K&O Energy Group
K&O Energy Group Inc.
Company highlights
The largest segment by revenue is Gas business, at 81.8% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
K&O Energy Group
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 | Last year | This year | Share | Margin | Last year | |
| Gas business | ¥67.7 billion | 81.8% | ¥72.1 billion | ¥5.0 billion | 36.2% | 7.3% | ¥5.1 billion |
| Iodine business | ¥15.1 billion | 18.2% | ¥13.5 billion | ¥8.8 billion | 63.8% | 58.1% | ¥7.6 billion |
| Total of the businesses | ¥82.8 billion | 100.0% | ¥13.7 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | General and administrative expenses | ¥1.4 billion | Parent only |
| Compensations salaries and allowances | ¥0.7 billion | Parent only | |
| Depreciation | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥56.00 million | Consolidated | |
| Retirement benefit expenses | ¥52.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥21.8 billion | Consolidated |
| Ordinary income | ¥11.7 billion | Consolidated | |
| Operating income | ¥10.6 billion | Consolidated | |
| Net income | ¥8.4 billion | Consolidated |
K&O Energy Group
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- General and administrative expenses ¥1.4 billion
- Compensations salaries and allowances ¥0.7 billion
- Depreciation ¥0.2 billion
- Amortization of goodwill ¥0.1 billion
- Retirement benefit expenses ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
K&O Energy Group
Long-term revenue, profit and asset trends
Period 2014 to 2025Source Annual securities reportsDisclosed
K&O Energy Group
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥66.1B | ¥106.2B | ¥96.3B | ¥92.4B | ¥91.4B |
| Year on year (%) | +13.0% | +60.7%◆ | -9.3% | -4.0% | -1.2% |
| Ordinary income (loss) | ¥4.4B | ¥7.9B | ¥10.4B | ¥9.8B | ¥11.7B |
| Change from prior year | +9.2% | +79.3% | +31.2% | -5.6% | +19.0% |
| Ordinary income (loss) as a share of Net sales | 6.7% | 7.5% | 10.8% | 10.6% | 12.8% |
| Change (percentage points) | -0.2 points | +0.8 points | +3.3 points◆ | -0.2 points | +2.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2016Net sales year on year -23.2%
- 2022Net sales year on year +60.7%
- 2023Ordinary income (loss) as a share of revenue +3.3 points
- 2025Ordinary income (loss) as a share of revenue +2.2 points
K&O Energy Group
Earnings and net assets per share over time
Unit yenSource Annual securities reports
K&O Energy Group
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 | ¥66.1 billion | ¥106.2 billion | ¥96.3 billion | ¥92.4 billion | ¥91.4 billion |
| Ordinary income (loss) | ¥4.4 billion | ¥7.9 billion | ¥10.4 billion | ¥9.8 billion | ¥11.7 billion |
| Net income (loss) attributable to owners of parent | ¥2.8 billion | ¥4.8 billion | ¥6.5 billion | ¥6.2 billion | ¥8.4 billion |
| Comprehensive income | ¥3.4 billion | ¥6.0 billion | ¥7.8 billion | ¥7.9 billion | ¥11.1 billion |
| Net assets | ¥82.1 billion | ¥86.4 billion | ¥92.9 billion | ¥99.4 billion | ¥108.9 billion |
| Total assets | ¥99.1 billion | ¥109.8 billion | ¥111.4 billion | ¥119.4 billion | ¥127.8 billion |
| Net assets per share | 2,951.23 yen | 3,161.03 yen | 3,386.39 yen | 3,611.43 yen | 3,945.35 yen |
| Basic earnings (loss) per share | 107.15 yen | 179.27 yen | 242.81 yen | 231.38 yen | 313.99 yen |
| Diluted earnings per share | 106.51 yen | 178.26 yen | 241.57 yen | 230.36 yen | 312.85 yen |
| Equity-to-asset ratio | 79.1% | 76.6% | 80.9% | 80.6% | 82.4% |
| Return on equity | 3.7% | 5.9% | 7.4% | 6.6% | 8.3% |
| Net cash provided by (used in) operating activities | ¥6.4 billion | ¥12.2 billion | ¥11.8 billion | ¥13.8 billion | ¥15.9 billion |
| Net cash provided by (used in) investing activities | ¥-7.1 billion | ¥-9.7 billion | ¥-9.0 billion | ¥-6.0 billion | ¥-13.3 billion |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | ¥-1.9 billion | ¥-1.3 billion | ¥-1.5 billion | ¥-1.6 billion |
