GLAD CUBE
GLAD CUBE Inc.
Company highlights
The largest segment by revenue is マーケティングDX事業, at 85.2% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
GLAD CUBE
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||
|---|---|---|---|---|
| This year | Share | This year | Margin | |
| マーケティングDX事業 | ¥1.5 billion | 85.2% | ¥0.5 billion | 35.3% |
| Technology | ¥0.3 billion | 14.8% | ¥-0.3 billion | -119.1% |
| Total of the businesses | ¥1.8 billion | 100.0% | ||
Revenue and profit
GLAD CUBE
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.5 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Retirement benefit expenses | ¥9.55 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.36 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.2 billion | Consolidated |
| Ordinary income | ¥-37.67 million | Consolidated | |
| Operating income | ¥-33.68 million | Consolidated | |
| Net income | ¥-31.66 million | Consolidated |
GLAD CUBE
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Payrolls and allowances ¥0.5 billion
- Directors' compensations ¥0.1 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.2B | ¥1.5B | ¥1.5B | ¥1.6B | ¥1.8B |
| Year on year (%) | Could not be retrieved | +21.8%◆ | +2.9% | +2.4% | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.3B | ¥0.5B | ¥0.1B | -¥0.3B | -¥0.0B |
| Change from prior year | Could not be retrieved | +52.6% | -68.9% | profit to loss◆ | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 24.6% | 30.8% | 9.3% | -17.6% | -2.1% |
| Change (percentage points) | Could not be retrieved | +6.2 points◆ | -21.5 points◆ | -26.9 points◆ | comparison basis not confirmed |
Fiscal periods marked for changes
- 2022Net sales year on year +21.8%, Ordinary income (loss) as a share of revenue +6.2 points
- 2023Ordinary income (loss) as a share of revenue -21.5 points
- 2024Ordinary income (loss) as a share of revenue -26.9 points, Ordinary income (loss) profit to loss
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.8 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-37.67 million |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-31.66 million |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-35.17 million |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.7 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥2.2 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 85.08 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | -3.76 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 33.0% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | -4.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-24.70 million |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-11.09 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.3 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.4 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.2 billion | ¥1.5 billion | ¥1.5 billion | ¥1.6 billion | ¥1.8 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.5 billion | ¥0.1 billion | ¥-0.3 billion | ¥-14.28 million |
| Net income (loss) | ¥0.2 billion | ¥0.3 billion | ¥58.88 million | ¥-0.6 billion | ¥-4.16 million |
| Capital stock | ¥85.49 million | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 1,075,000 shares | 8,136,000 shares | 8,207,100 shares | 8,327,640 shares | 8,433,540 shares |
| Net assets | ¥0.5 billion | ¥1.3 billion | ¥1.4 billion | ¥0.8 billion | ¥0.7 billion |
| Total assets | ¥2.0 billion | ¥2.9 billion | ¥3.2 billion | ¥2.6 billion | ¥2.2 billion |
| Net assets per share | 60.7 yen | 161.87 yen | 167.81 yen | 90.1 yen | 88.73 yen |
| Basic earnings (loss) per share | 27.18 yen | 39.13 yen | 7.22 yen | -76.37 yen | -0.49 yen |
| Diluted earnings per share | Could not be retrieved | 38.61 yen | 6.9 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 23.0% | 45.3% | 42.7% | 29.2% | 34.7% |
| Return on equity | 57.7% | 33.6% | 4.4% | -59.1% | -0.6% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥0.2 billion | ¥-0.1 billion | ¥-4.74 million | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥13.31 million | ¥-47.92 million | ¥-0.6 billion | ¥-58.88 million | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-40.08 million | ¥0.8 billion | ¥0.3 billion | ¥-14.04 million | Could not be retrieved |
| Cash and cash equivalents | ¥1.2 billion | ¥2.2 billion | ¥1.7 billion | ¥1.7 billion | Could not be retrieved |
Shareholder composition
Share ownership by holder category
GLAD CUBE
Unit %Source Annual securities reports
- Financial institutions0.14%
- Securities firms2.76%
- Other corporations47.80%
- Foreign holders (institutions)1.36%
- Foreign holders (individuals)0.02%
- Individuals and others47.94%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ゴールドアイランド | 46.24% | 3,900,000 |
| 2 | 金島 弘樹 | 17.43% | 1,470,000 |
