和心
株式会社和心
Company highlights
The largest holder on the register is 森 智宏, at 25.2%.
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
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
和心
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥0.5 billion | Consolidated |
| Salaries and allowances | ¥0.5 billion | Parent only | |
| Rents | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥13.37 million | Consolidated | |
| Depreciation | ¥13.12 million | Parent only | |
| Amortization of goodwill | ¥1.11 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥1.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.0 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated | |
| Operating income | ¥0.6 billion | Consolidated | |
| Ordinary income | ¥0.5 billion | Consolidated |
和心
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries ¥0.5 billion
- Salaries and allowances ¥0.5 billion
- Rents ¥0.3 billion
- Provision for bonuses ¥0.0 billion
- Depreciation ¥0.0 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
和心
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
和心
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥0.9B | ¥1.0B | ¥1.3B | ¥2.1B | ¥2.8B |
| Year on year (%) | -30.0%◆ | +10.5% | +33.5%◆ | +57.4%◆ | +32.9%◆ |
| Ordinary income (loss) | -¥0.5B | -¥0.2B | ¥0.0B | ¥0.4B | ¥0.5B |
| Change from prior year | 0.50x | 0.45x | loss to profit◆ | +3,377.4% | +36.6% |
| Ordinary income (loss) as a share of Net sales | -54.7% | -22.1% | 0.8% | 18.6% | 19.1% |
| Change (percentage points) | +22.4 points◆ | +32.6 points◆ | +23.0 points◆ | +17.7 points◆ | +0.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2017Net sales year on year +43.7%
- 2018Ordinary income (loss) as a share of revenue -6.7 points
- 2019Ordinary income (loss) as a share of revenue -6.8 points, Ordinary income (loss) profit to loss
- 2021Net sales year on year -30.0%, Ordinary income (loss) as a share of revenue +22.4 points
- 2022Ordinary income (loss) as a share of revenue +32.6 points
- 2023Net sales year on year +33.5%, Ordinary income (loss) as a share of revenue +23.0 points, Ordinary income (loss) loss to profit
- 2024Net sales year on year +57.4%, Ordinary income (loss) as a share of revenue +17.7 points
- 2025Net sales year on year +32.9%
和心
Earnings and net assets per share over time
Unit yenSource Annual securities reports
和心
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 | ¥0.9 billion | ¥1.0 billion | ¥1.3 billion | ¥2.1 billion | ¥2.8 billion |
| Ordinary income (loss) | ¥-0.5 billion | ¥-0.2 billion | ¥11.19 million | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥-0.6 billion | ¥-82.88 million | ¥-13.46 million | ¥0.4 billion | ¥0.7 billion |
| Comprehensive income | ¥-0.6 billion | ¥-81.70 million | ¥-10.34 million | ¥0.4 billion | ¥0.7 billion |
| Net assets | ¥-0.4 billion | ¥-0.4 billion | ¥0.1 billion | ¥0.6 billion | ¥1.3 billion |
| Total assets | ¥0.6 billion | ¥0.7 billion | ¥1.0 billion | ¥1.3 billion | ¥1.9 billion |
| Net assets per share | -136.63 yen | -130.99 yen | 15.31 yen | 81.06 yen | 190.38 yen |
| Basic earnings (loss) per share | -175.46 yen | -23.25 yen | -2.72 yen | 62.67 yen | 109.71 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 53.59 yen | 89.52 yen |
| Equity-to-asset ratio | -83.4% | -72.5% | 9.4% | 40.8% | 66.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 129.3% | 80.3% |
| Net cash provided by (used in) operating activities | ¥-0.3 billion | ¥-0.1 billion | ¥-0.3 billion | ¥0.2 billion | ¥0.6 billion |
| Net cash provided by (used in) investing activities | ¥69.88 million | ¥49.19 million | ¥-26.27 million | ¥-0.2 billion | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥0.1 billion | ¥72.75 million | ¥0.5 billion | ¥-99.17 million | ¥-55.92 million |
| Cash and cash equivalents | ¥0.1 billion | ¥0.1 billion | ¥0.3 billion | ¥0.2 billion | ¥0.6 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.9 billion | ¥1.0 billion | ¥1.3 billion | ¥2.0 billion | ¥2.6 billion |
| Ordinary income (loss) | ¥-0.5 billion | ¥-0.2 billion | ¥2.11 million | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) | ¥-0.5 billion | ¥-0.2 billion | ¥-42.72 million | ¥0.4 billion | ¥0.7 billion |
| Capital stock | ¥0.6 billion | ¥0.6 billion | ¥0.9 billion | ¥50.00 million | ¥50.00 million |
| Total number of issued shares (common stock) | 3,463,500 shares | 3,682,500 shares | 6,302,500 shares | 6,412,500 shares | 6,511,724 shares |
| Net assets | ¥-0.5 billion | ¥-0.6 billion | ¥-0.66 million | ¥0.4 billion | ¥1.2 billion |
| Total assets | ¥0.5 billion | ¥0.5 billion | ¥0.8 billion | ¥1.0 billion | ¥1.7 billion |
| Net assets per share | -140.66 yen | -156.91 yen | -4.48 yen | 58.87 yen | 178.7 yen |
| Basic earnings (loss) per share | -162.68 yen | -46.14 yen | -8.64 yen | 59.9 yen | 108.5 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 51.22 yen | 88.53 yen |
| Equity-to-asset ratio | -94.0% | -104.5% | -3.4% | 36.5% | 67.1% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 218.0% | 90.7% |
Shareholder composition
Share ownership by holder category