| Cash and cash equivalents | ¥20.3 billion | ¥20.9 billion | ¥22.5 billion | ¥28.8 billion | ¥29.9 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥2.0 billion | ¥2.1 billion | ¥2.7 billion | ¥2.9 billion | ¥3.0 billion |
| Ordinary income (loss) | ¥1.1 billion | ¥1.2 billion | ¥1.8 billion | ¥2.0 billion | ¥2.1 billion |
| Net income (loss) | ¥1.0 billion | ¥1.1 billion | ¥1.7 billion | ¥1.9 billion | ¥1.9 billion |
| Capital stock | ¥8.0 billion | ¥8.0 billion | ¥8.0 billion | ¥8.0 billion | ¥8.0 billion |
| Total number of issued shares (common stock) | 28,336,061 shares | 28,336,061 shares | 28,336,061 shares | 28,336,061 shares | 28,336,061 shares |
| Net assets | ¥58.0 billion | ¥58.5 billion | ¥59.7 billion | ¥61.3 billion | ¥63.4 billion |
| Total assets | ¥60.2 billion | ¥62.4 billion | ¥60.7 billion | ¥62.7 billion | ¥65.4 billion |
| Net assets per share | 2,174.36 yen | 2,190.65 yen | 2,236.32 yen | 2,295.06 yen | 2,371.23 yen |
| Dividend per share | 30 yen | 32 yen | 38 yen | 42 yen | 54 yen |
| Interim dividend per share | 15 yen | 15 yen | 17 yen | 20 yen | 24 yen |
| Basic earnings (loss) per share | 38.79 yen | 40.05 yen | 63.74 yen | 70.48 yen | 73.02 yen |
| Diluted earnings per share | 38.55 yen | 39.82 yen | 63.41 yen | 70.17 yen | 72.75 yen |
| Equity-to-asset ratio | 95.9% | 93.4% | 98.2% | 97.7% | 96.7% |
| Return on equity | 1.8% | 1.8% | 2.9% | 3.1% | 3.1% |
| Payout ratio | 77.3% | 79.9% | 59.6% | 59.6% | 74.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥54 | ¥24 | 74.0% | |
| FY ending 12/2024 | ¥42 | ¥20 | 59.6% | |
| FY ending 12/2023 | ¥38 | ¥17 | 59.6% | |
| FY ending 12/2022 | ¥32 | ¥15 | 79.9% | |
| FY ending 12/2021 | ¥30 | ¥15 | 77.3% | |
| FY ending 12/2020 | ¥30 | ¥14 | 104.1% | |
| FY ending 12/2019 | ¥28 | ¥14 | 36.9% | |
| FY ending 12/2018 | ¥28 | ¥14 | 85.5% | |
| FY ending 12/2017 | ¥28 | ¥14 | 91.6% | |
| FY ending 12/2016 | ¥28 | ¥14 | 71.4% | |
| FY ending 12/2015 | ¥28 | ¥14 | 45.6% | |
| FY ending 12/2014 | ¥28 | ¥15 | 55.4% |
K&O Energy Group
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
K&O Energy Group
Unit %Source Annual securities reports
- Financial institutions13.60%
- Securities firms1.80%
- Other corporations51.30%
- Foreign holders (institutions)11.00%
- Foreign holders (individuals)0.00%
- Individuals and others22.10%
- Government and municipalities0.00%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥33.00 million | ¥7.5 billion |
| FY ending 12/2024 | ¥0.2 billion | Could not be retrieved |
| FY ending 12/2020 | ¥0.2 billion | ¥4.5 billion |
| FY ending 12/2019 | ¥0.2 billion | Could not be retrieved |
| FY ending 12/2016 | ¥0.2 billion | Could not be retrieved |
| FY ending 12/2015 | ¥0.2 billion | Could not be retrieved |
Revenue scale in the same industry
K&O Energy Group
Source Annual securities reports of each company
Mining: 6 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 INPEXFY Dec 2025 ¥2.0T
- 2 Japan Petroleum ExplorationFY Mar 2026 ¥340.3B
- 3 Nittetsu MiningFY Mar 2026 ¥209.7B
- 4 K&O Energy GroupThis companyFY Dec 2025 ¥91.4B
- 5 SumisekiFY Mar 2026 ¥10.7B
- 6 Omuro spaFY Mar 2026 ¥0.3B
Workforce information
Women 19 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 73 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥76.00 million |
| Non-audit fees (this year, total) | ¥2.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥11.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥15.9 billion | Consolidated |
| Net sales | ¥91.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.3 billion | Consolidated |
| Diluted earnings per share | 312.85 yen | Consolidated |
| Cash and cash equivalents | ¥29.9 billion | Consolidated |
| Net assets | ¥108.9 billion | Consolidated |
