Last One Mile
Last One Mile Co.,Ltd.
Company highlights
Average annual salary ¥4.85 million; average length of service 6.3 years.
Key figures
Period Sep 2024 to Aug 2025ConsolidatedIFRS
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
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Cost of sales | ¥14.5 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥10.0 billion | Consolidated | |
| Commission fees | ¥4.4 billion | Parent only | |
| Salaries and allowances | ¥0.9 billion | Parent only | |
| Outsourcing expenses | ¥0.2 billion | Parent only | |
| Depreciation | ¥37.89 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥31.13 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥8.1 billion | Parent only |
| Operating income | ¥1.1 billion | Consolidated | |
| Net income | ¥0.7 billion | Consolidated | |
| Ordinary income | ¥0.4 billion | Parent only |
Last One Mile
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Cost of sales ¥14.5 billion
- Selling general and administrative expenses IFRS ¥10.0 billion
- Commission fees ¥4.4 billion
- Salaries and allowances ¥0.9 billion
- Outsourcing expenses ¥0.2 billion
- Depreciation ¥0.0 billion
Performance, financial position and capital allocation
Last One Mile
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | Could not be retrieved | Could not be retrieved | ¥9.4B | ¥11.8B | ¥15.5B |
| Year on year (%) | Could not be retrieved | comparison basis not confirmed | comparison basis not confirmed | +25.9%◆ | +31.8%◆ |
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.1B |
| Change from prior year | Could not be retrieved | comparison basis not confirmed | Could not be retrieved | Could not be retrieved | comparison basis not confirmed |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 7.3% |
| Change (percentage points) | Could not be retrieved | comparison basis not confirmed | comparison basis not confirmed | Could not be retrieved | comparison basis not confirmed |
Fiscal periods marked for changes
- 2023Ordinary income (loss) loss to profit
- 2024Revenue (IFRS) year on year +25.9%, Ordinary income (loss) as a share of revenue +3.0 points
- 2025Revenue (IFRS) year on year +31.8%
Last One Mile
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Last One Mile
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (30 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | Could not be retrieved | Could not be retrieved | ¥9.4 billion | ¥11.8 billion | ¥15.5 billion |
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | ¥0.2 billion | ¥0.9 billion | ¥1.1 billion |
| Profit (loss) attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | ¥0.3 billion | ¥0.8 billion | ¥0.7 billion |
| Comprehensive income attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | ¥0.3 billion | ¥0.8 billion | ¥0.7 billion |
| Equity attributable to owners of parent (IFRS) | Could not be retrieved | ¥1.1 billion | ¥1.4 billion | ¥3.4 billion | ¥4.4 billion |
| Total assets (IFRS) | Could not be retrieved | ¥3.7 billion | ¥3.9 billion | ¥9.8 billion | ¥11.2 billion |
| Equity attributable to owners of parent per share (IFRS) | Could not be retrieved | 497.28 yen | 642.44 yen | 1,304.72 yen | 1,616.43 yen |
| Basic earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | 141.54 yen | 349.49 yen | 252.16 yen |
| Diluted earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | 132.86 yen | 324.42 yen | 241.51 yen |
| Ratio of equity attributable to owners of parent (IFRS) | Could not be retrieved | 30.1% | 37.1% | 34.3% | 38.9% |
| Return on equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | 24.8% | 34.4% | 17.5% |
| Net cash provided by (used in) operating activities (IFRS) | Could not be retrieved | Could not be retrieved | ¥0.5 billion | ¥1.6 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities (IFRS) | Could not be retrieved | Could not be retrieved | ¥-0.3 billion | ¥-0.5 billion | ¥0.2 billion |
| Net cash provided by (used in) financing activities (IFRS) | Could not be retrieved | Could not be retrieved | ¥-78.75 million | ¥0.1 billion | ¥-1.1 billion |
| Cash and cash equivalents (IFRS) | Could not be retrieved | ¥1.2 billion | ¥1.3 billion | ¥2.5 billion | ¥3.1 billion |
| Net sales | ¥8.3 billion | ¥6.5 billion | ¥9.4 billion | ¥11.8 billion | Could not be retrieved |
