ギックス
株式会社ギックス
Company highlights
The company has paid a dividend for 3 consecutive years.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
ギックス
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Fee expenses | ¥0.2 billion | Consolidated |
| Payrolls and allowances | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Commission fees | ¥95.40 million | Consolidated | |
| Amortization of goodwill | ¥22.41 million | Consolidated | |
| Depreciation | ¥4.32 million | Parent only | |
| Provision for retirement benefits | ¥3.65 million | Consolidated | |
| Provision for directors' retirement benefits | ¥1.35 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.9 billion | Consolidated |
| Net income | ¥-35.56 million | Consolidated | |
| Operating income | ¥25.30 million | Consolidated | |
| Ordinary income | ¥2.71 million | Consolidated |
ギックス
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Fee expenses ¥0.2 billion
- Payrolls and allowances ¥0.2 billion
- Directors' compensations ¥0.1 billion
- Commission fees ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
ギックス
Long-term revenue, profit and asset trends
Period 2021 to 2026Source Annual securities reportsDisclosed
ギックス
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥1.1B | ¥1.7B | ¥2.1B | ¥2.4B | ¥2.8B |
| Year on year (%) | +46.4%◆ | +59.5%◆ | comparison basis not confirmed | +13.3% | +15.3% |
| Ordinary income (loss) | ¥0.1B | ¥0.3B | ¥0.1B | -¥0.1B | ¥0.0B |
| Change from prior year | +85.1% | +271.2% | comparison basis not confirmed | profit to loss◆ | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | 8.9% | 20.7% | 6.3% | -4.2% | 0.1% |
| Change (percentage points) | +1.9 points | +11.8 points◆ | comparison basis not confirmed | -10.5 points◆ | +4.3 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2022Net sales year on year +46.4%
- 2023Net sales year on year +59.5%, Ordinary income (loss) as a share of revenue +11.8 points
- 2025Ordinary income (loss) as a share of revenue -10.5 points, Ordinary income (loss) profit to loss
- 2026Ordinary income (loss) as a share of revenue +4.3 points, Ordinary income (loss) loss to profit
ギックス
Earnings and net assets per share over time
Unit yenSource Annual securities reports
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 | ¥2.1 billion | ¥2.4 billion | ¥2.8 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | ¥0.1 billion | ¥-0.1 billion | ¥2.71 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | ¥88.19 million | ¥-99.97 million | ¥-35.56 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | ¥88.19 million | ¥-99.97 million | ¥-35.56 million |
| Net assets | Could not be retrieved | Could not be retrieved | ¥2.0 billion | ¥1.8 billion | ¥1.7 billion |
| Total assets | Could not be retrieved | Could not be retrieved | ¥2.4 billion | ¥2.1 billion | ¥2.7 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | 354.61 yen | 316.53 yen | 290.58 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | 15.8 yen | -17.91 yen | -6.36 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 15.74 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | 84.1% | 83.7% | 59.8% |
| Return on equity | Could not be retrieved | Could not be retrieved | 4.6% | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | ¥-62.51 million | ¥-0.3 billion | ¥0.3 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | ¥-14.41 million | ¥-0.1 billion | ¥-0.3 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | ¥-50.07 million | ¥-0.2 billion | ¥0.3 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | ¥1.8 billion | ¥1.2 billion | ¥1.5 billion |
Parent only indicators (19 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.1 billion | ¥1.7 billion | ¥2.1 billion | ¥2.3 billion | ¥2.3 billion |
| Ordinary income (loss) | ¥94.02 million | ¥0.3 billion | ¥0.1 billion | ¥-90.64 million | ¥65.82 million |
| Net income (loss) | ¥72.75 million | ¥0.2 billion | ¥87.85 million | ¥-90.54 million | ¥24.81 million |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 5,581,300 shares | 5,581,300 shares | 5,581,574 shares | 5,584,831 shares | 5,596,775 shares |
| Net assets | ¥1.6 billion | ¥1.9 billion | ¥2.0 billion | ¥1.8 billion | ¥1.8 billion |
| Total assets | ¥2.0 billion | ¥2.3 billion | ¥2.3 billion | ¥2.1 billion | ¥2.6 billion |
| Net assets per share | 294.86 yen | 338.76 yen | 354.54 yen | 318.16 yen | 302.99 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 27 yen | 53.5 yen | 53.5 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 26.5 yen | 26.5 yen |
| Basic earnings (loss) per share | 15.2 yen | 43.93 yen | 15.74 yen | -16.21 yen | 4.44 yen |
| Diluted earnings per share | 15.17 yen | 43.48 yen | 15.68 yen | Could not be retrieved | 4.43 yen |
| Equity-to-asset ratio | 82.5% | 80.5% | 84.7% | 85.1% | 65.7% |
| Return on equity | 5.1% | 13.9% | 4.5% | Could not be retrieved | 1.4% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 171.5% | Could not be retrieved | 1,205.0% |