和心
Unit %Source Annual securities reports
- Financial institutions0.16%
- Securities firms6.91%
- Other corporations20.16%
- Foreign holders (institutions)3.49%
- Foreign holders (individuals)1.41%
- Individuals and others67.85%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 森 智宏 | 25.23% | 1,643,000 |
| 2 | 株式会社フォレスト | 15.46% | 1,007,000 |
| 3 | 佐野 健一 | 11.01% | 717,000 |
| 4 | 吉村 英毅 | 5.43% | 353,000 |
| 5 | 最上 夢人 | 4.06% | 264,000 |
| 6 | 楽天証券株式会社 | 3.5% | 228,000 |
| 7 | 株式会社SBI証券 | 2.39% | 155,000 |
| 8 | 吉村 英毅 | 2.35% | 153,000 |
| 9 | 株式会社ローカル | 1.71% | 111,000 |
| 10 | GOLDMANSACHSINTERNATIONALPLUMTREE COURT | 1.67% | 109,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.2 billion |
| FY ending 12/2020 | ¥0.2 billion |
Revenue scale in the same industry
和心
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 324 companies
- 328 海帆FY Mar 2026 ¥3.2B
- 329 Hikari Food ServiceFY Nov 2025 ¥2.9B
- 330 和心This companyFY Dec 2025 ¥2.8B
- 331 ピクスタFY Dec 2025 ¥2.7B
- 332 FundelyFY Mar 2026 ¥2.6B
- … 11 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 211 |
| Share of managers who are women | 75% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アリア |
| Audit fees (this year, total) | ¥20.23 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Net sales | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Diluted earnings per share | 89.52 yen | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Net assets | ¥1.3 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥1.9 billion | Consolidated |
| Return on equity | 80.3% | Consolidated |
| Equity-to-asset ratio | 66.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-55.92 million | Consolidated |
| Basic earnings (loss) per share | 109.71 yen | Consolidated |
| Net assets per share | 190.38 yen | Consolidated |
| Net sales | ¥2.6 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Diluted earnings per share | 88.53 yen | Parent only |
| Total number of issued shares (common stock) | 6,511,724 shares | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥1.7 billion | Parent only |
| Return on equity | 90.7% | Parent only |
| Equity-to-asset ratio | 67.1% | Parent only |
| Capital stock | ¥50.00 million | Parent only |
| Basic earnings (loss) per share | 108.5 yen | Parent only |
| Net assets per share | 178.7 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 48 people | Consolidated |
| Number of employees | 48 people | Consolidated |
| Average length of service (years) | 3.4 years | Parent only |
| Average annual salary | ¥4.61 million | Parent only |
| Average age (years) | 34.9 years old | Parent only |
| Number of employees | 48 people | Parent only |
| Number of employees | 48 people | Parent only |
| Number of employees | 48 people | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥2.8 billion | Consolidated |
| Average number of temporary employees | 141 people | Consolidated |
| Average number of temporary employees | 141 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.1 billion | Consolidated |
| Write-downs of inventories | ¥21.96 million | Consolidated |
| Depreciation | ¥48.10 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 129 people | Parent only |
| Average number of temporary employees | 129 people | Parent only |
| Average number of temporary employees | 129 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
Shares (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,744,000 shares | Consolidated |
| Number of shares | 6,511,724 shares | Consolidated |
| Shareholding ratio | 72.9% | Consolidated |
| Number of voting rights | 65,095 units | Consolidated |
| Carrying amount on the balance sheet | ¥80.47 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 232.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥20.23 million | Consolidated |
| Fees for audit and attestation services - total | ¥20.23 million | Consolidated |
Balance sheet (98 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.79 million | Consolidated |
| Other | ¥64.49 million | Consolidated |
| Other | ¥10.23 million | Consolidated |
| Other | ¥74.89 million | Consolidated |
| Other | ¥0.06 million | Consolidated |
| Other, net | ¥46.02 million | Consolidated |
| Software | ¥3.27 million | Consolidated |
| Retained earnings | ¥0.2 billion | Consolidated |
| Advances received | ¥21.55 million | Consolidated |
| Advance payments trade | ¥27.01 million | Consolidated |
| Merchandise | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥0.8 billion | Consolidated |
| Land | ¥98.03 million | Consolidated |
| Accounts receivable - trade | ¥0.1 billion | Consolidated |
| Buildings, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥0.5 billion | Consolidated |
| Lease deposits | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥27.80 million | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥14.93 million | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥1.2 billion | Consolidated |
| Current liabilities | ¥0.4 billion | Consolidated |
