マイクロアド
株式会社マイクロアド
Company highlights
The largest holder on the register is 株式会社サイバーエージェント, at 48.9%.
Key figures
Period Oct 2024 to Sep 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
マイクロアド
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥2.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.35 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥4.8 billion | Consolidated |
| Operating income | ¥0.6 billion | Consolidated | |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.2 billion | Consolidated |
マイクロアド
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Salaries, allowances and bonuses ¥2.0 billion
- Other (not itemized) ¥2.2 billion
Performance, financial position and capital allocation
マイクロアド
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥11.7B | ¥12.2B | ¥12.9B | ¥13.7B | ¥15.7B |
| Year on year (%) | Could not be retrieved | +4.8% | +5.2% | +6.6% | +14.3% |
| Ordinary income (loss) | ¥0.2B | ¥0.6B | ¥0.7B | ¥0.3B | ¥0.5B |
| Change from prior year | Could not be retrieved | +285.9% | +24.6% | -60.1% | +80.2% |
| Ordinary income (loss) as a share of Net sales | 1.3% | 4.8% | 5.7% | 2.1% | 3.4% |
| Change (percentage points) | Could not be retrieved | +3.5 points◆ | +0.9 points | -3.6 points◆ | +1.2 points |
Fiscal periods marked for changes
- 2022Ordinary income (loss) as a share of revenue +3.5 points
- 2024Ordinary income (loss) as a share of revenue -3.6 points
マイクロアド
Earnings and net assets per share over time
Unit yenSource Annual securities reports
マイクロアド
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 | ¥11.7 billion | ¥12.2 billion | ¥12.9 billion | ¥13.7 billion | ¥15.7 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.6 billion | ¥0.7 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥-38.86 million | ¥0.5 billion | ¥0.6 billion | ¥0.3 billion | ¥0.2 billion |
| Comprehensive income | ¥0.1 billion | ¥0.7 billion | ¥0.7 billion | ¥0.1 billion | ¥0.4 billion |
| Net assets | ¥1.5 billion | ¥2.9 billion | ¥3.7 billion | ¥3.9 billion | ¥3.9 billion |
| Total assets | ¥4.2 billion | ¥5.9 billion | ¥6.8 billion | ¥8.4 billion | ¥9.1 billion |
| Net assets per share | 37.64 yen | 86.79 yen | 113.15 yen | 118.76 yen | 127.9 yen |
| Basic earnings (loss) per share | -1.57 yen | 19.65 yen | 20.87 yen | 10.27 yen | 7.1 yen |
| Diluted earnings per share | Could not be retrieved | 19.36 yen | 19.85 yen | 10.03 yen | 7.1 yen |
| Equity-to-asset ratio | 22.0% | 39.2% | 45.4% | 39.0% | 38.2% |
| Return on equity | Could not be retrieved | 30.5% | 20.8% | 8.9% | 5.8% |
| Net cash provided by (used in) operating activities | ¥31.41 million | ¥0.7 billion | ¥0.3 billion | ¥0.3 billion | ¥0.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.4 billion | ¥-1.0 billion | ¥-1.8 billion | ¥-1.1 billion |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥0.7 billion | ¥0.4 billion | ¥1.0 billion | ¥0.2 billion |
| Cash and cash equivalents | ¥2.2 billion | ¥3.3 billion | ¥3.0 billion | ¥2.5 billion | ¥2.4 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.7 billion | ¥7.0 billion | ¥8.7 billion | ¥10.2 billion | ¥12.4 billion |
| Ordinary income (loss) | ¥-81.13 million | ¥0.3 billion | ¥0.5 billion | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) | ¥0.1 billion | ¥1.0 billion | ¥0.4 billion | ¥0.3 billion | ¥0.6 billion |
| Capital stock | ¥0.5 billion | ¥0.9 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 4,112,000 shares | 8,921,000 shares | 9,157,000 shares | 27,624,000 shares | 27,831,354 shares |
| Net assets | ¥-1.1 billion | ¥0.8 billion | ¥1.3 billion | ¥1.6 billion | ¥2.2 billion |
| Total assets | ¥1.4 billion | ¥3.2 billion | ¥4.0 billion | ¥5.4 billion | ¥6.8 billion |
| Net assets per share | -45.81 yen | 28.65 yen | 48.92 yen | 56.24 yen | 80.31 yen |
| Basic earnings (loss) per share | 5.19 yen | 40.09 yen | 15.97 yen | 10.19 yen | 21.7 yen |
| Diluted earnings per share | Could not be retrieved | 39.5 yen | 15.19 yen | 9.95 yen | 21.69 yen |
| Equity-to-asset ratio | -78.0% | 23.9% | 33.3% | 28.5% | 32.5% |
| Return on equity | Could not be retrieved | Could not be retrieved | 41.0% | 19.4% | 27.1% |
Shareholder composition
Share ownership by holder category
マイクロアド
Unit %Source Annual securities reports
- Financial institutions0.35%
- Securities firms5.97%
- Other corporations53.96%
- Foreign holders (institutions)4.37%
- Foreign holders (individuals)0.07%
- Individuals and others35.28%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社サイバーエージェント | 48.86% | 13,358,000 |
| 2 | 株式会社SWAY | 5.67% | 1,550,000 |
| 3 | 株式会社SBI証券 | 2.22% | 607,000 |
| 4 | 楽天証券株式会社 | 1.94% | 530,000 |
| 5 | STATE STREET BANK AND TRUST COMPANY 505044(常任代理人 株式会社みずほ銀行決済営業部) | 1.76% | 481,000 |
| 6 | 福田久也 | 1.23% | 335,000 |
| 7 | 渡辺健太郎 | 1.14% | 311,000 |
| 8 | マイクロアド従業員持株会 | 0.92% | 251,000 |
| 9 | 竹内康仁 | 0.75% | 205,000 |
| 10 | 野村證券株式会社(常任代理人 株式会社三井住友銀行) | 0.61% | 166,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 9/2025 | Could not be retrieved | ¥0.3 billion |
