consolidated | |
| Salaries and allowances | ¥0.4 billion | Consolidated | |
| Taxes and dues | ¥0.4 billion | Consolidated | |
| Depreciation | ¥92.92 million | Consolidated | |
| Directors' compensations | ¥88.16 million | Consolidated | |
| Profit by stage | Net income | ¥-17.2 billion | Consolidated |
| Operating income | ¥-4.2 billion | Consolidated | |
| Ordinary income | ¥-3.4 billion | Consolidated | |
| Gross profit (loss) | ¥0.9 billion | Consolidated |
REVOLUTION
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Commission fees ¥2.2 billion
- Amortization of goodwill ¥0.8 billion
- Salaries and allowances ¥0.4 billion
- Taxes and dues ¥0.4 billion
- Depreciation ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Other (not itemized) ¥1.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
REVOLUTION
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
REVOLUTION
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.1B | ¥2.0B | ¥2.4B | ¥5.6B | ¥34.6B |
| Year on year (%) | +42.9%◆ | +85.8%◆ | +18.6% | +131.6%◆ | +521.1%◆ |
| Ordinary income (loss) | ¥0.2B | -¥0.1B | -¥0.4B | ¥0.3B | -¥3.4B |
| Change from prior year | loss to profit◆ | profit to loss◆ | 6.02x | loss to profit◆ | profit to loss◆ |
| Ordinary income (loss) as a share of Net sales | 22.3% | -3.4% | -17.0% | 6.0% | -9.9% |
| Change (percentage points) | +27.3 points◆ | -25.7 points◆ | -13.7 points◆ | +23.0 points◆ | -15.9 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Ordinary income (loss) as a share of revenue -34.2 points
- 2015Operating revenue year on year +235.4%, Ordinary income (loss) as a share of revenue +26.3 points
- 2018Net sales year on year +55.1%, Ordinary income (loss) as a share of revenue +7.7 points, Ordinary income (loss) loss to profit
- 2019Ordinary income (loss) as a share of revenue -2.6 points, Ordinary income (loss) profit to loss
- 2021Net sales year on year +42.9%, Ordinary income (loss) as a share of revenue +27.3 points, Ordinary income (loss) loss to profit
- 2022Net sales year on year +85.8%, Ordinary income (loss) as a share of revenue -25.7 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue -13.7 points
- 2024Net sales year on year +131.6%, Ordinary income (loss) as a share of revenue +23.0 points, Ordinary income (loss) loss to profit
- 2025Net sales year on year +521.1%, Ordinary income (loss) as a share of revenue -15.9 points, Ordinary income (loss) profit to loss
REVOLUTION
Earnings and net assets per share over time
Unit yenSource Annual securities reports
REVOLUTION
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 | ¥1.1 billion | ¥2.0 billion | ¥2.4 billion | ¥5.6 billion | ¥34.6 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥-67.88 million | ¥-0.4 billion | ¥0.3 billion | ¥-3.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥3.03 million | ¥-0.4 billion | ¥0.3 billion | ¥-17.2 billion |
| Comprehensive income | ¥0.3 billion | ¥17.96 million | ¥-0.4 billion | ¥0.6 billion | ¥-17.5 billion |
| Net assets | ¥1.7 billion | ¥1.7 billion | ¥1.3 billion | ¥19.1 billion | ¥1.5 billion |
| Total assets | ¥2.2 billion | ¥3.6 billion | ¥2.0 billion | ¥51.6 billion | ¥46.8 billion |
| Net assets per share | 41.48 yen | 41.93 yen | 19.94 yen | 163.81 yen | 9.92 yen |
| Basic earnings (loss) per share | 7.12 yen | 0.08 yen | -8.4 yen | 4.29 yen | -148.53 yen |
| Diluted earnings per share | 3.25 yen | 0.01 yen | Could not be retrieved | 3.35 yen | Could not be retrieved |
| Equity-to-asset ratio | 75.4% | 46.6% | 66.0% | 35.6% | 2.5% |
| Return on equity | 16.6% | 0.2% | -25.1% | 3.0% | -176.5% |
| Net cash provided by (used in) operating activities | ¥0.1 billion | ¥-0.7 billion | ¥0.6 billion | ¥1.1 billion | ¥0.2 billion |
| Net cash provided by (used in) investing activities | ¥0.1 billion | ¥-43.93 million | ¥87.07 million | ¥1.5 billion | ¥-8.7 billion |
| Net cash provided by (used in) financing activities | ¥-3.47 million | ¥1.2 billion | ¥-1.1 billion | ¥-39.26 million | ¥8.0 billion |
| Cash and cash equivalents | ¥0.7 billion | ¥1.2 billion | ¥0.8 billion | ¥3.3 billion | ¥2.8 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.1 billion | ¥2.0 billion | ¥2.4 billion | ¥5.5 billion | ¥3.1 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥-64.62 million | ¥-0.4 billion | ¥0.4 billion | ¥-0.9 billion |