| Ordinary income (loss) | ¥0.2 billion | ¥-30.07 million | ¥0.2 billion | ¥0.7 billion | Could not be retrieved |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥-54.47 million | ¥0.3 billion | ¥0.6 billion | Could not be retrieved |
| Comprehensive income | ¥0.2 billion | ¥-54.47 million | ¥0.3 billion | ¥0.6 billion | Could not be retrieved |
| Net assets | ¥1.2 billion | ¥1.1 billion | ¥1.5 billion | ¥3.1 billion | Could not be retrieved |
| Total assets | ¥2.8 billion | ¥3.0 billion | ¥3.4 billion | ¥8.1 billion | Could not be retrieved |
| Net assets per share | 543.26 yen | 500.87 yen | 641.81 yen | 1,192.12 yen | Could not be retrieved |
| Basic earnings (loss) per share | 74.47 yen | -24.24 yen | 145.73 yen | 249.41 yen | Could not be retrieved |
| Diluted earnings per share | 69.64 yen | Could not be retrieved | 137.41 yen | 231.52 yen | Could not be retrieved |
| Equity-to-asset ratio | 44.4% | 37.0% | 43.2% | 37.6% | Could not be retrieved |
| Return on equity | 15.6% | -4.6% | 25.4% | 26.1% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥-0.3 billion | ¥0.4 billion | ¥1.5 billion | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥79.04 million | ¥69.90 million | ¥-0.2 billion | ¥-0.5 billion | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥0.2 billion | ¥83.94 million | ¥13.71 million | ¥0.3 billion | Could not be retrieved |
| Cash and cash equivalents | ¥1.2 billion | ¥1.1 billion | ¥1.3 billion | ¥2.5 billion | Could not be retrieved |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.8 billion | ¥3.5 billion | ¥8.9 billion | ¥10.1 billion | ¥11.3 billion |
| Ordinary income (loss) | ¥94.72 million | ¥69.60 million | ¥0.2 billion | ¥0.5 billion | ¥0.4 billion |
| Net income (loss) | ¥72.28 million | ¥43.59 million | ¥97.29 million | ¥0.5 billion | ¥0.3 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 2,732,418 shares | 2,743,118 shares | 2,798,418 shares | 3,175,290 shares | 2,762,891 shares |
| Net assets | ¥1.2 billion | ¥1.1 billion | ¥1.3 billion | ¥2.9 billion | ¥3.5 billion |
| Total assets | ¥2.1 billion | ¥2.5 billion | ¥3.0 billion | ¥6.1 billion | ¥6.6 billion |
| Net assets per share | 507.4 yen | 508.21 yen | 547.44 yen | 1,083.36 yen | 1,263.54 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 22 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 10 yen |
| Basic earnings (loss) per share | 33.81 yen | 19.4 yen | 43.4 yen | 221.32 yen | 100.3 yen |
| Diluted earnings per share | 31.61 yen | 18.86 yen | 40.74 yen | 205.45 yen | 96.06 yen |
| Equity-to-asset ratio | 54.9% | 46.2% | 40.6% | 45.5% | 51.8% |
| Return on equity | 7.3% | 3.8% | 8.2% | 26.0% | 8.7% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 23.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥22 | ¥10 | 23.9% | Stock split or share consolidation noted |
Shareholder composition
Share ownership by holder category
Last One Mile
Unit %Source Annual securities reports
- Financial institutions1.89%
- Securities firms2.33%
- Other corporations40.70%
- Foreign holders (institutions)3.79%
- Individuals and others51.28%
Research and development expenses and capital expenditure
Revenue scale in the same industry
Last One Mile
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 195 companies
- 199 CEFY Sep 2025 ¥15.8B
- 200 AimingFY Dec 2025 ¥15.8B
- 201 Last One MileThis companyFY Aug 2025 ¥15.5B
- 202 BroadBand TowerFY Dec 2025 ¥15.3B
- 203 Sun*FY Dec 2025 ¥14.8B
- … 439 companies
Workforce information
Women 6.4 yrs Average length of service by gender
Women 85 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 230 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
8.1 hours |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 20.6% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | フェイス監査法人 |
| Audit fees (this year, total) | ¥50.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥1.4 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 252.16 yen | Consolidated |
| Revenue (IFRS) | ¥15.5 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 241.51 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥0.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.1 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥1.1 billion | Consolidated |
| Total assets (IFRS) | ¥11.2 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥4.4 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 17.5% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 38.9% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.1 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,616.43 yen | Consolidated |