| FY ending 9/2024 | ¥0.70 million | Could not be retrieved |
Revenue scale in the same industry
マイクロアド
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
- … 241 companies
- 245 OrchestraFY Dec 2025 ¥15.8B
- 246 PIALAFY Dec 2025 ¥15.7B
- 247 マイクロアドThis companyFY Sep 2025 ¥15.7B
- 248 ConvanoFY Mar 2026 ¥15.5B
- 249 All AboutFY Mar 2026 ¥15.5B
- … 422 companies
Workforce information
Women 5.1 yrs Average length of service by gender
Women 88 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 246 |
| Share of managers who are women | 22.8% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥41.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥2.44 million |
| 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated |
| Net sales | ¥15.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Diluted earnings per share | 7.1 yen | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥9.1 billion | Consolidated |
| Return on equity | 5.8% | Consolidated |
| Equity-to-asset ratio | 38.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | 7.1 yen | Consolidated |
| Net assets per share | 127.9 yen | Consolidated |
| Net sales | ¥12.4 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 21.69 yen | Parent only |
| Total number of issued shares (common stock) | 27,831,354 shares | Parent only |
| Net assets | ¥2.2 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥6.8 billion | Parent only |
| Return on equity | 27.1% | Parent only |
| Equity-to-asset ratio | 32.5% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Basic earnings (loss) per share | 21.7 yen | Parent only |
| Net assets per share | 80.31 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 391 people | Consolidated |
| Number of employees | 391 people | Consolidated |
| Average length of service (years) | 5.7 years | Parent only |
| Average annual salary | ¥6.65 million | Parent only |
| Average age (years) | 31.5 years old | Parent only |
| Number of employees | 246 people | Parent only |
| Number of employees | 246 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 21 people | Consolidated |
| Average number of temporary employees | 21 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 15 companies | Consolidated |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Total return on the share price index | 183.9% | Parent only |
| Ratio of female employees in managerial positions | 24.4% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 17,798,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 488,700 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 27,831,354 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 65.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 488,700 shares | Consolidated |
| Number of voting rights | 273,316 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 16 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 181.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥41.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥2.44 million | Consolidated |
| Fees for audit and attestation services - total | ¥41.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥2.44 million | Consolidated |
Balance sheet (111 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥3.05 million | Consolidated |
| Goodwill | ¥1.0 billion | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Lease obligations | ¥13.03 million | Consolidated |
| Lease obligations | ¥26.56 million | Consolidated |
| Retained earnings | ¥1.2 billion | Consolidated |
| Notes and accounts receivable trade | ¥2.2 billion | Consolidated |
| Merchandise | ¥1.99 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥3.8 billion | Consolidated |
| Accounts receivable - trade | ¥2.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Guarantee deposits | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥0.3 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.7 billion | Consolidated |
| Investment securities | ¥0.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥1.5 billion | Consolidated |
| Subscription rights to shares | ¥33.66 million | Consolidated |
| Securities | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.5 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥3.3 billion | Consolidated |
| Current liabilities | ¥5.0 billion | Consolidated |
| Current assets | ¥5.3 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.5 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-94.71 million | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥1.6 billion | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Cash and deposits | ¥2.4 billion | Consolidated |
| Short-term loans payable | ¥2.5 billion | Consolidated |
| Short-term loans receivable with resale agreement | ¥0.2 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Total assets | ¥9.1 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥5.3 billion | Consolidated |
