KOSHIDAKA
KOSHIDAKA HOLDINGS Co.,LTD.
Company highlights
The largest segment by revenue is Karaoke, at 98.0% of the total.
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KOSHIDAKA
Revenue and profit by business segment
Period Sep 2024 to Aug 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Karaoke | ¥67.2 billion | 98.0% | ¥61.2 billion | ¥12.4 billion | 98.2% | 18.5% | ¥11.5 billion |
| Realestateadministration | ¥1.3 billion | 2.0% | ¥1.2 billion | ¥0.2 billion | 1.8% | 16.5% | ¥0.1 billion |
| Total of the businesses | ¥68.5 billion | 100.0% | ¥12.6 billion | 100.0% | |||
Revenue and profit
KOSHIDAKA
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries | ¥1.3 billion | Consolidated |
| Commission fees | ¥0.3 billion | Parent only | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Fee expenses | ¥0.2 billion | Parent only | |
| Salaries | ¥0.1 billion | Parent only | |
| Rents | ¥70.12 million | Parent only | |
| Depreciation | ¥65.30 million | Parent only | |
| Taxes and dues | ¥46.56 million | Parent only | |
| Amortization of goodwill | ¥0.38 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥18.4 billion | Consolidated |
| Ordinary income | ¥11.6 billion | Consolidated | |
| Operating income | ¥11.4 billion | Consolidated | |
| Net income | ¥5.3 billion | Consolidated |
KOSHIDAKA
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Employees' salaries ¥1.3 billion
- Commission fees ¥0.3 billion
- Provision for bonuses ¥0.3 billion
- Directors' compensations ¥0.2 billion
- Fee expenses ¥0.2 billion
- Salaries ¥0.1 billion
- Other (not itemized) ¥4.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
KOSHIDAKA
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
KOSHIDAKA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥20.8B | ¥38.0B | ¥54.6B | ¥63.3B | ¥69.4B |
| Year on year (%) | -52.0%◆ | +82.7%◆ | +43.8%◆ | +15.8% | +9.7% |
| Ordinary income (loss) | -¥3.1B | ¥5.3B | ¥7.8B | ¥10.9B | ¥11.6B |
| Change from prior year | profit to loss◆ | loss to profit◆ | +45.7% | +40.8% | +6.1% |
| Ordinary income (loss) as a share of Net sales | -14.9% | 14.0% | 14.2% | 17.3% | 16.7% |
| Change (percentage points) | -18.8 points◆ | +28.9 points◆ | +0.2 points | +3.1 points◆ | -0.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2017Ordinary income (loss) as a share of revenue +2.3 points
- 2020Net sales year on year -34.2%, Ordinary income (loss) as a share of revenue -10.6 points
- 2021Net sales year on year -52.0%, Ordinary income (loss) as a share of revenue -18.8 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +82.7%, Ordinary income (loss) as a share of revenue +28.9 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +43.8%
- 2024Ordinary income (loss) as a share of revenue +3.1 points
KOSHIDAKA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KOSHIDAKA
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 | ¥20.8 billion | ¥38.0 billion | ¥54.6 billion | ¥63.3 billion | ¥69.4 billion |
| Ordinary income (loss) | ¥-3.1 billion | ¥5.3 billion | ¥7.8 billion | ¥10.9 billion | ¥11.6 billion |
| Net income (loss) attributable to owners of parent | ¥-4.1 billion | ¥3.6 billion | ¥7.1 billion | ¥6.7 billion | ¥5.3 billion |
| Comprehensive income | ¥-4.2 billion | ¥3.4 billion | ¥7.0 billion | ¥6.7 billion | ¥5.7 billion |
| Net assets | ¥18.2 billion | ¥19.5 billion | ¥25.4 billion | ¥30.4 billion | ¥35.1 billion |
| Total assets | ¥42.0 billion | ¥47.3 billion | ¥57.0 billion | ¥61.7 billion | ¥68.6 billion |
| Net assets per share | 222.96 yen | 239.17 yen | 311.36 yen | 374.91 yen | 425.81 yen |
| Basic earnings (loss) per share | -50.84 yen | 44.68 yen | 87.14 yen | 82.7 yen | 64.01 yen |
| Diluted earnings per share | Could not be retrieved | 43.1 yen | 79.78 yen | 75.86 yen | 59.42 yen |
| Equity-to-asset ratio | 43.3% | 41.2% | 44.5% | 49.2% | 51.2% |
| Return on equity | -20.2% | 19.3% | 31.7% | 24.2% | 16.1% |
| Net cash provided by (used in) operating activities | ¥-1.9 billion | ¥11.6 billion | ¥13.4 billion | ¥12.6 billion | ¥12.8 billion |
| Net cash provided by (used in) investing activities | ¥-4.5 billion | ¥-7.9 billion | ¥-9.2 billion | ¥-10.4 billion | ¥-8.3 billion |
| Net cash provided by (used in) financing activities | ¥2.3 billion | ¥-2.3 billion | ¥-2.7 billion | ¥-3.1 billion | ¥-0.8 billion |