| Dividend per share | 22 yen | Parent only |
| Net sales | ¥11.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 96.06 yen | Parent only |
| Total number of issued shares (common stock) | 2,762,891 shares | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥6.6 billion | Parent only |
| Return on equity | 8.7% | Parent only |
| Equity-to-asset ratio | 51.8% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 23.9% | Parent only |
| Interim dividend per share | 10 yen | Parent only |
| Basic earnings (loss) per share | 100.3 yen | Parent only |
| Net assets per share | 1,263.54 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 313 people | Consolidated |
| Number of employees | 313 people | Consolidated |
| Wage gap between men and women (all employees) | 69.4% | Parent only |
| Average length of service (years) | 6.27 years | Parent only |
| Average annual salary | ¥4.85 million | Parent only |
| Average age (years) | 34.58 years old | Parent only |
| Number of employees | 181 people | Parent only |
| Number of employees | 181 people | Parent only |
| Wage gap between men and women (regular employees) | 72.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 83.5% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 252 people | Consolidated |
| Average number of temporary employees | 252 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 38 people | Parent only |
| Average number of temporary employees | 38 people | Parent only |
| Total return on the share price index | 159.5% | Parent only |
| Ratio of female employees in managerial positions | 20.6% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,739,687 shares | Consolidated |
| Total number of shares held treasury shares etc | 69,000 shares | Consolidated |
| Number of shares | 2,762,891 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.5% | Consolidated |
| Shareholding ratio | 64.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 69,000 shares | Consolidated |
| Total of valuation gain (loss) | ¥-31.87 million | Consolidated |
| Number of voting rights | 25,835 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥8.11 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 255.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥55.79 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥50.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥50.00 million | Consolidated |
Balance sheet (136 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-5.35 million | Consolidated |
| Other | ¥5.35 million | Consolidated |
| Other current liabilities clifrs | ¥0.5 billion | Consolidated |
| Other current assets caifrs | ¥0.1 billion | Consolidated |
| Other components of equity IFRS | ¥66.00 million | Consolidated |
| Other financial assets | ¥85.61 million | Consolidated |
| Other financial assets | ¥0.6 billion | Consolidated |
| Other non current liabilities nclifrs | ¥13.30 million | Consolidated |
| Other non current assets ncaifrs | ¥11.93 million | Consolidated |
| Goodwill | ¥2.1 billion | Consolidated |
| Goodwill | ¥-83.92 million | Consolidated |
| Goodwill IFRS | ¥2.0 billion | Consolidated |
| Goodwill IFRS | ¥2.0 billion | Consolidated |
| Software | ¥-58.18 million | Consolidated |
| Software | ¥74.79 million | Consolidated |
| Software IFRS | ¥16.61 million | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥1.5 billion | Consolidated |
| Right of use assets IFRS | ¥1.7 billion | Consolidated |
| Retained earnings IFRS | ¥2.3 billion | Consolidated |
| Merchandise | ¥32.08 million | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-3.49 million | Consolidated |
| Trademarks acquisition cost IFRS | ¥6.20 million | Consolidated |
| Trademarks IFRS | ¥2.70 million | Consolidated |
| Trade and other payables clifrs | ¥1.7 billion | Consolidated |
| Trade and other receivables caifrs | ¥2.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥82.26 million | Consolidated |
| Tools, furniture and fixtures | ¥-46.94 million | Consolidated |
| Tools, furniture and fixtures | ¥35.32 million | Consolidated |
| Buildings and accompanying facilities | ¥0.3 billion | Consolidated |
| Buildings and accompanying facilities | ¥-71.68 million | Consolidated |