| Ordinary income (loss) | ¥11.7 billion | Consolidated |
| Total assets | ¥127.8 billion | Consolidated |
| Return on equity | 8.3% | Consolidated |
| Equity-to-asset ratio | 82.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥8.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.6 billion | Consolidated |
| Basic earnings (loss) per share | 313.99 yen | Consolidated |
| Net assets per share | 3,945.35 yen | Consolidated |
| Dividend per share | 54 yen | Parent only |
| Operating revenue | ¥3.0 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Diluted earnings per share | 72.75 yen | Parent only |
| Total number of issued shares (common stock) | 28,336,061 shares | Parent only |
| Net assets | ¥63.4 billion | Parent only |
| Ordinary income (loss) | ¥2.1 billion | Parent only |
| Total assets | ¥65.4 billion | Parent only |
| Return on equity | 3.1% | Parent only |
| Equity-to-asset ratio | 96.7% | Parent only |
| Capital stock | ¥8.0 billion | Parent only |
| Payout ratio | 74.0% | Parent only |
| Interim dividend per share | 24 yen | Parent only |
| Basic earnings (loss) per share | 73.02 yen | Parent only |
| Net assets per share | 2,371.23 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 691 people | Consolidated |
| Number of employees | 691 people | Consolidated |
| Average length of service (years) | 16.4 years | Parent only |
| Average annual salary | ¥7.55 million | Parent only |
| Average age (years) | 42.6 years old | Parent only |
| Number of employees | 54 people | Parent only |
| Number of employees | 54 people | Parent only |
Shares (17 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥71.00 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares held | 17,713,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,641,700 shares | Consolidated |
| Number of shares | 28,336,061 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.7% | Consolidated |
| Shareholding ratio | 66.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,641,700 shares | Consolidated |
| Total of valuation gain (loss) | ¥1.8 billion | Consolidated |
| Number of voting rights | 266,056 units | Consolidated |
| Carrying amount on the balance sheet | ¥3.0 billion | Consolidated |
| Carrying amount on the balance sheet | ¥4.5 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥2.2 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 10 issues | Consolidated |
| Total shareholder return | 269.5% | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥91.4 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥7.4 billion | Consolidated |
| Depreciation | ¥6.3 billion | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Total return on the share price index | 213.2% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥33.00 million | Consolidated |
| Research and development expenses | ¥33.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥7.5 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥35.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥76.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥41.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥2.00 million | Consolidated |
Balance sheet (111 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.00 million | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥22.8 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥3.5 billion | Consolidated |
| Other, net | ¥2.0 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Provision for gas holder repairs gas | ¥0.3 billion | Consolidated |
| Work in process | ¥0.5 billion | Consolidated |
| Retained earnings | ¥80.3 billion | Consolidated |
| Raw materials and supplies | ¥0.9 billion | Consolidated |
| Notes receivable - trade | ¥7.00 million | Consolidated |
| Notes receivable - trade | ¥10.3 billion | Consolidated |
| Merchandise and finished goods | ¥1.1 billion | Consolidated |