| Cash and cash equivalents | ¥5.2 billion | ¥6.4 billion | ¥7.9 billion | ¥6.8 billion | ¥10.4 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.6 billion | ¥2.0 billion | ¥2.4 billion | ¥2.7 billion | ¥2.9 billion |
| Ordinary income (loss) | ¥-0.3 billion | ¥0.2 billion | ¥92.32 million | ¥0.7 billion | ¥1.0 billion |
| Net income (loss) | ¥-0.4 billion | ¥-0.2 billion | ¥-25.23 million | ¥58.13 million | ¥0.5 billion |
| Capital stock | ¥2.1 billion | ¥2.1 billion | ¥2.1 billion | ¥2.1 billion | ¥2.6 billion |
| Total number of issued shares (common stock) | 82,300,000 shares | 82,300,000 shares | 82,300,000 shares | 82,300,000 shares | 83,781,480 shares |
| Net assets | ¥15.4 billion | ¥14.7 billion | ¥14.0 billion | ¥12.4 billion | ¥12.0 billion |
| Total assets | ¥28.5 billion | ¥24.3 billion | ¥22.0 billion | ¥19.6 billion | ¥19.8 billion |
| Net assets per share | 189.19 yen | 180.61 yen | 171.59 yen | 153.02 yen | 146.04 yen |
| Dividend per share | 4 yen | 8 yen | 12 yen | 18 yen | 24 yen |
| Interim dividend per share | 2 yen | 4 yen | 5 yen | 7 yen | 12 yen |
| Basic earnings (loss) per share | -4.74 yen | -2.53 yen | -0.31 yen | 0.71 yen | 6.47 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 0.69 yen | 6.03 yen |
| Equity-to-asset ratio | 54.2% | 60.6% | 63.6% | 63.1% | 60.9% |
| Return on equity | -2.4% | -1.4% | -0.2% | 0.4% | 4.4% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 2,521.7% | 370.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥24 | ¥12 | 370.8% | |
| FY ending 8/2024 | ¥18 | ¥7 | 2,521.7% | |
| FY ending 8/2023 | ¥12 | ¥5 | Could not be retrieved | |
| FY ending 8/2022 | ¥8 | ¥4 | Could not be retrieved | |
| FY ending 8/2021 | ¥4 | ¥2 | Could not be retrieved | |
| FY ending 8/2020 | ¥12 | ¥8 | 109.7% | |
| FY ending 8/2019 | ¥12 | ¥6 | 22.6% | |
| FY ending 8/2018 | ¥25 | ¥20 | 30.2% | Stock split or share consolidation noted |
| FY ending 8/2017 | ¥36 | ¥18 | 357.4% | |
| FY ending 8/2016 | ¥32 | ¥15 | 41.5% | |
| FY ending 8/2015 | ¥30 | ¥15 | 14.2% | Stock split or share consolidation noted |
| FY ending 8/2014 | ¥55 | ¥25 | 60.0% | |
| FY ending 8/2013 | ¥50 | ¥25 | 66.3% | |
| FY ending 8/2012 | ¥35 | ¥17.5 | 257.4% |
KOSHIDAKA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KOSHIDAKA
Unit %Source Annual securities reports
- Financial institutions13.04%
- Securities firms0.85%
- Other corporations41.16%
- Foreign holders (institutions)20.00%
- Foreign holders (individuals)0.08%
- Individuals and others24.87%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ヨウザン | 26.94% | 22,578,000 |
| 2 | 株式会社ふくる | 9.98% | 8,368,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.77% | 5,675,700 |
| 4 | NORTHERN TRUST CO.(AVFC)RE FIDELITY FUNDS(常任代理人 香港上海銀行東京支店カストディ業務部) | 6.08% | 5,093,834 |
| 5 | 株式会社日本カストディ銀行(信託口) | 2.8% | 2,352,600 |
| 6 | THE NOMURA TRUST AND BANKING CO., LTD. AS THE TRUSTEE OF REPURCHASE AGREEMENT MOTHER FUND(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.69% | 1,422,600 |
| 7 | 株式会社日本カストディ銀行(信託E口) | 1.61% | 1,355,680 |
| 8 | THE BANK OF NEW YORK MELLON 140044(常任代理人 株式会社みずほ銀行決済営業部) | 1.33% | 1,116,520 |
| 9 | BNP PARIBAS LUXEMBOURG/2S/ JASDEC/FIM/LUXEMBOURG FUNDS/UCITS ASSETS (常任代理人 香港上海銀行東京支店) | 1.28% | 1,073,900 |
| 10 | 一般社団法人SACHI信託口1APT CENTRAL PARK LT40-01 TANJUNG DUREN JAKARTA BARAT INDONESIA | 1.14% | 960,000 |
| 11 | 一般社団法人SACHI信託口2 | 1.14% | 960,000 |
| 12 | 一般社団法人SACHI信託口3 | 1.14% | 960,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 8/2025 | ¥11.96 million | ¥8.6 billion |
| FY ending 8/2024 | ¥1.74 million | Could not be retrieved |
| FY ending 8/2020 | ¥31.00 million | ¥6.4 billion |
| FY ending 8/2019 | ¥76.84 million | Could not be retrieved |
| FY ending 8/2016 | ¥0.2 billion | Could not be retrieved |
| FY ending 8/2015 | ¥0.2 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 8/2025)
| Segment | Capital expenditure |
|---|---|
| Karaoke | ¥8.6 billion |
| Realestateadministration | ¥45.43 million |
Revenue scale in the same industry
KOSHIDAKA
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
- … 62 companies
- 66 Prestige InternationalFY Mar 2026 ¥70.9B
- 67 PharmariseFY May 2026 ¥69.5B
- 68 KOSHIDAKAThis companyFY Aug 2025 ¥69.4B
- 69 Nippon Air Conditioning ServicesFY Mar 2026 ¥69.2B
- 70 HibinoFY Mar 2026 ¥67.6B