| Net income (loss) | ¥0.3 billion | ¥6.47 million | ¥-0.4 billion | ¥0.3 billion | ¥-17.1 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.3 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 400,000,510 shares | 400,000,510 shares | 646,185,819 shares | 112,148,557 shares | 116,678,357 shares |
| Net assets | ¥1.7 billion | ¥1.7 billion | ¥1.3 billion | ¥18.4 billion | ¥1.2 billion |
| Total assets | ¥2.2 billion | ¥3.6 billion | ¥1.9 billion | ¥18.9 billion | ¥13.6 billion |
| Net assets per share | 41.58 yen | 42.11 yen | 19.51 yen | 163.55 yen | 10.04 yen |
| Basic earnings (loss) per share | 7.18 yen | 0.16 yen | -9.19 yen | 4.27 yen | -147.15 yen |
| Diluted earnings per share | 3.28 yen | 0.01 yen | Could not be retrieved | 3.34 yen | Could not be retrieved |
| Equity-to-asset ratio | 75.5% | 46.7% | 67.4% | 97.2% | 8.6% |
| Return on equity | 16.7% | 0.4% | -27.7% | 3.0% | -175.0% |
Shareholder composition
Share ownership by holder category
REVOLUTION
Unit %Source Annual securities reports
- Financial institutions0.52%
- Securities firms4.07%
- Other corporations45.49%
- Foreign holders (institutions)1.43%
- Foreign holders (individuals)0.81%
- Individuals and others47.67%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 合同会社FO1 | 36.01% | 42,000,000 |
| 2 | 合同会社ルビーインベストメント | 4.49% | 5,235,094 |
| 3 | 楽天証券株式会社 | 1.79% | 2,092,600 |
| 4 | TSM総合ファーム株式会社 | 1.53% | 1,783,623 |
| 5 | 橋口 遼 | 1.38% | 1,609,621 |
| 6 | 合同会社マラガ | 1.14% | 1,333,333 |
| 7 | 竹岡 裕介 | 0.97% | 1,137,272 |
| 8 | 芝 清隆 | 0.97% | 1,134,272 |
| 9 | 松田 悠介 | 0.97% | 1,134,202 |
| 10 | 吉田 雅己 | 0.86% | 1,000,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
REVOLUTION
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
- … 69 companies
- 73 NIPPON PARKING DEVELOPMENTFY Jul 2025 ¥36.8B
- 74 AIRPORT FACILITIESFY Mar 2026 ¥36.8B
- 75 REVOLUTIONThis companyFY Oct 2025 ¥34.6B
- 76 フェイスネットワークFY Mar 2026 ¥32.9B
- 77 SREFY Mar 2026 ¥32.9B
- … 70 companies
Workforce information
Women 21 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 48 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アリア |
| Audit fees (this year, total) | ¥69.25 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-17.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥34.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.7 billion | Consolidated |
| Cash and cash equivalents | ¥2.8 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Ordinary income (loss) | ¥-3.4 billion | Consolidated |
| Total assets | ¥46.8 billion | Consolidated |
| Return on equity | -176.5% | Consolidated |
| Equity-to-asset ratio | 2.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-17.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.0 billion | Consolidated |
| Basic earnings (loss) per share | -148.53 yen | Consolidated |
| Net assets per share | 9.92 yen | Consolidated |
| Net sales | ¥3.1 billion | Parent only |
| Net income (loss) | ¥-17.1 billion | Parent only |
| Total number of issued shares (common stock) | 116,678,357 shares | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Ordinary income (loss) | ¥-0.9 billion | Parent only |
| Total assets | ¥13.6 billion | Parent only |
| Return on equity | -175.0% | Parent only |
| Equity-to-asset ratio | 8.6% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | -147.15 yen | Parent only |
| Net assets per share | 10.04 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 64 people | Consolidated |
| Number of employees | 64 people | Consolidated |
| Average length of service (years) | 3.5 years | Parent only |
| Average annual salary | ¥5.16 million | Parent only |
| Average age (years) | 36.6 years old | Parent only |
| Number of employees | 10 people | Parent only |
| Number of employees | 10 people | Parent only |
| Number of employees | 10 people | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥34.6 billion | Consolidated |
| Average number of temporary employees | 3.8 people | Consolidated |
| Average number of temporary employees | 3.8 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Write-downs of inventories | ¥6.3 billion | Consolidated |