| Non-current liabilities | ¥6.6 billion | Consolidated |
| Non-current assets | ¥74.7 billion | Consolidated |
| Land | ¥6.9 billion | Consolidated |
| Accounts receivable - trade | ¥9.5 billion | Consolidated |
| Contract liabilities | ¥0.3 billion | Consolidated |
| Contract assets | ¥0.7 billion | Consolidated |
| Buildings and structures | ¥31.6 billion | Consolidated |
| Buildings and structures, net | ¥10.4 billion | Consolidated |
| Construction in progress | ¥2.5 billion | Consolidated |
| Investments and other assets | ¥29.9 billion | Consolidated |
| Investment securities | ¥20.0 billion | Consolidated |
| Notes and accounts payable - trade | ¥5.4 billion | Consolidated |
| Subscription rights to shares | ¥0.1 billion | Consolidated |
| Securities | ¥8.4 billion | Consolidated |
| Property, plant and equipment | ¥43.0 billion | Consolidated |
| Income taxes payable | ¥2.4 billion | Consolidated |
| Accounts payable - other | ¥3.0 billion | Consolidated |
| Shareholders' equity | ¥101.1 billion | Consolidated |
| Inventories | ¥2.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥111.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥21.2 billion | Consolidated |
| Current liabilities | ¥12.3 billion | Consolidated |
| Current assets | ¥53.1 billion | Consolidated |
| Accumulated depreciation | ¥-20.8 billion | Consolidated |
| Accumulated depreciation | ¥-21.1 billion | Consolidated |
| Accumulated depreciation | ¥-90.5 billion | Consolidated |
| Intangible assets | ¥1.8 billion | Consolidated |
| Cash and cash equivalents | ¥29.9 billion | Consolidated |
| Cash and deposits | ¥30.5 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Net assets | ¥108.9 billion | Consolidated |
| Net assets | ¥108.9 billion | Consolidated |
| Total assets | ¥127.8 billion | Consolidated |
| Total assets | ¥127.8 billion | Consolidated |
| Deferred tax liabilities | ¥2.0 billion | Consolidated |
| Deferred tax assets | ¥0.8 billion | Consolidated |
| Treasury stock | ¥-1.2 billion | Consolidated |
| Valuation and translation adjustments | ¥4.2 billion | Consolidated |
| Liabilities | ¥18.9 billion | Consolidated |
| Liabilities and net assets | ¥127.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-34.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.00 million | Consolidated |
| Capital surplus | ¥14.0 billion | Consolidated |
| Capital stock | ¥8.0 billion | Consolidated |
| Provision for bonuses | ¥38.00 million | Consolidated |
| Remeasurements of defined benefit plans | ¥0.7 billion | Consolidated |
| Net defined benefit liability | ¥3.7 billion | Consolidated |
| Net defined benefit asset | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥0.5 billion | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥8.1 billion | Consolidated |
| Non-controlling interests | ¥3.4 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥83.00 million | Parent only |
| Other | ¥0 | Parent only |
| Valuation difference on available-for-sale securities | ¥3.2 billion | Parent only |
| Other capital surplus | ¥44.7 billion | Parent only |
| Software | ¥48.00 million | Parent only |
| General reserve | ¥1.0 billion | Parent only |
| Retained earnings | ¥6.5 billion | Parent only |
| Prepaid expenses | ¥19.00 million | Parent only |
| Trade accounts receivable | ¥1.00 million | Parent only |
| Non-current liabilities | ¥1.6 billion | Parent only |
| Non-current assets | ¥63.4 billion | Parent only |
| Tools, furniture and fixtures | ¥20.00 million | Parent only |
| Buildings, net | ¥5.00 million | Parent only |
| Investments and other assets | ¥63.3 billion | Parent only |
| Investment securities | ¥17.0 billion | Parent only |
| Subscription rights to shares | ¥0.1 billion | Parent only |
| Securities | ¥0.8 billion | Parent only |
| Property, plant and equipment | ¥26.00 million | Parent only |