- … 601 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ひびき監査法人 |
| Audit fees (this year, total) | ¥44.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥5.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥12.8 billion | Consolidated |
| Net sales | ¥69.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.3 billion | Consolidated |
| Diluted earnings per share | 59.42 yen | Consolidated |
| Cash and cash equivalents | ¥10.4 billion | Consolidated |
| Net assets | ¥35.1 billion | Consolidated |
| Ordinary income (loss) | ¥11.6 billion | Consolidated |
| Total assets | ¥68.6 billion | Consolidated |
| Return on equity | 16.1% | Consolidated |
| Equity-to-asset ratio | 51.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥5.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Basic earnings (loss) per share | 64.01 yen | Consolidated |
| Net assets per share | 425.81 yen | Consolidated |
| Dividend per share | 24 yen | Parent only |
| Operating revenue | ¥2.9 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Diluted earnings per share | 6.03 yen | Parent only |
| Total number of issued shares (common stock) | 83,781,480 shares | Parent only |
| Net assets | ¥12.0 billion | Parent only |
| Ordinary income (loss) | ¥1.0 billion | Parent only |
| Total assets | ¥19.8 billion | Parent only |
| Return on equity | 4.4% | Parent only |
| Equity-to-asset ratio | 60.9% | Parent only |
| Capital stock | ¥2.6 billion | Parent only |
| Payout ratio | 370.8% | Parent only |
| Interim dividend per share | 12 yen | Parent only |
| Basic earnings (loss) per share | 6.47 yen | Parent only |
| Net assets per share | 146.04 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,106 people | Consolidated |
| Number of employees | 1,106 people | Consolidated |
| Average length of service (years) | 4.6 years | Parent only |
| Average annual salary | ¥11.29 million | Parent only |
| Average age (years) | 49.1 years old | Parent only |
| Number of employees | 11 people | Parent only |
| Number of employees | 11 people | Parent only |
| Number of employees | 11 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.06 million | Consolidated |
| Net sales to external customers | ¥69.4 billion | Consolidated |
| Average number of temporary employees | 4,459 people | Consolidated |
| Average number of temporary employees | 4,459 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥8.6 billion | Consolidated |
| Depreciation | ¥4.7 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Total return on the share price index | 214.3% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 51,916,834 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,200 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.4 billion | Consolidated |
| Number of shares | 83,781,480 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 62.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,200 shares | Consolidated |
| Number of voting rights | 837,400 units | Consolidated |
| Carrying amount on the balance sheet | ¥10.95 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 315.7% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥8.6 billion | Consolidated |
Audit (3 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 | ¥44.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥9.00 million | Consolidated |
Balance sheet (121 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥95.92 million | Consolidated |
| Goodwill | ¥0.06 million | Consolidated |
| Software | ¥0.9 billion | Consolidated |
| Retained earnings | ¥29.4 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Notes and accounts receivable trade | ¥1.4 billion | Consolidated |
| Merchandise | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥18.6 billion | Consolidated |
| Non-current assets | ¥52.8 billion | Consolidated |
| Land | ¥7.0 billion | Consolidated |
| Accounts receivable - trade | ¥1.4 billion | Consolidated |
| Contract liabilities | ¥3.7 billion | Consolidated |
| Buildings and structures | ¥48.3 billion | Consolidated |
| Buildings and structures, net | ¥24.6 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥17.0 billion | Consolidated |
| Investment securities | ¥0.9 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.6 billion | Consolidated |
| Lease and guarantee deposits | ¥8.7 billion | Consolidated |