| Depreciation | ¥92.92 million | Consolidated |
| Number of consolidated subsidiaries | 9 companies | Consolidated |
| Average number of temporary employees | 1.8 people | Parent only |
| Average number of temporary employees | 1.8 people | Parent only |
| Average number of temporary employees | 1.8 people | Parent only |
| Total return on the share price index | 211.0% | Parent only |
Accounts unique to this company (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥21.5 billion | Consolidated |
| Revenue | ¥9.3 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥5.12 million | Consolidated |
| Revenue | ¥30.59 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥88.00 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥3.7 billion | Consolidated |
| Revenue | ¥-2.3 billion | Consolidated |
| Revenue | ¥-8.5 billion | Consolidated |
| Revenue | ¥70.71 million | Consolidated |
| Revenue | ¥-51.34 million | Consolidated |
| Revenue | ¥-22.00 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | 464,077 | Parent only |
| Revenue | ¥18.34 million | Parent only |
| Revenue | ¥3.70 million | Parent only |
| Revenue | ¥22.83 million | Parent only |
| Revenue | ¥88.00 million | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥0.17 million | Consolidated |
| Total of gain loss on sale equity securities not listed investment equity securities held for pure investment reporting company | ¥0.55 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥30.42 million | Consolidated |
| Number of shares held | 58,460,017 shares | Consolidated |
| Total number of shares held treasury shares etc | 29,669 shares | Consolidated |
| Number of voting rights held | 584,597 units | Consolidated |
| Number of shares | 117,142,434 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 50.1% | Consolidated |
| Ratio of voting rights held | 50.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 29,669 shares | Consolidated |
| Total of valuation gain (loss) | ¥-2.98 million | Consolidated |
| Number of voting rights | 1,164,484 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥30.00 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥3,000 | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 19.0% | Parent only |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥59.25 million | Consolidated |
| Fees for audit and attestation services - total | ¥69.25 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥10.00 million | Consolidated |
Balance sheet (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.96 million | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥1.85 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other | ¥0.12 million | Consolidated |
| Other inventories | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Investments in capital | ¥50.70 million | Consolidated |
| Retained earnings | ¥-17.3 billion | Consolidated |
| Trade accounts receivable | ¥5.28 million | Consolidated |
| Operating accounts payable | ¥58.51 million | Consolidated |
| Operating loans | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥10.8 billion | Consolidated |
| Non-current assets | ¥11.1 billion | Consolidated |
| Land | ¥8.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥17.19 million | Consolidated |
| Buildings and structures, net | ¥1.5 billion | Consolidated |
| Investments and other assets | ¥1.1 billion | Consolidated |
| Investment securities | ¥0.6 billion | Consolidated |
| Lease and guarantee deposits | ¥68.32 million | Consolidated |
| Subscription rights to shares | ¥13.78 million | Consolidated |
| Property, plant and equipment | ¥9.9 billion | Consolidated |
| Accounts receivable - other | ¥6.5 billion | Consolidated |
| Income taxes refund receivable | ¥0.1 billion | Consolidated |
| Costs on uncompleted construction contracts and other cns | ¥6.5 billion | Consolidated |
| Income taxes payable | ¥6.82 million | Consolidated |
| Shareholders' equity | ¥0.9 billion | Consolidated |
| Inventories | ¥24.5 billion | Consolidated |
| Inventories | ¥24.5 billion | Consolidated |
| Current liabilities | ¥34.5 billion | Consolidated |