| Net cash provided by (used in) operating activities | ¥68.74 million | ¥0.3 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-8.05 million | ¥-3.35 million | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥-50.18 million | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥1.6 billion | ¥1.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥53.5 | ¥26.5 | 1,205.0% | |
| FY ending 6/2025 | ¥53.5 | ¥26.5 | Could not be retrieved | |
| FY ending 6/2024 | ¥27 | Could not be retrieved | 171.5% |
ギックス
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ギックス
Unit %Source Annual securities reports
- Financial institutions5.38%
- Securities firms0.84%
- Other corporations10.34%
- Foreign holders (institutions)0.13%
- Foreign holders (individuals)0.08%
- Individuals and others83.25%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 網野知博 | 35.44% | 1,983,000 |
| 2 | 花谷慎太郎 | 13.89% | 777,000 |
| 3 | 田中耕比古 | 12.1% | 677,000 |
| 4 | ㈱JR西日本イノベーションズ | 5.56% | 311,000 |
| 5 | BIPROGY㈱ | 4.67% | 261,000 |
| 6 | ㈱日本カストディ銀行(信託口) | 4.1% | 229,000 |
| 7 | 鴨居達哉 | 1.79% | 100,000 |
| 8 | 日本マスタートラスト信託銀行㈱(信託口) | 1.27% | 70,000 |
| 9 | ギックス従業員持株会 | 1.02% | 57,000 |
| 10 | 高澤一輝 | 0.67% | 36,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 6/2026 | ¥7.70 million | ¥6.37 million |
| FY ending 6/2025 | ¥41.23 million | Could not be retrieved |
| FY ending 6/2024 | ¥90.87 million | Could not be retrieved |
Revenue scale in the same industry
ギックス
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 499 companies
- 503 SumasapoFY Sep 2025 ¥2.8B
- 504 KUMAMOTO HOTEL CASTLEFY Mar 2026 ¥2.8B
- 505 ギックスThis companyFY Jun 2026 ¥2.8B
- 506 KG IntelligenceFY Dec 2025 ¥2.7B
- 507 EnjinFY May 2026 ¥2.7B
- … 164 companies
Workforce information
Women 44 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 100 |
| Share of board members who are women | 50% |
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) | ¥39.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-35.56 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Net sales | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Cash and cash equivalents | ¥1.5 billion | Consolidated |
| Net assets | ¥1.7 billion | Consolidated |
| Ordinary income (loss) | ¥2.71 million | Consolidated |
| Total assets | ¥2.7 billion | Consolidated |
| Equity-to-asset ratio | 59.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-35.56 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Basic earnings (loss) per share | -6.36 yen | Consolidated |
| Net assets per share | 290.58 yen | Consolidated |
| Dividend per share | 53.5 yen | Parent only |
| Net sales | ¥2.3 billion | Parent only |
| Net income (loss) | ¥24.81 million | Parent only |
| Diluted earnings per share | 4.43 yen | Parent only |
| Total number of issued shares (common stock) | 5,596,775 shares | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Ordinary income (loss) | ¥65.82 million | Parent only |
| Total assets | ¥2.6 billion | Parent only |
| Return on equity | 1.4% | Parent only |
| Equity-to-asset ratio | 65.7% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 1,205.0% | Parent only |
| Interim dividend per share | 26.5 yen | Parent only |
| Basic earnings (loss) per share | 4.44 yen | Parent only |
| Net assets per share | 302.99 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 137 people | Consolidated |
| Number of employees | 137 people | Consolidated |
| Wage gap between men and women (all employees) | 83.1% | Parent only |
| Average length of service (years) | 3.1 years | Parent only |
| Average annual salary | ¥8.10 million | Parent only |
| Average age (years) | 36.4 years old | Parent only |
| Number of employees | 95 people | Parent only |
| Number of employees | 95 people | Parent only |
| Number of employees | 95 people | Parent only |
| Wage gap between men and women (regular employees) | 79.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 107.0% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 8 people | Consolidated |
| Average number of temporary employees | 8 people | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 128.6% | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Total return on the share price index | 107.7% | Parent only |
| Ratio of female employees in managerial positions | 28.1% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,504,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 100 shares | Consolidated |
| Number of shares | 5,596,775 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 80.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 100 shares | Consolidated |
| Number of voting rights | 55,904 units | Consolidated |
| Carrying amount on the balance sheet | ¥52.50 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 128.1% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥7.70 million | Consolidated |
| Research and development expenses | ¥7.70 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥6.37 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥39.00 million | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥6.28 million | Consolidated |
| Revenue | ¥-5.50 million | Consolidated |
| Change in average annual salary from the previous year | 6.5% | Parent only |