| Current assets | ¥1.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥3.33 million | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Cash and deposits | ¥0.6 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥1.3 billion | Consolidated |
| Net assets | ¥1.3 billion | Consolidated |
| Total assets | ¥1.9 billion | Consolidated |
| Total assets | ¥1.9 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Liabilities | ¥0.6 billion | Consolidated |
| Liabilities and net assets | ¥1.9 billion | Consolidated |
| Accounts payable - trade | ¥60.40 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.09 million | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥50.00 million | Consolidated |
| Provision for bonuses | ¥13.37 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Shares of subsidiaries and associates | ¥80.47 million | Consolidated |
| Deposits received | ¥8.89 million | Consolidated |
| Current portion of long-term loans payable | ¥24.00 million | Consolidated |
| Other | ¥7.79 million | Parent only |
| Other | ¥0.71 million | Parent only |
| Other | ¥0.67 million | Parent only |
| Other | ¥41.95 million | Parent only |
| Other | ¥0.06 million | Parent only |
| Other capital surplus | ¥20.95 million | Parent only |
| Software | ¥3.27 million | Parent only |
| Lease obligations | ¥5.84 million | Parent only |
| Lease assets | ¥17.60 million | Parent only |
| Investments in capital | ¥0.15 million | Parent only |
| Retained earnings | ¥0.1 billion | Parent only |
| Advances received | ¥14.35 million | Parent only |
| Advance payments trade | ¥27.01 million | Parent only |
| Merchandise | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥0.1 billion | Parent only |
| Non-current assets | ¥0.7 billion | Parent only |
| Accounts receivable - trade | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥17.13 million | Parent only |
| Buildings, net | ¥85.93 million | Parent only |
| Investments and other assets | ¥0.5 billion | Parent only |
| Lease deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥27.80 million | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Income taxes payable | ¥14.93 million | Parent only |
| Accrued expenses | ¥2.71 million | Parent only |
| Accounts payable - other | ¥90.58 million | Parent only |
| Shareholders' equity | ¥1.2 billion | Parent only |
| Machinery and equipment | ¥2.45 million | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥1.1 billion | Parent only |
| Intangible assets | ¥3.33 million | Parent only |
| Cash and deposits | ¥0.6 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥50.00 million | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Total assets | ¥1.7 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥0.1 billion | Parent only |
| Liabilities | ¥0.5 billion | Parent only |
| Liabilities and net assets | ¥1.7 billion | Parent only |
| Accounts payable - trade | ¥60.40 million | Parent only |
| Capital surplus | ¥1.0 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥50.00 million | Parent only |
| Provision for bonuses | ¥13.37 million | Parent only |
| Vehicles, net | ¥5.09 million | Parent only |
| Long-term loans payable | ¥0.1 billion | Parent only |
| Long-term prepaid expenses | ¥21.12 million | Parent only |
| Shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Deposits received | ¥7.83 million | Parent only |
| Current portion of long-term loans payable | ¥20.71 million | Parent only |
Statement of income (77 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.84 million | Consolidated |
| Amortization of goodwill | ¥1.11 million | Consolidated |
| Comprehensive income | ¥0.7 billion | Consolidated |
| Interest income | ¥3.96 million | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Non-operating income | ¥5.51 million | Consolidated |
| Non-operating expenses | ¥41.66 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.17 million | Consolidated |
| Loss on retirement of non-current assets | ¥8.61 million | Consolidated |
| Rents | ¥0.3 billion | Consolidated |
| Cost of sales | ¥0.8 billion | Consolidated |
| Gross profit (loss) | ¥2.0 billion | Consolidated |
| Net sales | ¥2.8 billion | Consolidated |
| Net sales | ¥2.8 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Gain on change in equity | ¥29.66 million | Consolidated |
| Share of loss of investments accounted for using equity method | ¥24.31 million | Consolidated |
| Interest expenses | ¥8.19 million | Consolidated |
| Stock issuance cost | ¥1.00 million | Consolidated |
| Increase by share exchanges | ¥13.07 million | Consolidated |
| Income taxes - current | ¥15.84 million | Consolidated |
| Income taxes | ¥-0.2 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Foreign exchange losses | ¥2.95 million | Consolidated |
| Extraordinary income | ¥33.17 million | Consolidated |
| Extraordinary loss | ¥8.61 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Salaries | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.7 billion | Consolidated |
| Reversal of provision for loss on litigation | ¥0.27 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-55.92 million | Consolidated |
