GENOVA
GENOVA,Inc.
Company highlights
The largest segment by revenue is Medical platform business, at 45.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
GENOVA
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Medical platform business | ¥5.0 billion | 45.4% | ¥6.3 billion | ¥1.8 billion | 35.4% | ¥3.1 billion |
| Smart clinic business | ¥3.3 billion | 30.2% | ¥3.2 billion | ¥0.6 billion | 16.5% | ¥0.6 billion |
| Dental distribution business | ¥2.4 billion | 21.6% | Could not be retrieved | ¥-0.1 billion | -5.9% | Could not be retrieved |
| Dx distribution business | ¥0.3 billion | 2.8% | Could not be retrieved | ¥85.14 million | 27.3% | Could not be retrieved |
| Total of the businesses | ¥11.1 billion | 100.0% | ||||
Revenue and profit
GENOVA
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥2.4 billion | Consolidated |
| Promotion expenses | ¥0.7 billion | Consolidated | |
| Research and development expenses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥80.33 million | Parent only | |
| Amortization of goodwill | ¥58.38 million | Consolidated | |
| Provision for bonuses | ¥30.47 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-4.77 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥6.5 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Operating income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
GENOVA
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥2.4 billion
- Promotion expenses ¥0.7 billion
- Research and development expenses ¥0.1 billion
- Depreciation ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Other (not itemized) ¥2.7 billion
Performance, financial position and capital allocation
GENOVA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥4.8B | ¥6.5B | ¥8.7B | ¥10.0B | ¥11.6B |
| Year on year (%) | Could not be retrieved | +35.6%◆ | +33.3%◆ | +15.2% | +15.6% |
| Ordinary income (loss) | ¥1.1B | ¥1.7B | ¥2.3B | ¥2.0B | ¥0.4B |
| Change from prior year | Could not be retrieved | +61.9% | +34.7% | -12.6% | -78.6% |
| Ordinary income (loss) as a share of Net sales | 22.1% | 26.3% | 26.6% | 20.2% | 3.7% |
| Change (percentage points) | Could not be retrieved | +4.3 points◆ | +0.3 points | -6.4 points◆ | -16.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2023Net sales year on year +35.6%, Ordinary income (loss) as a share of revenue +4.3 points
- 2024Net sales year on year +33.3%
- 2025Ordinary income (loss) as a share of revenue -6.4 points
- 2026Ordinary income (loss) as a share of revenue -16.4 points
GENOVA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
GENOVA
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 | ¥4.8 billion | ¥6.5 billion | ¥8.7 billion | ¥10.0 billion | ¥11.6 billion |
| Ordinary income (loss) | ¥1.1 billion | ¥1.7 billion | ¥2.3 billion | ¥2.0 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥1.3 billion | ¥1.7 billion | ¥1.4 billion | ¥0.3 billion |
| Comprehensive income | ¥0.7 billion | ¥1.3 billion | ¥1.7 billion | ¥1.4 billion | ¥0.3 billion |
| Net assets | ¥1.5 billion | ¥4.0 billion | ¥6.0 billion | ¥7.0 billion | ¥6.9 billion |
| Total assets | ¥2.8 billion | ¥5.4 billion | ¥8.2 billion | ¥8.5 billion | ¥10.3 billion |
| Net assets per share | 91.9 yen | 229.47 yen | 324.82 yen | 378.77 yen | 364.64 yen |
| Basic earnings (loss) per share | 42.96 yen | 76.61 yen | 97.35 yen | 79.78 yen | 15.89 yen |
| Diluted earnings per share | Could not be retrieved | 73.07 yen | 96.5 yen | 79.02 yen | 15.74 yen |
| Equity-to-asset ratio | 52.7% | 74.6% | 70.5% | 76.9% | 61.6% |
| Return on equity | 60.9% | 45.6% | 35.2% | 22.9% | 4.3% |
| Net cash provided by (used in) operating activities | ¥0.6 billion | ¥1.2 billion | ¥1.8 billion | ¥1.2 billion | ¥0.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.1 billion | ¥-94.24 million | ¥-0.3 billion | ¥-1.0 billion |
| Net cash provided by (used in) financing activities | ¥59.88 million | ¥1.1 billion | ¥0.4 billion | ¥-1.0 billion | ¥0.2 billion |
| Cash and cash equivalents | ¥1.6 billion | ¥3.9 billion | ¥6.0 billion | ¥5.9 billion | ¥5.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.7 billion | ¥6.4 billion | ¥8.5 billion | ¥9.9 billion | ¥8.7 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.7 billion | ¥2.3 billion | ¥2.0 billion | ¥0.6 billion |
| Net income (loss) | ¥0.7 billion | ¥1.2 billion | ¥1.7 billion | ¥1.4 billion | ¥0.3 billion |
| Capital stock | ¥0.1 billion | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion |
| Total number of issued shares (common stock) | 80,900 shares | 17,598,100 shares | 17,794,100 shares | 17,806,600 shares | 17,837,600 shares |
| Net assets | ¥1.4 billion | ¥4.0 billion | ¥6.0 billion | ¥6.9 billion | ¥6.9 billion |
| Total assets | ¥2.7 billion | ¥5.3 billion | ¥8.1 billion | ¥8.4 billion | ¥8.9 billion |
| Net assets per share | 88.65 yen | 225.51 yen | 320.1 yen | 374.86 yen | 362.93 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 | 41.72 yen | 75.52 yen | 96 yen | 80.71 yen | 18.15 yen |
| Diluted earnings per share | Could not be retrieved | 72.03 yen | 95.16 yen | 79.94 yen | 17.98 yen |
| Equity-to-asset ratio | 52.7% | 74.8% | 70.5% | 77.0% | 70.5% |