| Subscription rights to shares | ¥8.62 million | Consolidated |
| Property, plant and equipment | ¥34.6 billion | Consolidated |
| Income taxes payable | ¥2.0 billion | Consolidated |
| Accrued expenses | ¥2.1 billion | Consolidated |
| Accounts payable - other | ¥3.2 billion | Consolidated |
| Shareholders' equity | ¥35.1 billion | Consolidated |
| Current liabilities | ¥14.9 billion | Consolidated |
| Current assets | ¥15.8 billion | Consolidated |
| Accumulated depreciation | ¥-23.7 billion | Consolidated |
| Accumulated depreciation | ¥-15.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥1.2 billion | Consolidated |
| Cash and cash equivalents | ¥10.4 billion | Consolidated |
| Cash and deposits | ¥10.5 billion | Consolidated |
| Net assets | ¥35.1 billion | Consolidated |
| Net assets | ¥35.1 billion | Consolidated |
| Total assets | ¥68.6 billion | Consolidated |
| Total assets | ¥68.6 billion | Consolidated |
| Deferred tax liabilities | ¥0.4 billion | Consolidated |
| Deferred tax assets | ¥4.2 billion | Consolidated |
| Treasury stock | ¥-0.7 billion | Consolidated |
| Valuation and translation adjustments | ¥-7.27 million | Consolidated |
| Liabilities | ¥33.5 billion | Consolidated |
| Liabilities and net assets | ¥68.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.57 million | Consolidated |
| Capital surplus | ¥3.8 billion | Consolidated |
| Capital stock | ¥2.6 billion | Consolidated |
| Asset retirement obligations | ¥6.8 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Vehicles, tools, furniture and fixtures | ¥18.1 billion | Consolidated |
| Vehicles tools furniture and fixtures net | ¥2.8 billion | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥3.0 billion | Consolidated |
| Long-term loans payable | ¥7.2 billion | Consolidated |
| Long-term prepaid expenses | ¥0.6 billion | Consolidated |
| Long-term loans receivable | ¥2.6 billion | Consolidated |
| Deposits received | ¥0.6 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.3 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥73.02 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥95.92 million | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Software | ¥85.70 million | Parent only |
| Investments in capital | ¥0.02 million | Parent only |
| General reserve | ¥2.2 billion | Parent only |
| Retained earnings | ¥7.2 billion | Parent only |
| Legal retained earnings | ¥2.50 million | Parent only |
| Unearned revenue | ¥0.99 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Trade accounts receivable | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥6.3 billion | Parent only |
| Non-current assets | ¥12.1 billion | Parent only |
| Land | ¥96.70 million | Parent only |
| Tools, furniture and fixtures | ¥1.6 billion | Parent only |
| Buildings, net | ¥0.3 billion | Parent only |
| Investments and other assets | ¥10.0 billion | Parent only |
| Investment securities | ¥0.7 billion | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥8.62 million | Parent only |
| Property, plant and equipment | ¥2.0 billion | Parent only |
| Accrued expenses | ¥37.14 million | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥11.9 billion | Parent only |
| Structures, net | ¥8.67 million | Parent only |
| Current liabilities | ¥1.4 billion | Parent only |
| Current assets | ¥7.7 billion | Parent only |
| Intangible assets | ¥85.70 million | Parent only |
| Cash and deposits | ¥4.4 billion | Parent only |
| Net assets | ¥12.0 billion | Parent only |
| Net assets | ¥12.0 billion | Parent only |
| Stock special account caused by restructuring | ¥0.2 billion | Parent only |
| Total assets | ¥19.8 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥5.1 billion | Parent only |
| Treasury stock | ¥-0.7 billion | Parent only |
| Valuation and translation adjustments | ¥95.92 million | Parent only |
| Liabilities | ¥7.7 billion | Parent only |
| Liabilities and net assets | ¥19.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-34.60 million | Parent only |
| Capital surplus | ¥2.8 billion | Parent only |
| Legal capital surplus | ¥2.6 billion | Parent only |
| Capital stock | ¥2.6 billion | Parent only |
| Asset retirement obligations | ¥64.55 million | Parent only |
| Provision for bonuses | ¥1.88 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥3.0 billion | Parent only |