| Current assets | ¥35.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥2.8 billion | Consolidated |
| Cash and deposits | ¥2.8 billion | Consolidated |
| Short-term loans payable | ¥3.0 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.45 million | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Net assets | ¥1.5 billion | Consolidated |
| Total assets | ¥46.8 billion | Consolidated |
| Total assets | ¥46.8 billion | Consolidated |
| Deferred tax liabilities | ¥1.4 billion | Consolidated |
| Deferred assets | ¥22.24 million | Consolidated |
| Treasury stock | ¥-14.08 million | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥45.3 billion | Consolidated |
| Liabilities and net assets | ¥46.8 billion | Consolidated |
| Real estate for sale | ¥17.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.75 million | Consolidated |
| Capital surplus | ¥18.1 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Vehicles, net | ¥0 | Consolidated |
| Net defined benefit liability | ¥5.37 million | Consolidated |
| Long-term loans payable | ¥8.50 million | Consolidated |
| Long term lease and guarantee deposited | ¥0.1 billion | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Deposits received | ¥0.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥8.7 billion | Consolidated |
| Other | ¥0.73 million | Parent only |
| Other | ¥32.92 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Investments in other securities of subsidiaries and associates | ¥24.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Parent only |
| Other capital surplus | ¥18.0 billion | Parent only |
| Software | ¥0.20 million | Parent only |
| Investments in capital | ¥25.17 million | Parent only |
| Retained earnings | ¥-17.1 billion | Parent only |
| Operating accounts payable | ¥25.85 million | Parent only |
| Non-current liabilities | ¥1.5 billion | Parent only |
| Non-current assets | ¥10.5 billion | Parent only |
| Tools, furniture and fixtures | ¥5.95 million | Parent only |
| Buildings, net | ¥9.01 million | Parent only |
| Investments and other assets | ¥10.5 billion | Parent only |
| Investment securities | ¥0.6 billion | Parent only |
| Lease and guarantee deposits | ¥39.69 million | Parent only |
| Subscription rights to shares | ¥13.78 million | Parent only |
| Property, plant and equipment | ¥14.96 million | Parent only |
| Accounts receivable - other | ¥39.70 million | Parent only |
| Consumption taxes receivable | ¥6.95 million | Parent only |
| Income taxes refund receivable | ¥45.44 million | Parent only |
| Accrued expenses | ¥39.25 million | Parent only |
| Shareholders' equity | ¥0.9 billion | Parent only |
| Current liabilities | ¥10.9 billion | Parent only |
| Current assets | ¥3.1 billion | Parent only |
| Accumulated depreciation | ¥-11.67 million | Parent only |
| Intangible assets | ¥0.20 million | Parent only |
| Cash and deposits | ¥0.7 billion | Parent only |
| Short-term loans payable | ¥2.0 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.16 million | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Total assets | ¥13.6 billion | Parent only |
| Deferred tax liabilities | ¥0.1 billion | Parent only |
| Deferred assets | ¥18.50 million | Parent only |
| Retained earnings brought forward | ¥-17.1 billion | Parent only |
| Treasury stock | ¥-14.08 million | Parent only |
| Valuation and translation adjustments | ¥0.3 billion | Parent only |
| Liabilities | ¥12.4 billion | Parent only |
| Liabilities and net assets | ¥13.6 billion | Parent only |
| Real estate for sale | ¥2.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.16 million | Parent only |
| Allowance for doubtful accounts | ¥-0.56 million | Parent only |
| Capital surplus | ¥18.0 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Provision for retirement benefits | ¥5.37 million | Parent only |
| Long-term loans payable | ¥1.4 billion | Parent only |
| Long-term prepaid expenses | ¥0.22 million | Parent only |
| Long term lease and guarantee deposited | ¥7.34 million | Parent only |
| Shares of subsidiaries and associates | ¥9.8 billion | Parent only |
| Deposits received | ¥6.98 million | Parent only |
| Current portion of long-term loans payable | ¥8.7 billion | Parent only |