| Return on equity | 61.4% | 46.0% | 35.2% | 23.5% | 4.9% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 37.2% | 165.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥30 | Could not be retrieved | 165.2% | |
| FY ending 3/2025 | ¥30 | Could not be retrieved | 37.2% |
GENOVA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
GENOVA
Unit %Source Annual securities reports
- Financial institutions6.69%
- Securities firms2.33%
- Other corporations16.27%
- Foreign holders (institutions)3.37%
- Foreign holders (individuals)0.27%
- Individuals and others71.06%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 平瀬 智樹 | 32.32% | 5,602,700 |
| 2 | 株式会社平瀬商店 | 7.69% | 1,333,200 |
| 3 | 株式会社EPARK | 6.3% | 1,091,600 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.37% | 930,400 |
| 5 | 内藤 信至 | 2.44% | 422,700 |
| 6 | 青山 圭秀 | 2.35% | 407,800 |
| 7 | 提橋 由幾 | 1.15% | 200,000 |
| 8 | UNION BANCAIRE PRIVEE, UBP SA SINGAPORE BRANCH - GCSG-JP-CLIENT ASEET(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.15% | 200,000 |
| 9 | JP JPMSE LUX RE UBS AG LONDON BRANCH EQ CO(常任代理人 株式会社三菱UFJ銀行) | 1.12% | 193,600 |
| 10 | 株式会社日本カストディ銀行(信託口) | 1.0% | 174,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
GENOVA
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 292 companies
- 296 エクストリームFY Mar 2026 ¥11.8B
- 297 明治座FY Aug 2025 ¥11.6B
- 298 GENOVAThis companyFY Mar 2026 ¥11.6B
- 299 FB CARE SERVICEFY Mar 2026 ¥11.5B
- 300 グロービングFY May 2026 ¥11.5B
- … 371 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 352 |
| Childcare leave taken, men |
25% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 16.8% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥32.97 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 | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥11.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.0 billion | Consolidated |
| Diluted earnings per share | 15.74 yen | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.4 billion | Consolidated |
| Total assets | ¥10.3 billion | Consolidated |
| Return on equity | 4.3% | Consolidated |
| Equity-to-asset ratio | 61.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | 15.89 yen | Consolidated |
| Net assets per share | 364.64 yen | Consolidated |
| Dividend per share | 30 yen | Parent only |
| Net sales | ¥8.7 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 17.98 yen | Parent only |
| Total number of issued shares (common stock) | 17,837,600 shares | Parent only |
| Net assets | ¥6.9 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥8.9 billion | Parent only |
| Return on equity | 4.9% | Parent only |
| Equity-to-asset ratio | 70.5% | Parent only |
| Capital stock | ¥0.8 billion | Parent only |
| Payout ratio | 165.2% | Parent only |
| Basic earnings (loss) per share | 18.15 yen | Parent only |
| Net assets per share | 362.93 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 529 people | Consolidated |
| Number of employees | 529 people | Consolidated |
| Wage gap between men and women (all employees) | 67.4% | Parent only |
| Average length of service (years) | 3.6 years | Parent only |
| Average annual salary | ¥5.27 million | Parent only |
| Average age (years) | 29.4 years old | Parent only |
| Number of employees | 415 people | Parent only |
| Number of employees | 415 people | Parent only |
| Number of employees | 415 people | Parent only |
| Wage gap between men and women (regular employees) | 70.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 107.9% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥11.6 billion | Consolidated |
| Average number of temporary employees | 26 people | Consolidated |
| Average number of temporary employees | 26 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.2 billion | Consolidated |
| Write-downs of inventories | ¥8.41 million | Consolidated |
| Depreciation | ¥85.09 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 25.0% | Parent only |
| Average number of temporary employees | 25 people | Parent only |
| Average number of temporary employees | 25 people | Parent only |
| Average number of temporary employees | 25 people | Parent only |
| Total return on the share price index | 187.4% | Parent only |
| Ratio of female employees in managerial positions | 16.8% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,556,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 500,000 shares | Consolidated |
| Number of shares | 17,837,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.8% | Consolidated |
| Shareholding ratio | 60.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 500,000 shares | Consolidated |
| Number of voting rights | 173,257 units | Consolidated |
| Carrying amount on the balance sheet | ¥50.19 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 44.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥98.66 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥32.97 million | Consolidated |
| Fees for audit and attestation services - total | ¥32.97 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥5.03 million | Consolidated |
| Revenue | ¥74.16 million | Consolidated |
| Revenue | ¥-74.16 million | Consolidated |
