Livero
Livero Inc.
Company highlights
The company has paid a dividend for 2 consecutive years.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Livero
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.8 billion | Consolidated |
| Business consignment expenses | ¥0.4 billion | Consolidated | |
| Depreciation | ¥76.53 million | Parent only | |
| Promotion expenses | ¥64.20 million | Parent only | |
| Provision for shareholder benefit program | ¥12.01 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.71 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥3.1 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated | |
| Operating income | ¥0.8 billion | Consolidated | |
| Net income | ¥0.5 billion | Consolidated |
Livero
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥0.8 billion
- Business consignment expenses ¥0.4 billion
- Depreciation ¥0.1 billion
- Promotion expenses ¥0.1 billion
- Provision for shareholder benefit program ¥0.0 billion
- Provision of allowance for doubtful accounts ¥0.0 billion
- Other (not itemized) ¥1.0 billion
Performance, financial position and capital allocation
Livero
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.4B | ¥2.6B | ¥2.9B | ¥3.6B | ¥4.4B |
| Year on year (%) | Could not be retrieved | +7.5% | +13.5% | +23.6%◆ | +21.7%◆ |
| Ordinary income (loss) | ¥0.3B | ¥0.1B | ¥0.2B | ¥0.5B | ¥0.8B |
| Change from prior year | Could not be retrieved | -77.5% | +129.7% | +164.9% | +61.3% |
| Ordinary income (loss) as a share of Net sales | 14.6% | 3.1% | 6.2% | 13.2% | 17.5% |
| Change (percentage points) | Could not be retrieved | -11.5 points◆ | +3.1 points◆ | +7.1 points◆ | +4.3 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2022Ordinary income (loss) as a share of revenue -11.5 points
- 2023Ordinary income (loss) as a share of revenue +3.1 points
- 2024Net sales year on year +23.6%, Ordinary income (loss) as a share of revenue +7.1 points
- 2025Net sales year on year +21.7%, Ordinary income (loss) as a share of revenue +4.3 points
Livero
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Livero
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 | ¥2.4 billion | ¥2.6 billion | ¥2.9 billion | ¥3.6 billion | ¥4.4 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥77.98 million | ¥0.2 billion | ¥0.5 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥50.78 million | ¥0.1 billion | ¥0.3 billion | ¥0.5 billion |
| Comprehensive income | ¥0.2 billion | ¥50.78 million | ¥0.1 billion | ¥0.3 billion | ¥0.5 billion |
| Net assets | ¥1.8 billion | ¥1.9 billion | ¥1.9 billion | ¥2.3 billion | ¥2.7 billion |
| Total assets | ¥3.1 billion | ¥3.5 billion | ¥4.4 billion | ¥5.8 billion | ¥7.5 billion |
| Net assets per share | 346.31 yen | 355.84 yen | 362.72 yen | 428.1 yen | 498.75 yen |
| Basic earnings (loss) per share | 48.66 yen | 9.57 yen | 19.85 yen | 64.77 yen | 100.96 yen |
| Diluted earnings per share | 43.03 yen | 8.74 yen | 18.44 yen | 59.14 yen | 90.81 yen |
| Equity-to-asset ratio | 60.1% | 54.7% | 43.1% | 38.6% | 35.3% |
| Return on equity | 17.3% | 2.7% | 5.5% | 16.4% | 21.7% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥10.57 million | ¥0.5 billion | ¥0.8 billion | ¥1.0 billion |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.5 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥0.7 billion | ¥6.41 million | ¥-0.1 billion | ¥16.87 million | ¥-0.1 billion |
| Cash and cash equivalents | ¥1.8 billion | ¥1.5 billion | ¥1.5 billion | ¥1.9 billion | ¥2.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.4 billion | ¥2.6 billion | ¥2.9 billion | ¥3.5 billion | ¥4.2 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥72.13 million | ¥0.2 billion | ¥0.4 billion | ¥0.7 billion |
| Net income (loss) | ¥0.2 billion | ¥46.40 million | ¥0.1 billion | ¥0.3 billion | ¥0.5 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 5,298,900 shares | 5,315,950 shares | 5,320,550 shares | 5,354,350 shares | 5,405,500 shares |
| Net assets | ¥1.8 billion | ¥1.9 billion | ¥1.9 billion | ¥2.2 billion | ¥2.6 billion |
| Total assets | ¥2.4 billion | ¥2.4 billion | ¥2.5 billion | ¥3.2 billion | ¥3.8 billion |
| Net assets per share | 342.16 yen | 350.88 yen | 357.02 yen | 418.26 yen | 487.12 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 30 yen | 30 yen |
| Basic earnings (loss) per share | 42.08 yen | 8.74 yen | 19.2 yen | 60.59 yen | 95.77 yen |
| Diluted earnings per share | 37.22 yen | 7.99 yen | 17.84 yen | 55.32 yen | 86.15 yen |
| Equity-to-asset ratio | 74.0% | 77.5% | 73.3% | 68.1% | 67.5% |
| Return on equity | 15.0% | 2.5% | 5.4% | 15.6% | 21.1% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 46.5% | 31.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥30 | Could not be retrieved | 31.5% | |
| FY ending 12/2024 | ¥30 | Could not be retrieved | 46.5% |
Livero
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Livero