| Revenue | ¥0.5 billion | Parent only |
Balance sheet (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥72.09 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥41.92 million | Consolidated |
| Other | ¥0.12 million | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Retained earnings | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥0.5 billion | Consolidated |
| Non-current assets | ¥0.6 billion | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Accounts receivable - trade and contract assets | ¥0.6 billion | Consolidated |
| Contract assets | ¥79.00 million | Consolidated |
| Tools, furniture and fixtures | ¥69.48 million | Consolidated |
| Buildings | ¥84.54 million | Consolidated |
| Provision for directors' retirement benefits | ¥9.09 million | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Investment securities | ¥52.50 million | Consolidated |
| Subscription rights to shares | ¥61.29 million | Consolidated |
| Property, plant and equipment | ¥72.70 million | Consolidated |
| Income taxes payable | ¥51.37 million | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥1.6 billion | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥2.1 billion | Consolidated |
| Accumulated depreciation | ¥-81.31 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥1.5 billion | Consolidated |
| Cash and deposits | ¥1.5 billion | Consolidated |
| Net assets | ¥1.7 billion | Consolidated |
| Net assets | ¥1.7 billion | Consolidated |
| Total assets | ¥2.7 billion | Consolidated |
| Deferred tax liabilities | ¥16.66 million | Consolidated |
| Deferred tax assets | ¥79.86 million | Consolidated |
| Treasury stock | ¥-0.29 million | Consolidated |
| Liabilities | ¥1.0 billion | Consolidated |
| Liabilities and net assets | ¥2.7 billion | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥47.83 million | Consolidated |
| Provision for bonuses | ¥13.50 million | Consolidated |
| Net defined benefit liability | ¥46.89 million | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Customer relationship | ¥49.95 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥38.42 million | Parent only |
| Other | ¥83.16 million | Parent only |
| Other | ¥0.41 million | Parent only |
| Retained earnings | ¥0.2 billion | Parent only |
| Advances received | ¥9.08 million | Parent only |
| Prepaid expenses | ¥38.64 million | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥0.8 billion | Parent only |
| Tools, furniture and fixtures | ¥57.97 million | Parent only |
| Buildings | ¥82.75 million | Parent only |
| Investments and other assets | ¥0.7 billion | Parent only |
| Investment securities | ¥52.50 million | Parent only |
| Subscription rights to shares | ¥61.29 million | Parent only |
| Property, plant and equipment | ¥70.14 million | Parent only |
| Income taxes payable | ¥47.21 million | Parent only |
| Accrued expenses | ¥63.76 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥1.7 billion | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥1.8 billion | Parent only |
| Accumulated depreciation | ¥-70.58 million | Parent only |
| Cash and deposits | ¥1.2 billion | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Net assets | ¥1.8 billion | Parent only |
| Total assets | ¥2.6 billion | Parent only |
| Deferred tax assets | ¥79.85 million | Parent only |
| Retained earnings brought forward | ¥0.2 billion | Parent only |
| Treasury stock | ¥-0.29 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥2.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-35.05 million | Parent only |
| Capital surplus | ¥1.2 billion | Parent only |
| Legal capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥44.54 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥1.07 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥35.05 million | Parent only |
| Deposits received | ¥28.33 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Statement of income (72 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Amortization of goodwill | ¥22.41 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥-35.56 million | Consolidated |
| Interest income | ¥2.78 million | Consolidated |
| Dividend income | ¥3,000 | Consolidated |
| Operating income | ¥25.30 million | Consolidated |
| Non-operating income | ¥4.83 million | Consolidated |
| Non-operating expenses | ¥27.41 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Cost of sales | ¥1.9 billion | Consolidated |
| Gross profit (loss) | ¥0.9 billion | Consolidated |
| Net sales | ¥2.8 billion | Consolidated |
| Net income | ¥-35.56 million | Consolidated |
| Net income | ¥-35.56 million | Consolidated |
| Net income (loss) | ¥-35.56 million | Consolidated |
| Net income (loss) | ¥-35.56 million | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥1.35 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥9.19 million | Consolidated |
| Fee expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥10.20 million | Consolidated |
| Commission fees | ¥95.40 million | Consolidated |
| Issuance of new shares | ¥10.21 million | Consolidated |
| Issuance cost of subscription rights to shares-NOE | ¥6.28 million | Consolidated |