| 3 | MICイノベーション4号投資事業有限責任組合 | 4.47% | 377,500 |
| 4 | 山地 智功 | 2.96% | 250,000 |
| 5 | 金島 由樹 | 2.25% | 190,000 |
| 6 | 畝田 友希 | 2.06% | 174,000 |
| 7 | 楽天証券株式会社 | 1.3% | 110,100 |
| 8 | 新妻 晋 | 0.58% | 49,600 |
| 9 | 上田 博康 | 0.55% | 46,600 |
| 10 | 鶴原 真央 | 0.5% | 43,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | Could not be retrieved | ¥11.34 million |
| FY ending 12/2024 | ¥25.00 million | Could not be retrieved |
Revenue scale in the same industry
GLAD CUBE
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 546 companies
- 550 AqualineFY Feb 2026 ¥1.8B
- 551 相模原ゴルフクラブFY Dec 2025 ¥1.8B
- 552 GLAD CUBEThis companyFY Dec 2025 ¥1.8B
- 553 System LocationFY Mar 2026 ¥1.7B
- 554 ブッキングリゾートFY Apr 2026 ¥1.7B
- … 117 companies
Workforce information
Women 4.1 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 123 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
25.8 hours |
| Annual paid leave taken |
80.6% |
| Childcare leave taken, men |
25% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 16.7% |
| Share of board members who are women | 37.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥31.30 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-35.17 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-24.70 million | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-11.09 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Net assets | ¥0.7 billion | Consolidated |
| Ordinary income (loss) | ¥-37.67 million | Consolidated |
| Total assets | ¥2.2 billion | Consolidated |
| Return on equity | -4.4% | Consolidated |
| Equity-to-asset ratio | 33.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-31.66 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | -3.76 yen | Consolidated |
| Net assets per share | 85.08 yen | Consolidated |
| Net sales | ¥1.8 billion | Parent only |
| Net income (loss) | ¥-4.16 million | Parent only |
| Total number of issued shares (common stock) | 8,433,540 shares | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Ordinary income (loss) | ¥-14.28 million | Parent only |
| Total assets | ¥2.2 billion | Parent only |
| Return on equity | -0.6% | Parent only |
| Equity-to-asset ratio | 34.7% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Basic earnings (loss) per share | -0.49 yen | Parent only |
| Net assets per share | 88.73 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 106 people | Consolidated |
| Number of employees | 106 people | Consolidated |
| Average length of service (years) | 4.2 years | Parent only |
| Average annual salary | ¥5.45 million | Parent only |
| Average age (years) | 34.2 years old | Parent only |
| Number of employees | 106 people | Parent only |
| Number of employees | 106 people | Parent only |
| Number of employees | 106 people | Parent only |
Shares (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,610,800 shares | Consolidated |
| Number of shares | 8,433,540 shares | Consolidated |
| Shareholding ratio | 78.4% | Consolidated |
| Number of voting rights | 84,310 units | Consolidated |
| Total shareholder return | 51.6% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥1.8 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥11.34 million | Consolidated |
| Depreciation | ¥25.97 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 25.0% | Parent only |
| Total return on the share price index | 180.2% | Parent only |
| Ratio of female employees in managerial positions | 22.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥11.34 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.30 million | Consolidated |
| Fees for audit and attestation services - total | ¥31.30 million | Consolidated |
Balance sheet (98 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥23.97 million | Consolidated |
| Other | ¥58.74 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥1.33 million | Consolidated |
| Software | ¥57.67 million | Consolidated |
| Retained earnings | ¥-14.59 million | Consolidated |
| Organization expenses | ¥14.72 million | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Accounts receivable - trade and contract assets | ¥0.5 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.12 million | Consolidated |
| Buildings and accompanying facilities net | ¥25.48 million | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Investment securities | ¥81.68 million | Consolidated |
| Property, plant and equipment | ¥26.60 million | Consolidated |
| Income taxes payable | ¥8.83 million | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥0.7 billion | Consolidated |
| Current liabilities | ¥1.1 billion | Consolidated |
| Current assets | ¥1.9 billion | Consolidated |
| Accumulated depreciation | ¥-19.85 million | Consolidated |
| Foreign currency translation adjustment | ¥-3.51 million | Consolidated |