Unit %Source Annual securities reports
- Financial institutions1.74%
- Securities firms0.85%
- Other corporations14.98%
- Foreign holders (institutions)5.41%
- Foreign holders (individuals)0.07%
- Individuals and others76.95%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 鹿島 秀俊 | 36.06% | 1,913,100 |
| 2 | 横川 尚佳 | 25.84% | 1,371,000 |
| 3 | 株式会社ベネフィット・ワン | 8.58% | 455,000 |
| 4 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 4.41% | 234,300 |
| 5 | 株式会社日本カストディ銀行(信託口) | 1.76% | 93,500 |
| 6 | 株式会社ラストワンマイル | 1.36% | 72,000 |
| 7 | リベロ取引先持株会 | 1.33% | 70,731 |
| 8 | 株式会社HITEN | 1.32% | 70,000 |
| 9 | 李 秀礼 | 1.21% | 64,000 |
| 10 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券株式会社PLUMTREE COURT, 25 SHOE LANE, LONDON EC4A 4AU, U.K.(東京都港区虎ノ門2丁目6番1号虎ノ門ヒルズステーションタワー)) | 0.65% | 34,690 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥6.43 million | ¥0.1 billion |
| FY ending 12/2024 | ¥19.82 million | Could not be retrieved |
Revenue scale in the same industry
Livero
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
- … 446 companies
- 450 NulabFY Mar 2026 ¥4.4B
- 451 W TOKYOFY Jun 2026 ¥4.4B
- 452 LiveroThis companyFY Dec 2025 ¥4.4B
- 453 QualtecFY Jun 2026 ¥4.3B
- 454 SucceedFY Mar 2026 ¥4.3B
- … 217 companies
Workforce information
Women 5.2 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 200 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
19.6 hours |
| Annual paid leave taken (all employees) | 87.4% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 27.3% |
| Share of board members who are women | 25% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | Mooreみらい監査法人 |
| Audit fees (this year, filing company) | ¥28.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Net sales | ¥4.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Diluted earnings per share | 90.81 yen | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Net assets | ¥2.7 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥7.5 billion | Consolidated |
| Return on equity | 21.7% | Consolidated |
| Equity-to-asset ratio | 35.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | 100.96 yen | Consolidated |
| Net assets per share | 498.75 yen | Consolidated |
| Dividend per share | 30 yen | Parent only |
| Net sales | ¥4.2 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Diluted earnings per share | 86.15 yen | Parent only |
| Total number of issued shares (common stock) | 5,405,500 shares | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Return on equity | 21.1% | Parent only |
| Equity-to-asset ratio | 67.5% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 31.5% | Parent only |
| Basic earnings (loss) per share | 95.77 yen | Parent only |
| Net assets per share | 487.12 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 147 people | Consolidated |
| Number of employees | 147 people | Consolidated |
| Wage gap between men and women (all employees) | 77.6% | Parent only |
| Average length of service (years) | 5.1 years | Parent only |
| Average annual salary | ¥4.82 million | Parent only |
| Average age (years) | 36.2 years old | Parent only |
| Number of employees | 140 people | Parent only |
| Number of employees | 140 people | Parent only |
| Wage gap between men and women (regular employees) | 77.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.8% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 148 people | Consolidated |
| Average number of temporary employees | 148 people | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Average number of temporary employees | 148 people | Parent only |
| Average number of temporary employees | 148 people | Parent only |
| Total return on the share price index | 68.3% | Parent only |
| Rate of male employees taking childcare leave (regular employees) | 100.0% | Parent only |
| Ratio of female employees in managerial positions | 27.3% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,378,321 shares | Consolidated |
| Total number of shares held treasury shares etc | 100,000 shares | Consolidated |
| Number of shares | 5,405,500 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 82.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 100,000 shares | Consolidated |
| Number of voting rights | 53,033 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.65 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 81.0% | 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 | ¥6.43 million | Consolidated |
| Research and development expenses | ¥6.43 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.1 billion | Consolidated |
Audit (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.00 million | Consolidated |
Balance sheet (100 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.71 million | Consolidated |
| Other | ¥0.89 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Retained earnings | ¥1.8 billion | Consolidated |
| Advances received | ¥1.9 billion | Consolidated |