| Income taxes payable | ¥67.00 million | Parent only |
| Accrued expenses | ¥41.00 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥60.1 billion | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥2.1 billion | Parent only |
| Intangible assets | ¥48.00 million | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Net assets | ¥63.4 billion | Parent only |
| Net assets | ¥63.4 billion | Parent only |
| Total assets | ¥65.4 billion | Parent only |
| Deferred tax liabilities | ¥1.4 billion | Parent only |
| Retained earnings brought forward | ¥5.5 billion | Parent only |
| Treasury stock | ¥-1.2 billion | Parent only |
| Valuation and translation adjustments | ¥3.2 billion | Parent only |
| Liabilities | ¥2.0 billion | Parent only |
| Liabilities and net assets | ¥65.4 billion | Parent only |
| Capital surplus | ¥46.7 billion | Parent only |
| Legal capital surplus | ¥2.0 billion | Parent only |
| Capital stock | ¥8.0 billion | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥21.00 million | Parent only |
| Shares of subsidiaries and associates | ¥44.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.8 billion | Parent only |
| Deposits received | ¥4.00 million | Parent only |
Statement of income (79 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Other | ¥10.00 million | Consolidated |
| Other comprehensive income | ¥1.8 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.4 billion | Consolidated |
| Amortization of goodwill | ¥56.00 million | Consolidated |
| Supply and sales expenses gas | ¥6.5 billion | Consolidated |
| Dividends from surplus | ¥-1.2 billion | Consolidated |
| Comprehensive income | ¥11.1 billion | Consolidated |
| Interest income | ¥0.5 billion | Consolidated |
| Dividend income | ¥0.5 billion | Consolidated |
| Operating income | ¥10.6 billion | Consolidated |
| Operating income | ¥10.6 billion | Consolidated |
| Non-operating income | ¥1.1 billion | Consolidated |
| Non-operating expenses | ¥39.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥15.9 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥69.6 billion | Consolidated |
| Gross profit (loss) | ¥21.8 billion | Consolidated |
| Net sales | ¥91.4 billion | Consolidated |
| Net sales | ¥91.4 billion | Consolidated |
| Net income | ¥8.4 billion | Consolidated |
| Net income | ¥8.4 billion | Consolidated |
| Net income (loss) | ¥9.2 billion | Consolidated |
| Net income (loss) | ¥9.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.3 billion | Consolidated |
| Interest expenses | ¥13.00 million | Consolidated |
| Loss on retirement of inventories | ¥6.00 million | Consolidated |
| Income taxes - current | ¥3.8 billion | Consolidated |
| Income taxes | ¥3.9 billion | Consolidated |
| Income taxes - deferred | ¥78.00 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Extraordinary income | ¥1.7 billion | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.0 billion | Consolidated |
| Compensation for transfer | ¥1.4 billion | Consolidated |
| Income (loss) before income taxes | ¥13.1 billion | Consolidated |
| Income (loss) before income taxes | ¥13.1 billion | Consolidated |
| Ordinary income | ¥11.7 billion | Consolidated |
| Disposal of treasury stock | ¥65.00 million | Consolidated |
| Purchase of treasury stock | ¥-1.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥10.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.7 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.4 billion | Consolidated |
| Retirement benefit expenses | ¥52.00 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Other | ¥14.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.9 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.9 billion | Consolidated |
| Other | ¥48.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Other | ¥0 | Parent only |
| General and administrative expenses | ¥1.4 billion | Parent only |