| Intangible assets | ¥59.01 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Cash and deposits | ¥1.4 billion | Consolidated |
| Bonds payable | ¥20.00 million | Consolidated |
| Bond issuance cost | ¥0.55 million | Consolidated |
| Net assets | ¥0.7 billion | Consolidated |
| Net assets | ¥0.7 billion | Consolidated |
| Total assets | ¥2.2 billion | Consolidated |
| Total assets | ¥2.2 billion | Consolidated |
| Deferred tax liabilities | ¥4.12 million | Consolidated |
| Deferred tax assets | ¥11.62 million | Consolidated |
| Deferred assets | ¥15.26 million | Consolidated |
| Treasury stock | ¥-0.03 million | Consolidated |
| Valuation and translation adjustments | ¥-3.51 million | Consolidated |
| Liabilities | ¥1.5 billion | Consolidated |
| Liabilities and net assets | ¥2.2 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.36 million | Consolidated |
| Allowance for doubtful accounts | ¥-57.68 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥1.50 million | Parent only |
| Software | ¥57.67 million | Parent only |
| Software in progress | ¥1.33 million | Parent only |
| Retained earnings | ¥12.92 million | Parent only |
| Prepaid expenses | ¥43.80 million | Parent only |
| Advance payments trade | ¥94.66 million | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥0.3 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Accounts receivable - trade and contract assets | ¥0.5 billion | Parent only |
| Contract liabilities | ¥0.1 billion | Parent only |
| Contract assets | ¥17.56 million | Parent only |
| Tools, furniture and fixtures | ¥1.12 million | Parent only |
| Buildings and accompanying facilities net | ¥25.48 million | Parent only |
| Investments and other assets | ¥0.2 billion | Parent only |
| Investment securities | ¥81.68 million | Parent only |
| Property, plant and equipment | ¥26.60 million | Parent only |
| Income taxes payable | ¥8.83 million | Parent only |
| Accrued consumption taxes | ¥53.70 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥24.84 million | Parent only |
| Shareholders' equity | ¥0.7 billion | Parent only |
| Current liabilities | ¥1.0 billion | Parent only |
| Current assets | ¥1.9 billion | Parent only |
| Intangible assets | ¥59.01 million | Parent only |
| Cash and deposits | ¥1.3 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.36 million | Parent only |
| Bonds payable | ¥20.00 million | Parent only |
| Bond issuance cost | ¥0.55 million | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Total assets | ¥2.2 billion | Parent only |
| Deferred tax assets | ¥11.62 million | Parent only |
| Deferred assets | ¥0.55 million | Parent only |
| Retained earnings brought forward | ¥12.92 million | Parent only |
| Treasury stock | ¥-0.03 million | Parent only |
| Liabilities | ¥1.4 billion | Parent only |
| Liabilities and net assets | ¥2.2 billion | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.36 million | Parent only |
| Allowance for doubtful accounts | ¥-57.68 million | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥0.90 million | Parent only |
| Deposits received | ¥22.54 million | Parent only |
| Current portion of bonds payable | ¥40.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (74 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.30 million | Consolidated |
| Other | ¥3.22 million | Consolidated |
| Other comprehensive income | ¥-3.51 million | Consolidated |
| Gain on adjustment of account payable | ¥2.66 million | Consolidated |
| Comprehensive income | ¥-35.17 million | Consolidated |
| Interest income | ¥2.23 million | Consolidated |
| Commission fee | ¥3.71 million | Consolidated |
| Operating income | ¥-33.68 million | Consolidated |
| Operating income | ¥-33.68 million | Consolidated |
| Non-operating income | ¥11.72 million | Consolidated |
| Non-operating expenses | ¥15.70 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-24.70 million | Consolidated |
| Loss on sale of non-current assets | ¥0.04 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.51 million | Consolidated |
| Cost of sales | ¥0.5 billion | Consolidated |
| Gross profit (loss) | ¥1.2 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net sales | ¥1.8 billion | Consolidated |
| Net income | ¥-31.66 million | Consolidated |
| Net income | ¥-31.66 million | Consolidated |
| Net income (loss) | ¥-31.66 million | Consolidated |
| Net income (loss) | ¥-31.66 million | Consolidated |
| Loss on investments in partnership | ¥2.06 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-11.09 million | Consolidated |
| Interest expenses | ¥8.78 million | Consolidated |
| Issuance of new shares | ¥2.10 million | Consolidated |
| Amortization of stock issuance cost | ¥1.64 million | Consolidated |
| Income taxes - current | ¥0.94 million | Consolidated |