| Liabilities and net assets | ¥9.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-29.45 million | Consolidated |
| Allowance for doubtful accounts | ¥-19.71 million | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥85.67 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Long-term loans receivable | ¥58.51 million | Consolidated |
| Non-controlling interests | ¥0.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥19.80 million | Consolidated |
| Other | ¥3.96 million | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥34.57 million | Parent only |
| Valuation difference on available-for-sale securities | ¥3.05 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Software in progress | ¥0.3 billion | Parent only |
| Retained earnings | ¥0.6 billion | Parent only |
| Advances received | ¥28.86 million | Parent only |
| Prepaid expenses | ¥88.55 million | Parent only |
| Non-current liabilities | ¥85.67 million | Parent only |
| Non-current assets | ¥3.5 billion | Parent only |
| Accounts receivable - trade | ¥1.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Guarantee deposits | ¥0.2 billion | Parent only |
| Buildings and accompanying facilities | ¥0.3 billion | Parent only |
| Buildings and accompanying facilities net | ¥0.2 billion | Parent only |
| Investments and other assets | ¥2.5 billion | Parent only |
| Investment securities | ¥0.7 billion | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥33.66 million | Parent only |
| Securities | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥0.5 billion | Parent only |
| Accounts receivable - other | ¥30.72 million | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.66 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥2.2 billion | Parent only |
| Current liabilities | ¥4.4 billion | Parent only |
| Current assets | ¥3.3 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.5 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-43.29 million | Parent only |
| Intangible assets | ¥0.6 billion | Parent only |
| Cash and deposits | ¥0.7 billion | Parent only |
| Short-term loans payable | ¥2.5 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.2 billion | Parent only |
| Net assets | ¥2.2 billion | Parent only |
| Net assets | ¥2.2 billion | Parent only |
| Total assets | ¥6.8 billion | Parent only |
| Deferred tax assets | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥0.6 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥3.05 million | Parent only |
| Liabilities | ¥4.5 billion | Parent only |
| Liabilities and net assets | ¥6.8 billion | Parent only |
| Accounts payable - trade | ¥1.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-29.46 million | Parent only |
| Allowance for doubtful accounts | ¥-12.18 million | Parent only |
| Capital surplus | ¥0.7 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥85.67 million | Parent only |
| Long-term loans receivable | ¥35.50 million | Parent only |
| Shares of subsidiaries and associates | ¥1.1 billion | Parent only |
| Deposits received | ¥19.11 million | Parent only |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥38.36 million | Consolidated |
| Revenue | ¥20.39 million | Consolidated |
| Revenue | ¥3.00 million | Consolidated |
| Revenue | ¥-21.16 million | Consolidated |
| Revenue | ¥-14.49 million | Consolidated |
| Revenue | ¥20.39 million | Parent only |
Statement of income (83 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥12.27 million | Consolidated |
| Other | ¥33.44 million | Consolidated |
| Other | ¥61.67 million | Consolidated |
| Other comprehensive income | ¥0.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.1 billion | Consolidated |
| Comprehensive income | ¥0.4 billion | Consolidated |
| Interest income | ¥11.93 million | Consolidated |
| Dividend income | ¥4.38 million | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Non-operating income | ¥66.96 million | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Cost of sales | ¥10.9 billion | Consolidated |
| Gross profit (loss) | ¥4.8 billion | Consolidated |
| Net sales | ¥15.7 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Gain on sales of investment securities | ¥0.01 million | Consolidated |
| Loss on valuation of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥60.27 million | Consolidated |
| Interest expenses | ¥24.70 million | Consolidated |
| Issuance of new shares | ¥41.66 million | Consolidated |
| Loss on investment of securities | ¥9.95 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥-0.2 billion | Consolidated |
| Income taxes - deferred | ¥-0.4 billion | Consolidated |
| Foreign exchange gains | ¥38.38 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥21.40 million | Consolidated |
| Extraordinary income | ¥17.51 million | Consolidated |
| Extraordinary loss | ¥0.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥81.95 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥14.02 million | Consolidated |