Statement of income (97 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥49.74 million | Consolidated |
| Other | ¥26.60 million | Consolidated |
| Other comprehensive income | ¥-88.87 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-88.87 million | Consolidated |
| Amortization of goodwill | ¥0.8 billion | Consolidated |
| Amortization of goodwill | ¥0.8 billion | Consolidated |
| Comprehensive income | ¥-17.5 billion | Consolidated |
| Income before dividends distribution from silent partnership income taxes | ¥-19.7 billion | Consolidated |
| Dividend distribution from silent partnerships | ¥-2.3 billion | Consolidated |
| Insurance | ¥50.00 million | Consolidated |
| Interest and dividend income | ¥0.5 billion | Consolidated |
| Rental income | ¥39.03 million | Consolidated |
| Operating income | ¥-4.2 billion | Consolidated |
| Operating income | ¥-4.2 billion | Consolidated |
| Non-operating income | ¥1.4 billion | Consolidated |
| Non-operating expenses | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.47 million | Consolidated |
| Loss on retirement of non-current assets | ¥67.35 million | Consolidated |
| Cost of sales | ¥33.7 billion | Consolidated |
| Gross profit (loss) | ¥0.9 billion | Consolidated |
| Net sales | ¥34.6 billion | Consolidated |
| Net sales | ¥34.6 billion | Consolidated |
| Loss on sale of subsidiaries | ¥14.03 million | Consolidated |
| Gain on sales of subsidiaries | ¥87.79 million | Consolidated |
| Net income | ¥-17.2 billion | Consolidated |
| Net income | ¥-17.2 billion | Consolidated |
| Net income (loss) | ¥-17.4 billion | Consolidated |
| Net income (loss) | ¥-17.4 billion | Consolidated |
| Directors' compensations | ¥88.16 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.7 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Commission fees | ¥2.2 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥64.21 million | Consolidated |
| Gain on investment of securities | ¥30.97 million | Consolidated |
| Income taxes - current | ¥56.94 million | Consolidated |
| Income taxes | ¥-21.15 million | Consolidated |
| Income taxes - deferred | ¥-78.09 million | Consolidated |
| Depreciation | ¥92.92 million | Consolidated |
| Impairment loss | ¥15.7 billion | Consolidated |
| Impairment loss | ¥15.7 billion | Consolidated |
| Extraordinary income | ¥0.4 billion | Consolidated |
| Extraordinary loss | ¥16.7 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.5 billion | Consolidated |
| Taxes and dues | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥-17.5 billion | Consolidated |
| Income (loss) before income taxes | ¥-17.5 billion | Consolidated |
| Ordinary income | ¥-3.4 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Disposal of treasury stock | ¥0.10 million | Consolidated |
| Purchase of treasury stock | ¥-9.54 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-17.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.17 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.8 billion | Consolidated |
| Bad debts expenses | ¥10.38 million | Consolidated |
| Penalty income | ¥0.5 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.2 billion | Consolidated |
| Other | ¥9.72 million | Parent only |
| Other | ¥2.21 million | Parent only |
| Insurance | ¥50.00 million | Parent only |
| Interest and dividend income | ¥21.41 million | Parent only |
| Rental income | ¥19.70 million | Parent only |
| Operating income | ¥-0.4 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.5 billion | Parent only |
| Cost of sales | ¥2.8 billion | Parent only |
| Gross profit (loss) | ¥0.3 billion | Parent only |
| Net sales | ¥3.1 billion | Parent only |
| Net income (loss) | ¥-17.1 billion | Parent only |
| Net income (loss) | ¥-17.1 billion | Parent only |
| Directors' compensations | ¥19.54 million | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥64.21 million | Parent only |
| Gain on investment of securities | ¥30.97 million | Parent only |
| Income taxes - current | ¥0.74 million | Parent only |
| Income taxes | ¥0.74 million | Parent only |
| Depreciation | ¥2.42 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥16.3 billion | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥-17.1 billion | Parent only |