| Income taxes | ¥-6.55 million | Consolidated |
| Income taxes - deferred | ¥-7.50 million | Consolidated |
| Foreign exchange gains | ¥2.82 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-3.51 million | Consolidated |
| Extraordinary loss | ¥0.54 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥-38.21 million | Consolidated |
| Income (loss) before income taxes | ¥-38.21 million | Consolidated |
| Ordinary income | ¥-37.67 million | Consolidated |
| Payrolls and allowances-SGA | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-35.17 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.36 million | Consolidated |
| Retirement benefit expenses | ¥9.55 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥0.22 million | Consolidated |
| Other | ¥5.78 million | Parent only |
| Other | ¥2.26 million | Parent only |
| Interest income | ¥2.04 million | Parent only |
| Commission fee | ¥3.71 million | Parent only |
| Operating income | ¥-11.44 million | Parent only |
| Non-operating income | ¥11.53 million | Parent only |
| Non-operating expenses | ¥14.37 million | Parent only |
| Loss on sale of non-current assets | ¥0.04 million | Parent only |
| Loss on retirement of non-current assets | ¥0.51 million | Parent only |
| Cost of sales | ¥0.5 billion | Parent only |
| Gross profit (loss) | ¥1.2 billion | Parent only |
| Net sales | ¥1.8 billion | Parent only |
| Net income (loss) | ¥-4.16 million | Parent only |
| Net income (loss) | ¥-4.16 million | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Guarantee commission | ¥1.18 million | Parent only |
| Interest expenses | ¥8.78 million | Parent only |
| Issuance of new shares | ¥2.10 million | Parent only |
| Amortization of stock issuance cost | ¥1.64 million | Parent only |
| Income taxes - current | ¥0.94 million | Parent only |
| Income taxes | ¥-10.67 million | Parent only |
| Income taxes - deferred | ¥-11.62 million | Parent only |
| Extraordinary loss | ¥0.54 million | Parent only |
| Amortization of bond issuance cost | ¥0.50 million | Parent only |
| Income (loss) before income taxes | ¥-14.83 million | Parent only |
| Ordinary income | ¥-14.28 million | Parent only |
| Payrolls and allowances-SGA | ¥0.5 billion | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.36 million | Parent only |
| Retirement benefit expenses | ¥9.55 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-32.85 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-3.51 million | Consolidated |
| Total changes during the period | ¥-2.05 million | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-3.09 million | Consolidated |
| Other | ¥-0 | Consolidated |
| Other | ¥23.97 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.48 million | Consolidated |
| Interest expenses paid | ¥-8.59 million | Consolidated |
| Interest and dividends income received | ¥2.23 million | Consolidated |
| Interest and dividend income | ¥-2.23 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.51 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥7.84 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-23.82 million | Consolidated |
| Subtotal | ¥-32.67 million | Consolidated |
| Interest expenses | ¥8.78 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥2.10 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.38 million | Consolidated |
| Income taxes paid | ¥-3.46 million | Consolidated |
| Income taxes refund | ¥17.78 million | Consolidated |
| Depreciation | ¥25.97 million | Consolidated |
| Purchase of intangible assets | ¥-10.71 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.1 billion | Consolidated |
| Redemption of bonds | ¥-40.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-4.08 million | Consolidated |
| Proceeds from long term loans payable | ¥0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
| Increase (decrease) in deposits | ¥-4.96 million | Consolidated |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.06 million | Consolidated |
| Revenue | ¥0.04 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-24.70 million | Consolidated | Disclosed |
| Number of employees | 106 | Consolidated | Disclosed |
| Net assets | ¥0.7 billion | Consolidated | Disclosed |
| Net sales | ¥1.8 billion | Consolidated | Disclosed |
| Operating income | ¥-33.68 million | Consolidated | Disclosed |
| Ordinary income | ¥-37.67 million | Consolidated | Disclosed |
| Net income | ¥-31.66 million | Consolidated | Disclosed |
| Total assets | ¥2.2 billion | Consolidated | Disclosed |
| Operating margin | -1.9% | Consolidated | Calculated |
| Net margin | -1.8% | Consolidated | Calculated |
| Sales per employee | 16560500 yen | Consolidated | Calculated |
| Total asset turnover | 0.81 times | Consolidated | Calculated |
| Net assets to total assets | 33.0% | Consolidated | Calculated |