| Advance payments trade | ¥2.0 billion | Consolidated |
| Non-current liabilities | ¥1.9 billion | Consolidated |
| Non-current assets | ¥2.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Buildings and accompanying facilities | ¥46.21 million | Consolidated |
| Buildings and accompanying facilities net | ¥8.41 million | Consolidated |
| Investments and other assets | ¥1.9 billion | Consolidated |
| Investment securities | ¥1.65 million | Consolidated |
| Lease and guarantee deposits | ¥1.4 billion | Consolidated |
| Subscription rights to shares | ¥12.93 million | Consolidated |
| Property, plant and equipment | ¥35.15 million | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Long term loans receivable from shareholders directors or employees | ¥28.31 million | Consolidated |
| Provision for shareholder benefit program | ¥12.01 million | Consolidated |
| Shareholders' equity | ¥2.6 billion | Consolidated |
| Current liabilities | ¥3.0 billion | Consolidated |
| Current assets | ¥5.3 billion | Consolidated |
| Accumulated depreciation | ¥-37.80 million | Consolidated |
| Accumulated depreciation | ¥-5.51 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Cash and deposits | ¥2.3 billion | Consolidated |
| Net assets | ¥2.7 billion | Consolidated |
| Net assets | ¥2.7 billion | Consolidated |
| Total assets | ¥7.5 billion | Consolidated |
| Deferred tax assets | ¥72.89 million | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Liabilities | ¥4.8 billion | Consolidated |
| Liabilities and net assets | ¥7.5 billion | Consolidated |
| Accounts payable - trade | ¥0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.86 million | Consolidated |
| Capital surplus | ¥0.5 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Asset retirement obligations | ¥3.59 million | Consolidated |
| Vehicle and delivery equipment | ¥14.91 million | Consolidated |
| Vehicles, net | ¥9.40 million | Consolidated |
| Long-term prepaid expenses | ¥0.5 billion | Consolidated |
| Long-term deposits received | ¥1.1 billion | Consolidated |
| Other | ¥13.71 million | Parent only |
| Other | ¥1.24 million | Parent only |
| Other | ¥69.60 million | Parent only |
| Other | ¥13.98 million | Parent only |
| Other | ¥0.40 million | Parent only |
| Other capital surplus | ¥14.00 million | Parent only |
| Software | ¥0.2 billion | Parent only |
| Software in progress | ¥32.94 million | Parent only |
| Retained earnings | ¥1.8 billion | Parent only |
| Advances received | ¥7.87 million | Parent only |
| Prepaid expenses | ¥54.14 million | Parent only |
| Advance payments trade | ¥58.92 million | Parent only |
| Non-current liabilities | ¥17.30 million | Parent only |
| Non-current assets | ¥0.6 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Buildings and accompanying facilities | ¥46.21 million | Parent only |
| Buildings and accompanying facilities net | ¥8.41 million | Parent only |
| Investments and other assets | ¥0.3 billion | Parent only |
| Investment securities | ¥1.65 million | Parent only |
| Lease and guarantee deposits | ¥94.33 million | Parent only |
| Subscription rights to shares | ¥12.93 million | Parent only |
| Property, plant and equipment | ¥34.63 million | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Long term loans receivable from shareholders directors or employees | ¥28.31 million | Parent only |
| Provision for shareholder benefit program | ¥12.01 million | Parent only |
| Shareholders' equity | ¥2.6 billion | Parent only |
| Current liabilities | ¥1.2 billion | Parent only |
| Current assets | ¥3.2 billion | Parent only |
| Accumulated depreciation | ¥-37.80 million | Parent only |
| Accumulated depreciation | ¥-5.51 million | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥1.7 billion | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Deferred tax assets | ¥55.27 million | Parent only |
| Retained earnings brought forward | ¥1.8 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Liabilities | ¥1.2 billion | Parent only |
| Liabilities and net assets | ¥3.8 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.52 million | Parent only |
| Capital surplus | ¥0.5 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥3.59 million | Parent only |
| Vehicle and delivery equipment | ¥14.91 million | Parent only |
| Vehicles, net | ¥9.40 million | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Deposits received | ¥67.59 million | Parent only |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥34.25 million | Consolidated |
| Revenue | ¥-16.91 million | Consolidated |
| Revenue | ¥17.34 million | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥-0.38 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥33.46 million | Parent only |
| Revenue | ¥-16.64 million | Parent only |
| Revenue | ¥16.82 million | Parent only |
| Revenue | ¥-0.38 million | Parent only |