| Ordinary income | ¥-0.9 billion | Parent only |
| Salaries and allowances | ¥83.28 million | Parent only |
| Disposal of treasury stock | ¥0.10 million | Parent only |
| Purchase of treasury stock | ¥-9.54 million | Parent only |
| Selling, general and administrative expenses | ¥0.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.27 million | Parent only |
| Bad debts expenses | ¥0.85 million | Parent only |
| Loss on sale of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥16.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-17.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.4 billion | Consolidated |
| Total changes during the period | ¥-17.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.2 billion | Parent only |
Statement of cash flows (44 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.6 billion | Consolidated |
| Amortization of goodwill | ¥0.8 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥57.37 million | Consolidated |
| Proceeds from insurance income | ¥50.00 million | Consolidated |
| Payments for investments in capital | ¥-27.43 million | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥0.5 billion | Consolidated |
| Insurance | ¥-50.00 million | Consolidated |
| Interest and dividend income | ¥-0.5 billion | Consolidated |
| Decrease increase in investment securities for sale | ¥57.27 million | Consolidated |
| Decrease increase in operating loans receivable | ¥-0.1 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-1.47 million | Consolidated |
| Loss on retirement of non-current assets | ¥67.35 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥19.39 million | Consolidated |
| Loss (gain) on sales of shares of subsidiaries | ¥-73.77 million | Consolidated |
| Subtotal | ¥46.06 million | Consolidated |
| Purchase of investment securities | ¥-31.15 million | Consolidated |
| Proceeds from sales of investment securities | ¥95.51 million | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥4.13 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-10.70 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥33.39 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-64.21 million | Consolidated |
| Loss gain on securities operation | ¥-30.97 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥3.43 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-74.92 million | Consolidated |
| Depreciation | ¥92.92 million | Consolidated |
| Impairment loss | ¥15.7 billion | Consolidated |
| Purchase of intangible assets | ¥-88.69 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.4 billion | Consolidated |
| Decrease increase in claims provable in bankruptcy claims provable in rehabilitation | ¥0.26 million | Consolidated |
| Amortization of deferred assets | ¥30.59 million | Consolidated |
| Proceeds from disposition of treasury stock | ¥0.10 million | Consolidated |
| Regarding purchase of treasury stock | ¥-9.54 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥24.41 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥2.90 million | Consolidated |
| Payments for sale of shares of subsidiaries resulting in change in scope of consolidation | ¥-24.04 million | Consolidated |
| Proceeds from long term loans payable | ¥9.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
| Increase decrease in lease and guarantee deposits received | ¥-0.97 million | Consolidated |
| Increase (decrease) in deposits | ¥0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Number of employees | 64 | Consolidated | Disclosed |
| Net assets | ¥1.5 billion | Consolidated | Disclosed |
| Net sales | ¥34.6 billion | Consolidated | Disclosed |
| Operating income | ¥-4.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥-3.4 billion | Consolidated | Disclosed |
| Net income | ¥-17.2 billion | Consolidated | Disclosed |
| Total assets | ¥46.8 billion | Consolidated | Disclosed |
| Operating margin | -12.0% | Consolidated | Calculated |
| Net margin | -49.8% | Consolidated | Calculated |
| Sales per employee | 540163422 yen | Consolidated | Calculated |
| Total asset turnover | 0.74 times | Consolidated | Calculated |
| Net assets to total assets | 3.2% | Consolidated | Calculated |