| Revenue | ¥74.16 million | Consolidated |
| Change in average annual salary from the previous year | 88.5% | Parent only |
| Revenue | ¥4.43 million | Parent only |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥66.47 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥90.13 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥18.10 million | Consolidated |
| Goodwill | ¥1.0 billion | Consolidated |
| Goodwill | ¥1.0 billion | Consolidated |
| Lease assets | ¥20.34 million | Consolidated |
| Work in process | ¥9.50 million | Consolidated |
| Retained earnings | ¥5.5 billion | Consolidated |
| Unearned revenue | ¥0.3 billion | Consolidated |
| Merchandise | ¥63.94 million | Consolidated |
| Non-current liabilities | ¥1.3 billion | Consolidated |
| Non-current assets | ¥2.6 billion | Consolidated |
| Land | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥1.9 billion | Consolidated |
| Contract liabilities | ¥0.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.1 billion | Consolidated |
| Investment securities | ¥50.19 million | Consolidated |
| Lease deposits | ¥0.3 billion | Consolidated |
| Subscription rights to shares | ¥0.6 billion | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥1.08 million | Consolidated |
| Accrued expenses | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥6.3 billion | Consolidated |
| Current liabilities | ¥2.1 billion | Consolidated |
| Current assets | ¥7.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥3.57 million | Consolidated |
| Intangible assets | ¥1.0 billion | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Cash and deposits | ¥5.3 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Total assets | ¥10.3 billion | Consolidated |
| Total assets | ¥10.3 billion | Consolidated |
| Deferred tax assets | ¥0.6 billion | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥3.57 million | Consolidated |
| Liabilities | ¥3.4 billion | Consolidated |
| Liabilities and net assets | ¥10.3 billion | Consolidated |
| Accounts payable - trade | ¥0.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-35.51 million | Consolidated |
| Capital surplus | ¥0.7 billion | Consolidated |
| Capital stock | ¥0.8 billion | Consolidated |
| Provision for bonuses | ¥30.47 million | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Long term unearned revenue | ¥0.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥26.57 million | Parent only |
| Other | ¥15.60 million | Parent only |
| Other | ¥62.72 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Software | ¥0.65 million | Parent only |
| Lease obligations | ¥6.17 million | Parent only |
| Lease obligations | ¥2.39 million | Parent only |
| Lease assets | ¥10.86 million | Parent only |
| Work in process | ¥4.83 million | Parent only |
| Investments in capital | ¥0.10 million | Parent only |
| Retained earnings | ¥5.5 billion | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Merchandise | ¥24.09 million | Parent only |
| Non-current liabilities | ¥0.7 billion | Parent only |
| Non-current assets | ¥2.0 billion | Parent only |
| Accounts receivable - trade | ¥1.4 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Buildings and accompanying facilities | ¥0.2 billion | Parent only |
| Investments and other assets | ¥1.8 billion | Parent only |
| Investment securities | ¥50.19 million | Parent only |
| Lease and guarantee deposits | ¥0.3 billion | Parent only |
| Subscription rights to shares | ¥0.6 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥6.3 billion | Parent only |
| Current liabilities | ¥1.4 billion | Parent only |
| Current assets | ¥6.9 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Intangible assets | ¥0.65 million | Parent only |
| Cash and deposits | ¥5.1 billion | Parent only |
| Net assets | ¥6.9 billion | Parent only |
| Net assets | ¥6.9 billion | Parent only |
| Total assets | ¥8.9 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥5.5 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥2.1 billion | Parent only |
| Liabilities and net assets | ¥8.9 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-28.58 million | Parent only |
| Capital surplus | ¥0.7 billion | Parent only |
| Legal capital surplus | ¥0.7 billion | Parent only |
| Capital stock | ¥0.8 billion | Parent only |
| Asset retirement obligations | ¥1.87 million | Parent only |
| Provision for bonuses | ¥13.00 million | Parent only |
| Long-term loans payable | ¥0.6 billion | Parent only |
| Long-term loans receivable | ¥1.2 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥2.79 million | Parent only |
| Shares of subsidiaries and associates | ¥57.50 million | Parent only |
| Deposits received | ¥21.09 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Statement of income (76 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.14 million | Consolidated |
| Other | ¥1.33 million | Consolidated |
| Other comprehensive income | ¥1.07 million | Consolidated |
| Amortization of goodwill | ¥58.38 million | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥14.46 million | Consolidated |
| Commission fee | ¥12.99 million | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Non-operating income | ¥38.63 million | Consolidated |