Statement of income (63 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.85 million | Consolidated |
| Purchase discounts | ¥1.44 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.5 billion | Consolidated |
| Interest income | ¥3.65 million | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Non-operating income | ¥5.94 million | Consolidated |
| Non-operating expenses | ¥0.82 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Cost of sales | ¥1.2 billion | Consolidated |
| Gross profit (loss) | ¥3.1 billion | Consolidated |
| Net sales | ¥4.4 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Interest expenses | ¥0.82 million | Consolidated |
| Issuance of new shares | ¥40.49 million | Consolidated |
| Provision for shareholder benefit program | ¥12.01 million | Consolidated |
| Business consignment expenses | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-19.55 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥0.8 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated |
| Salaries and allowances | ¥0.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0.07 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.4 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.71 million | Consolidated |
| Increase (decrease) in cash and cash equivalents resulting from change in scope of consolidation | ¥39.46 million | Consolidated |
| Change of scope of consolidation | ¥-17.30 million | Consolidated |
| Other | ¥1.75 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥12.04 million | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.82 million | Parent only |
| Cost of sales | ¥1.3 billion | Parent only |
| Gross profit (loss) | ¥2.9 billion | Parent only |
| Net sales | ¥4.2 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Interest expenses | ¥0.82 million | Parent only |
| Issuance of new shares | ¥40.49 million | Parent only |
| Provision for shareholder benefit program | ¥12.01 million | Parent only |
| Fiduciary obligation fee | ¥90.35 million | Parent only |
| Business consignment expenses | ¥0.4 billion | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-2.08 million | Parent only |
| Depreciation | ¥76.53 million | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Salaries and allowances | ¥0.8 billion | Parent only |
| Purchase of treasury stock | ¥-0.07 million | Parent only |
| Promotion expenses | ¥64.20 million | Parent only |
| Selling, general and administrative expenses | ¥2.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.37 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥10.94 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥10.94 million | Parent only |
Statement of cash flows (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.07 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥59.53 million | Consolidated |
| Interest expenses paid | ¥-0.82 million | Consolidated |
| Interest and dividends income received | ¥3.65 million | Consolidated |
| Increase (decrease) in advances received | ¥0.5 billion | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.6 billion | Consolidated |
| Interest and dividend income | ¥-3.65 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-83.48 million | Consolidated |
| Subtotal | ¥1.1 billion | Consolidated |
| Interest expenses | ¥0.82 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.3 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.5 billion | Consolidated |
| Purchase of property plant and equipment | ¥-11.04 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-33.49 million | Consolidated |
| Decrease in consumption taxes payable | ¥85.69 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥11.81 million | Consolidated |
| Proceeds from issuance of common stock | ¥40.01 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥78.61 million | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.07 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.2 billion | Consolidated |
| Payments of long-term loans receivable | ¥-9.34 million | Consolidated |
| Collection of long-term loans receivable | ¥8.93 million | Consolidated |
| Increase decrease in long term deposits received | ¥0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 147 | Consolidated | Disclosed |
| Net assets | ¥2.7 billion | Consolidated | Disclosed |
| Net sales | ¥4.4 billion | Consolidated | Disclosed |
| Operating income | ¥0.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.8 billion | Consolidated | Disclosed |
| Net income | ¥0.5 billion | Consolidated | Disclosed |
| Total assets | ¥7.5 billion | Consolidated | Disclosed |
| Operating margin | 17.4% | Consolidated | Calculated |
| Net margin | 12.2% | Consolidated | Calculated |
| Sales per employee | 29690367 yen | Consolidated | Calculated |
| Total asset turnover | 0.58 times | Consolidated | Calculated |
| Net assets to total assets | 35.5% | Consolidated | Calculated |