| Buildings and accompanying facilities IFRS | ¥0.2 billion | Consolidated |
| Construction in progress | ¥6.02 million | Consolidated |
| Construction in progress IFRS | ¥6.02 million | Consolidated |
| Provisions clifrs | ¥43.79 million | Consolidated |
| Provisions nclifrs | ¥60.96 million | Consolidated |
| Investment property IFRS | ¥61.54 million | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥-0.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Inventories | ¥34.62 million | Consolidated |
| Inventories | ¥34.62 million | Consolidated |
| Machinery, equipment | ¥0.65 million | Consolidated |
| Machinery, equipment | ¥-0.26 million | Consolidated |
| Machinery and equipment IFRS | ¥0.39 million | Consolidated |
| Total current liabilities IFRS | ¥4.0 billion | Consolidated |
| Current assets IFRS | ¥5.6 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-0.4 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥1.1 billion | Consolidated |
| Intangible assets IFRS | ¥0.7 billion | Consolidated |
| Intangible assets IFRS | ¥0.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.1 billion | Consolidated |
| Bonds and borrowings clifrs | ¥0.8 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥1.1 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Total assets | ¥11.2 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥0.1 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.1 billion | Consolidated |
| Treasury shares IFRS | ¥-0.2 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥4.4 billion | Consolidated |
| Liabilities and equity IFRS | ¥11.2 billion | Consolidated |
| Liabilities IFRS | ¥6.8 billion | Consolidated |
| Supplies | ¥2.54 million | Consolidated |
| Capital surplus IFRS | ¥2.1 billion | Consolidated |
| Share capital IFRS | ¥0.1 billion | Consolidated |
| Vehicle and delivery equipment | ¥32.70 million | Consolidated |
| Vehicle and delivery equipment | ¥-24.11 million | Consolidated |
| Vehicles IFRS | ¥8.60 million | Consolidated |
| Non controlling interests IFRS | ¥1,000 | Consolidated |
| Non current labilities IFRS | ¥2.8 billion | Consolidated |
| Non current assets IFRS | ¥5.6 billion | Consolidated |
| Customer relationship | ¥-0.3 billion | Consolidated |
| Customer relationship | ¥1.0 billion | Consolidated |
| Customer related assets IFRS | ¥0.7 billion | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Other | ¥81.36 million | Parent only |
| Valuation difference on available-for-sale securities | ¥20.61 million | Parent only |
| Other capital surplus | ¥2.0 billion | Parent only |
| Software | ¥0.44 million | Parent only |
| Investments in capital | ¥0.01 million | Parent only |
| Retained earnings | ¥1.4 billion | Parent only |
| Legal retained earnings | ¥7.80 million | Parent only |
| Advances received | ¥16.13 million | Parent only |
| Prepaid expenses | ¥84.73 million | Parent only |
| Merchandise | ¥6.93 million | Parent only |
| Right of trademark | ¥2.70 million | Parent only |
| Non-current liabilities | ¥0.6 billion | Parent only |
| Non-current assets | ¥3.3 billion | Parent only |
| Accounts receivable - trade | ¥1.9 billion | Parent only |
| Tools, furniture and fixtures | ¥40.10 million | Parent only |
| Buildings and accompanying facilities | ¥0.2 billion | Parent only |
| Construction in progress | ¥6.02 million | Parent only |
| Investments and other assets | ¥3.1 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥75.06 million | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Accounts receivable - other | ¥16.91 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥1.3 billion | Parent only |
| Shareholders' equity | ¥3.4 billion | Parent only |
| Current liabilities | ¥2.5 billion | Parent only |
| Current assets | ¥3.2 billion | Parent only |
| Accumulated depreciation | ¥-75.85 million | Parent only |
| Intangible assets | ¥55.74 million | Parent only |
| Cash and deposits | ¥1.2 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.46 million | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Total assets | ¥6.6 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥1.4 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥20.61 million | Parent only |
| Liabilities | ¥3.1 billion | Parent only |
| Liabilities and net assets | ¥6.6 billion | Parent only |
| Supplies | ¥0.84 million | Parent only |