| Non-operating expenses | ¥6.57 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥3.69 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.62 million | Consolidated |
| Cost of sales | ¥5.1 billion | Consolidated |
| Gross profit (loss) | ¥6.5 billion | Consolidated |
| Net sales | ¥11.6 billion | Consolidated |
| Net sales | ¥11.6 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.0 billion | Consolidated |
| Interest expenses | ¥5.25 million | Consolidated |
| Issuance of new shares | ¥9.43 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥18.27 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.07 million | Consolidated |
| Extraordinary income | ¥77.85 million | Consolidated |
| Extraordinary loss | ¥2.62 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.53 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.6 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated |
| Salaries and allowances | ¥2.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Promotion expenses | ¥0.7 billion | Consolidated |
| Selling, general and administrative expenses | ¥6.1 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-4.77 million | Consolidated |
| Provision for bonuses | ¥30.47 million | Consolidated |
| Other | ¥1.64 million | Parent only |
| Other | ¥1.26 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Interest and dividend income | ¥22.76 million | Parent only |
| Commission fee | ¥10.18 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥44.38 million | Parent only |
| Non-operating expenses | ¥6.51 million | Parent only |
| Gain on sales of non-current assets | ¥3.69 million | Parent only |
| Loss on retirement of non-current assets | ¥2.62 million | Parent only |
| Cost of sales | ¥2.8 billion | Parent only |
| Gross profit (loss) | ¥5.9 billion | Parent only |
| Net sales | ¥8.7 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Interest expenses | ¥5.25 million | Parent only |
| Issuance of new shares | ¥9.43 million | Parent only |
| Fiduciary obligation fee | ¥5.36 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥30.36 million | Parent only |
| Depreciation | ¥80.33 million | Parent only |
| Extraordinary income | ¥3.69 million | Parent only |
| Extraordinary loss | ¥2.62 million | Parent only |
| Income (loss) before income taxes | ¥0.6 billion | Parent only |
| Ordinary income | ¥0.6 billion | Parent only |
| Salaries and allowances | ¥2.1 billion | Parent only |
| Promotion expenses | ¥0.7 billion | Parent only |
| Selling, general and administrative expenses | ¥5.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-12.91 million | Parent only |
| Provision for bonuses | ¥13.00 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 | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥-61.95 million | Parent only |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥58.38 million | Consolidated |
| Repayments of lease obligations | ¥-2.76 million | Consolidated |
| Payments for transfer of business2 | ¥-0.7 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Payments for investments in capital | ¥-0.19 million | Consolidated |
| Interest expenses paid | ¥-5.25 million | Consolidated |
| Interest and dividends income received | ¥14.46 million | Consolidated |
| Increase (decrease) in deferred revenue | ¥-0.2 billion | Consolidated |
| Interest and dividend income | ¥-14.46 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-3.69 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.1 billion | Consolidated |
| Subtotal | ¥0.8 billion | Consolidated |
| Interest expenses | ¥5.25 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥15.99 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.2 billion | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥3.21 million | Consolidated |
| Purchase of property plant and equipment | ¥-98.73 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.01 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-0.1 billion | Consolidated |
| Proceeds from issuance of common stock | ¥3.50 million | Consolidated |
| Share-based payment expenses | ¥0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥37.79 million | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Depreciation | ¥85.09 million | Consolidated |
| Purchase of intangible assets | ¥-17.45 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-25.57 million | Consolidated |
| Payments for asset retirement obligations | ¥-1.55 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥30.47 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥1.08 million | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 529 | Consolidated | Disclosed |
| Net assets | ¥6.9 billion | Consolidated | Disclosed |
| Net sales | ¥11.6 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥10.3 billion | Consolidated | Disclosed |
| Operating margin | 3.5% | Consolidated | Calculated |
| Net margin | 2.4% | Consolidated | Calculated |
| Sales per employee | 21863839 yen | Consolidated | Calculated |
| Total asset turnover | 1.13 times | Consolidated | Calculated |
| Net assets to total assets | 67.3% | Consolidated | Calculated |