| Income (loss) before income taxes | ¥14.02 million | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Salaries, allowances and bonuses | ¥2.0 billion | Consolidated |
| Purchase of treasury stock | ¥-0.1 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 |
| Selling, general and administrative expenses | ¥4.2 billion | Consolidated |
| Gain on reversal of asset retirement obligation-EI | ¥14.49 million | Consolidated |
| Loss on sale of shares of subsidiaries and associates | ¥5.84 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥60.93 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥35.37 million | Consolidated |
| Other | ¥11.05 million | Parent only |
| Other | ¥12.87 million | Parent only |
| Other | ¥18.07 million | Parent only |
| Interest and dividend income | ¥7.91 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥85.21 million | Parent only |
| Loss on retirement of non-current assets | ¥0.1 billion | Parent only |
| Cost of sales | ¥8.9 billion | Parent only |
| Gross profit (loss) | ¥3.5 billion | Parent only |
| Net sales | ¥12.4 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Loss on valuation of investment securities | ¥7.23 million | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥22.03 million | Parent only |
| Issuance of new shares | ¥41.66 million | Parent only |
| Loss on investment of securities | ¥9.95 million | Parent only |
| Income taxes - current | ¥98.97 million | Parent only |
| Income taxes | ¥-0.3 billion | Parent only |
| Income taxes - deferred | ¥-0.4 billion | Parent only |
| Foreign exchange gains | ¥60.78 million | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥0.3 billion | Parent only |
| Consulting fee income | ¥30.26 million | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries, allowances and bonuses | ¥1.5 billion | Parent only |
| Purchase of treasury stock | ¥-0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥3.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥12.75 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.35 million | Parent only |
| Gain on reversal of asset retirement obligation-EI | ¥14.49 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Gain on liquidation of subsidiaries and associates | ¥31.68 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.34 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Consolidated |
| Total changes during the period | ¥0.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.01 million | Consolidated |
| Other | ¥-2.81 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-23.95 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-24.70 million | Consolidated |
| Interest and dividends income received | ¥16.32 million | Consolidated |
| Interest and dividend income | ¥-16.32 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.6 billion | Consolidated |
| Subtotal | ¥0.8 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥37.85 million | Consolidated |
| Decrease (increase) in guarantee deposits | ¥27.59 million | Consolidated |
| Payments for guarantee deposits | ¥-12.75 million | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.28 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.3 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥60.27 million | Consolidated |
| Interest expenses | ¥24.70 million | Consolidated |
| Purchase of property plant and equipment | ¥-84.29 million | Consolidated |
| Proceeds from issuance of common stock | ¥20.75 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.17 million | Consolidated |
| Income taxes paid | ¥-56.76 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-54.08 million | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.3 billion | Consolidated |
| Payments of short term loans receivable | ¥-0.2 billion | Consolidated |
| Collection of short-term loans receivable | ¥15.12 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥16.77 million | Consolidated |
| Payments for sale of shares of subsidiaries resulting in change in scope of consolidation | ¥-0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-19.80 million | Consolidated |
| Payments of long-term loans receivable | ¥-38.00 million | Consolidated |
| Collection of long-term loans receivable | ¥17.50 million | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-20.00 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥5.84 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated | Disclosed |
| Number of employees | 391 | Consolidated | Disclosed |
| Net assets | ¥3.9 billion | Consolidated | Disclosed |
| Net sales | ¥15.7 billion | Consolidated | Disclosed |
| Operating income | ¥0.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥9.1 billion | Consolidated | Disclosed |
| Operating margin | 3.9% | Consolidated | Calculated |
| Net margin | 1.2% | Consolidated | Calculated |
| Sales per employee | 40078148 yen | Consolidated | Calculated |
| Total asset turnover | 1.71 times | Consolidated | Calculated |
| Net assets to total assets | 42.6% | Consolidated | Calculated |