| Allowance for doubtful accounts | ¥-4.15 million | Parent only |
| Allowance for doubtful accounts | ¥-31.44 million | Parent only |
| Capital surplus | ¥2.1 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥24.58 million | Parent only |
| Asset retirement obligations | ¥1.83 million | Parent only |
| Provision for bonuses | ¥11.95 million | Parent only |
| Long-term loans payable | ¥0.6 billion | Parent only |
| Long-term prepaid expenses | ¥5.49 million | Parent only |
| Long-term loans receivable | ¥0.3 billion | Parent only |
| Deposits received | ¥54.75 million | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Accounts unique to this company (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥1,000 | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥70.49 million | Consolidated |
| Revenue | ¥-86.00 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥14.75 million | Consolidated |
| Revenue | ¥4.5 billion | Consolidated |
| Revenue | ¥1.4 billion | Consolidated |
| Revenue | ¥50.15 million | Consolidated |
| Revenue | ¥10.32 million | Consolidated |
| Revenue | ¥6.90 million | Consolidated |
| Revenue | ¥14.32 million | Consolidated |
| Revenue | ¥0.47 million | Consolidated |
| Revenue | ¥0.23 million | Consolidated |
| Revenue | ¥1,000 | Consolidated |
| Revenue | ¥5.94 million | Parent only |
| Revenue | ¥46.66 million | Parent only |
| Revenue | ¥2.5 billion | Parent only |
| Revenue | ¥2.80 million | Parent only |
| Revenue | ¥6.51 million | Parent only |
| Revenue | ¥26.74 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥-32.16 million | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.14 million | Consolidated |
| Other | ¥2.14 million | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-1.82 million | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥2.16 million | Consolidated |
| Other comprehensive income IFRS | ¥-1.70 million | Consolidated |
| Other comprehensive income IFRS | ¥-1.70 million | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other expenses IFRS | ¥12.14 million | Consolidated |
| Other expenses IFRS | ¥12.14 million | Consolidated |
| Lease obligations | ¥20.71 million | Consolidated |
| Financial liabilities measured at amortized cost | ¥31.46 million | Consolidated |
| Financial assets measured at amortized cost | ¥8.42 million | Consolidated |
| Interest income IFRS | ¥29.21 million | Consolidated |
| Operating income | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥3.09 million | Consolidated |
| Basic earnings loss per share IFRS | 252.16 yen | Consolidated |
| Cost of sales | ¥14.5 billion | Consolidated |
| Cost of sales IFRS | ¥4.5 billion | Consolidated |
| Gross profit IFRS | ¥11.0 billion | Consolidated |
| Net sales | ¥15.5 billion | Consolidated |
| Diluted earnings loss per share IFRS | 241.51 yen | Consolidated |
| Profit loss IFRS | ¥0.7 billion | Consolidated |
| Profit loss IFRS | ¥0.7 billion | Consolidated |
| Profit loss IFRS | ¥0.7 billion | Consolidated |
| Profit loss IFRS | ¥0.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.7 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Employee benefit expenses operating expenses IFRS | ¥2.6 billion | Consolidated |
| Total transactions with owners IFRS | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥0.2 billion | Consolidated |
| Commission fees | ¥4.3 billion | Consolidated |
| Issuance of new shares ssifrs | ¥0.2 billion | Consolidated |
| Share-based payment transactions | ¥5.47 million | Consolidated |
| Income tax expense IFRS | ¥0.5 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Foreign exchange gain IFRS | ¥5,000 | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans before tax items that will not be reclassified to profit or loss ociifrs | ¥0.12 million | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥1.47 million | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥2.83 million | Consolidated |
| Profit loss before tax IFRS | ¥1.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.1 billion | Consolidated |
| Purchase of treasury stock | ¥-85.64 million | Consolidated |
| Government grant income IFRS | ¥7.77 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.1 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥10.0 billion | Consolidated |
| Dividendsofsurplus | ¥-32.16 million | Consolidated |
| Finance income IFRS | ¥29.21 million | Consolidated |