| Dividends from surplus | ¥-1.2 billion | Parent only |
| Dividend income | ¥0.3 billion | Parent only |
| Dividend income | ¥1.6 billion | Parent only |
| Operating income | ¥1.6 billion | Parent only |
| Operating revenue | ¥3.0 billion | Parent only |
| Non-operating income | ¥0.5 billion | Parent only |
| Non-operating expenses | ¥73.00 million | Parent only |
| Operating expenses | ¥1.4 billion | Parent only |
| Loss on sale of non-current assets | ¥4.00 million | Parent only |
| Compensations salaries and allowances | ¥0.7 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Interest expenses | ¥71.00 million | Parent only |
| Interest on securities | ¥0.2 billion | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥-8.00 million | Parent only |
| Depreciation | ¥26.00 million | Parent only |
| Extraordinary loss | ¥4.00 million | Parent only |
| Income (loss) before income taxes | ¥2.1 billion | Parent only |
| Consulting fee income | ¥0.7 billion | Parent only |
| Ordinary income | ¥2.1 billion | Parent only |
| Disposal of treasury stock | ¥65.00 million | Parent only |
| Purchase of treasury stock | ¥-1.00 million | Parent only |
| Retirement benefit expenses | ¥27.00 million | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥11.2 billion | Consolidated |
| Revenue | ¥1.7 billion | Consolidated |
| Revenue | ¥1.4 billion | Consolidated |
| Revenue | ¥84.00 million | Consolidated |
| Revenue | ¥38.00 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥9.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.3 billion | Consolidated |
| Total changes during the period | ¥2.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.3 billion | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.8 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Increase decrease in other provision | ¥55.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.5 billion | Consolidated |
| Interest expenses paid | ¥-14.00 million | Consolidated |
| Interest and dividends income received | ¥1.0 billion | Consolidated |
| Interest and dividend income | ¥-1.0 billion | Consolidated |
| Loss on retirement of non-current assets | ¥79.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Subtotal | ¥17.1 billion | Consolidated |
| Interest expenses | ¥13.00 million | Consolidated |
| Purchase of short term and long term investment securities | ¥-78.7 billion | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥73.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-8.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-69.00 million | Consolidated |
| Income taxes paid | ¥-3.2 billion | Consolidated |
| Depreciation | ¥6.3 billion | Consolidated |
| Compensation for transfer | ¥-1.4 billion | Consolidated |
| Proceeds from compensation for removal | ¥1.0 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.6 billion | Consolidated |
| Dividends | ¥-1.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥15.9 billion | Consolidated | Disclosed |
| Dividend per share | 54 | Parent only | Disclosed |
| Number of employees | 691 | Consolidated | Disclosed |
| Net assets | ¥108.9 billion | Consolidated | Disclosed |
| Net sales | ¥91.4 billion | Consolidated | Disclosed |
| Operating income | ¥10.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥3.0 billion | Parent only | Disclosed |
| Ordinary income | ¥11.7 billion | Consolidated | Disclosed |
| Net income | ¥8.4 billion | Consolidated | Disclosed |
| Total assets | ¥127.8 billion | Consolidated | Disclosed |
| Operating margin | 11.6% | Consolidated | Calculated |
| Net margin | 9.2% | Consolidated | Calculated |
| Sales per employee | 132205499 yen | Consolidated | Calculated |
| Total asset turnover | 0.71 times | Consolidated | Calculated |
| Net assets to total assets | 85.2% | Consolidated | Calculated |