| Income taxes - current | ¥43.07 million | Consolidated |
| Income taxes | ¥42.97 million | Consolidated |
| Income taxes - deferred | ¥-0.10 million | Consolidated |
| Extraordinary income | ¥4.69 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥7.41 million | Consolidated |
| Income (loss) before income taxes | ¥7.41 million | Consolidated |
| Ordinary income | ¥2.71 million | Consolidated |
| Payrolls and allowances-SGA | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-35.56 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.9 billion | Consolidated |
| Provision for retirement benefits | ¥3.65 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥4.69 million | Consolidated |
| Miscellaneous income | ¥2.04 million | Consolidated |
| Other | ¥1.74 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥2.79 million | Parent only |
| Dividend income | ¥24.84 million | Parent only |
| Operating income | ¥99.03 million | Parent only |
| Non-operating income | ¥28.18 million | Parent only |
| Non-operating expenses | ¥61.39 million | Parent only |
| Cost of sales | ¥1.5 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥2.3 billion | Parent only |
| Net income (loss) | ¥24.81 million | Parent only |
| Net income (loss) | ¥24.81 million | Parent only |
| Directors' compensations | ¥75.82 million | Parent only |
| Interest expenses | ¥8.94 million | Parent only |
| Fee expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥10.20 million | Parent only |
| Commission fees | ¥90.53 million | Parent only |
| Issuance of new shares | ¥10.21 million | Parent only |
| Issuance cost of subscription rights to shares-NOE | ¥6.28 million | Parent only |
| Income taxes - current | ¥41.72 million | Parent only |
| Income taxes | ¥31.00 million | Parent only |
| Income taxes - deferred | ¥-10.71 million | Parent only |
| Depreciation | ¥4.32 million | Parent only |
| Extraordinary loss | ¥10.00 million | Parent only |
| Income (loss) before income taxes | ¥55.82 million | Parent only |
| Ordinary income | ¥65.82 million | Parent only |
| Payrolls and allowances-SGA | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥0.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥35.05 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥10.00 million | Parent only |
| Miscellaneous income | ¥0.55 million | Parent only |
| Other | ¥0.93 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥12.35 million | Consolidated |
| Total changes during the period | ¥-68.72 million | Parent only |
| Net changes in items other than shareholders' equity | ¥12.35 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-22.94 million | Consolidated |
| Amortization of goodwill | ¥22.41 million | Consolidated |
| Payments for contributions in insurance fund | ¥-7.32 million | Consolidated |
| Interest expenses paid | ¥-9.19 million | Consolidated |
| Interest and dividends income received | ¥2.79 million | Consolidated |
| Increase (decrease) in advances received | ¥3.18 million | Consolidated |
| Interest and dividend income | ¥-2.79 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥0.1 billion | Consolidated |
| Subtotal | ¥0.3 billion | Consolidated |
| Interest expenses | ¥9.19 million | Consolidated |
| Proceeds from refund of leasehold deposits | ¥0.08 million | Consolidated |
| Purchase of property plant and equipment | ¥-6.63 million | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥3.81 million | Consolidated |
| Decrease in consumption taxes payable | ¥85.66 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥23.79 million | Consolidated |
| Proceeds from issuance of common stock | ¥6.88 million | Consolidated |
| Share-based payment expenses | ¥14.86 million | Consolidated |
| Income taxes paid | ¥-14.87 million | Consolidated |
| Income taxes refund | ¥16.31 million | Consolidated |
| Depreciation | ¥20.27 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-18.07 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.44 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.3 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥2.43 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-80.39 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-4.69 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated | Disclosed |
| Dividend per share | 54 | Parent only | Disclosed |
| Number of employees | 137 | Consolidated | Disclosed |
| Net assets | ¥1.7 billion | Consolidated | Disclosed |
| Net sales | ¥2.8 billion | Consolidated | Disclosed |
| Operating income | ¥25.30 million | Consolidated | Disclosed |
| Ordinary income | ¥2.71 million | Consolidated | Disclosed |
| Net income | ¥-35.56 million | Consolidated | Disclosed |
| Total assets | ¥2.7 billion | Consolidated | Disclosed |
| Operating margin | 0.9% | Consolidated | Calculated |
| Net margin | -1.3% | Consolidated | Calculated |
| Sales per employee | 20185839 yen | Consolidated | Calculated |
| Total asset turnover | 1.02 times | Consolidated | Calculated |
| Net assets to total assets | 62.1% | Consolidated | Calculated |