| Finance costs IFRS | ¥52.86 million | Consolidated |
| Finance costs IFRS | ¥52.86 million | Consolidated |
| Miscellaneous income IFRS | ¥50.23 million | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥-1,000 | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥-1,000 | Consolidated |
| Other | ¥11.47 million | Parent only |
| Other | ¥0.55 million | Parent only |
| Cancellation refund | ¥16.01 million | Parent only |
| Interest income | ¥6.00 million | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥0.2 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥16.64 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥0.06 million | Parent only |
| Cost of sales | ¥3.2 billion | Parent only |
| Gross profit (loss) | ¥8.1 billion | Parent only |
| Net sales | ¥11.3 billion | Parent only |
| Outsourcing expenses | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Loss on valuation of investment securities | ¥31.87 million | Parent only |
| Interest expenses | ¥16.64 million | Parent only |
| Commission fees | ¥4.4 billion | Parent only |
| Issuance of new shares | ¥0.2 billion | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥-15.81 million | Parent only |
| Depreciation | ¥37.89 million | Parent only |
| Extraordinary income | ¥37.02 million | Parent only |
| Extraordinary loss | ¥31.93 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥0.9 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-85.64 million | Parent only |
| Selling, general and administrative expenses | ¥7.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥31.13 million | Parent only |
| Provision for bonuses | ¥11.95 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥36.47 million | Parent only |
Statement of cash flows (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Interest paid ope cfifrs | ¥-52.27 million | Consolidated |
| Interest and dividends received ope cfifrs | ¥9.80 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥11.41 million | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.4 billion | Consolidated |
| Subtotal | ¥1.6 billion | Consolidated |
| Increase (decrease) in provisions | ¥43.54 million | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-0.22 million | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥80.47 million | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥1.95 million | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-42.70 million | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-55.79 million | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥84.70 million | Consolidated |
| Proceeds from issuance of shares fin cfifrs | ¥31.41 million | Consolidated |
| Decrease (increase) in inventories | ¥4.17 million | Consolidated |
| Income taxes paid ope cfifrs | ¥-0.2 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥35.23 million | Consolidated |
| Depreciation and amortization | ¥0.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-8.03 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-20.00 million | Consolidated |
| Net decrease increase in short term loans receivable inv cfifrs | ¥45.54 million | Consolidated |
| Redemption of bonds fin cfifrs | ¥-14.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-85.64 million | Consolidated |
| Dividends | ¥-31.38 million | Consolidated |
| Financial revenue | ¥-29.21 million | Consolidated |
| Financial expenses | ¥52.86 million | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥0.1 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-0.9 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥27.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 22 | Parent only | Disclosed |
| Number of employees | 313 | Consolidated | Disclosed |
| Net assets | ¥4.4 billion | Consolidated | Disclosed |
| Net sales | ¥15.5 billion | Consolidated | Disclosed |
| Operating income | ¥1.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Parent only | Disclosed |
| Net income | ¥0.7 billion | Consolidated | Disclosed |
| Total assets | ¥11.2 billion | Consolidated | Disclosed |
| Operating margin | 7.4% | Consolidated | Calculated |
| Net margin | 4.3% | Consolidated | Calculated |
| Sales per employee | 49554051 yen | Consolidated | Calculated |
| Total asset turnover | 1.39 times | Consolidated | Calculated |
| Net assets to total assets | 38.9% | Consolidated | Calculated |