| Selling, general and administrative expenses | ¥1.4 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥1.00 million | Consolidated |
| Provision for bonuses | ¥13.37 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥2.06 million | Consolidated |
| Other | ¥5.21 million | Consolidated |
| Other | ¥0.39 million | Parent only |
| Other | ¥5.16 million | Parent only |
| Other | ¥0.27 million | Parent only |
| Interest income | ¥4.56 million | Parent only |
| Rent income | ¥2.18 million | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Non-operating income | ¥7.83 million | Parent only |
| Non-operating expenses | ¥16.80 million | Parent only |
| Gain on sales of non-current assets | ¥0.98 million | Parent only |
| Loss on retirement of non-current assets | ¥3.52 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Cost of sales | ¥0.8 billion | Parent only |
| Gross profit (loss) | ¥1.9 billion | Parent only |
| Net sales | ¥2.6 billion | Parent only |
| Gain on sales of subsidiaries | ¥2.21 million | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Interest expenses | ¥7.70 million | Parent only |
| Stock issuance cost | ¥1.00 million | Parent only |
| Increase by share exchanges | ¥87.12 million | Parent only |
| Income taxes - current | ¥14.93 million | Parent only |
| Income taxes | ¥-0.2 billion | Parent only |
| Income taxes - deferred | ¥-0.2 billion | Parent only |
| Depreciation | ¥13.12 million | Parent only |
| Foreign exchange losses | ¥2.95 million | Parent only |
| Extraordinary income | ¥3.46 million | Parent only |
| Extraordinary loss | ¥3.52 million | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Selling, general and administrative expenses | ¥1.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.00 million | Parent only |
| Provision for bonuses | ¥13.37 million | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.70 million | Consolidated |
| Revenue | ¥0.70 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-20.75 million | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.18 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥51.12 million | Consolidated |
| Amortization of goodwill | ¥1.11 million | Consolidated |
| Repayments of lease obligations | ¥-3.92 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥11.43 million | Consolidated |
| Interest expenses paid | ¥-8.19 million | Consolidated |
| Interest and dividends income received | ¥0.25 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥78.48 million | Consolidated |
| Interest and dividend income | ¥-3.65 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-1.17 million | Consolidated |
| Loss on retirement of non-current assets | ¥8.61 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-38.26 million | Consolidated |
| Purchase of shares of subsidiaries | ¥-15.87 million | Consolidated |
| Payments into time deposits | ¥-20.00 million | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Loss (gain) on change in equity | ¥-29.66 million | Consolidated |
| Equity in earnings losses of affiliates | ¥24.31 million | Consolidated |
| Interest expenses | ¥8.19 million | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-39.49 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥0.18 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.30 million | Consolidated |
| Decrease in consumption taxes payable | ¥-9.50 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-6.72 million | Consolidated |
| Decrease (increase) in inventories | ¥-42.07 million | Consolidated |
| Income taxes paid | ¥-14.93 million | Consolidated |
| Income taxes refund | ¥2.61 million | Consolidated |
| Depreciation | ¥24.79 million | Consolidated |
| Purchase of intangible assets | ¥-3.25 million | Consolidated |
| Increase in short term loans payable | ¥0.1 billion | Consolidated |
| Decrease increase in short term loans receivable | ¥0.1 billion | Consolidated |
| Increase decrease in provision for loss on litigation | ¥-3.17 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.09 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥8.52 million | Consolidated |
| Proceeds from long term loans payable | ¥0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥5.24 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-2.06 million | Consolidated |
| Increase (decrease) in deposits | ¥-7.09 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated | Disclosed |
| Number of employees | 48 | Consolidated | Disclosed |
| Net assets | ¥1.3 billion | Consolidated | Disclosed |
| Net sales | ¥2.8 billion | Consolidated | Disclosed |
| Operating income | ¥0.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.7 billion | Consolidated | Disclosed |
| Total assets | ¥1.9 billion | Consolidated | Disclosed |
| Operating margin | 20.4% | Consolidated | Calculated |
| Net margin | 25.4% | Consolidated | Calculated |
| Sales per employee | 57996667 yen | Consolidated | Calculated |
| Total asset turnover | 1.49 times | Consolidated | Calculated |
| Net assets to total assets | 67.9% | Consolidated | Calculated |