| Long-term loans payable | ¥2.6 billion | Parent only |
| Long term guarantee deposited | ¥2.40 million | Parent only |
| Accounts receivable from subsidiaries and associates-other | ¥89.25 million | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥8.9 billion | Parent only |
| Deposits received | ¥99.25 million | Parent only |
| Current portion of long-term loans payable | ¥0.9 billion | Parent only |
Statement of income (83 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥60.86 million | Consolidated |
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.53 million | Consolidated |
| Amortization of goodwill | ¥0.38 million | Consolidated |
| Amortization of goodwill | ¥0.38 million | Consolidated |
| Dividends from surplus | ¥-1.9 billion | Consolidated |
| Comprehensive income | ¥5.7 billion | Consolidated |
| Interest and dividend income | ¥38.37 million | Consolidated |
| Operating income | ¥11.4 billion | Consolidated |
| Operating income | ¥11.4 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥12.8 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.72 million | Consolidated |
| Loss on retirement of non-current assets | ¥65.78 million | Consolidated |
| Cost of sales | ¥51.0 billion | Consolidated |
| Gross profit (loss) | ¥18.4 billion | Consolidated |
| Net sales | ¥69.4 billion | Consolidated |
| Net sales | ¥69.4 billion | Consolidated |
| Loss on liquidation of subsidiaries | ¥0.5 billion | Consolidated |
| Net income | ¥5.3 billion | Consolidated |
| Net income | ¥5.3 billion | Consolidated |
| Net income (loss) | ¥5.3 billion | Consolidated |
| Net income (loss) | ¥5.3 billion | Consolidated |
| Employees' salaries | ¥1.3 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.3 billion | Consolidated |
| Interest expenses | ¥80.61 million | Consolidated |
| Commission fees | ¥0.50 million | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥2.95 million | Consolidated |
| Income taxes - current | ¥3.6 billion | Consolidated |
| Income taxes | ¥2.0 billion | Consolidated |
| Income taxes - deferred | ¥-1.6 billion | Consolidated |
| Impairment loss | ¥3.4 billion | Consolidated |
| Impairment loss | ¥3.4 billion | Consolidated |
| Foreign exchange losses | ¥18.50 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.4 billion | Consolidated |
| Extraordinary income | ¥1.72 million | Consolidated |
| Extraordinary loss | ¥4.3 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-4.54 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥3.7 billion | Consolidated |
| Income (loss) before income taxes | ¥7.3 billion | Consolidated |
| Income (loss) before income taxes | ¥7.3 billion | Consolidated |
| Ordinary income | ¥11.6 billion | Consolidated |
| Purchase of treasury stock | ¥-0.47 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥5.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.0 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Change of scope of consolidation | ¥-21.12 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥12.14 million | Parent only |
| Dividends from surplus | ¥-1.9 billion | Parent only |
| Interest and dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Operating revenue | ¥2.9 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥56.11 million | Parent only |
| Operating expenses | ¥2.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥4.30 million | Parent only |
| Rents | ¥70.12 million | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Loss on valuation of investment securities | ¥0.4 billion | Parent only |
| Interest expenses | ¥29.66 million | Parent only |
| Fee expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Income taxes - current | ¥17.37 million | Parent only |
| Income taxes | ¥-13.16 million | Parent only |
| Income taxes - deferred | ¥-30.52 million | Parent only |
| Depreciation | ¥65.30 million | Parent only |
| Foreign exchange losses | ¥2.50 million | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Taxes and dues | ¥46.56 million | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Ordinary income | ¥1.0 billion | Parent only |
| Salaries | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-0.47 million | Parent only |
| Selling, general and administrative expenses | ¥1.3 billion | Parent only |
| Provision for bonuses | ¥3.37 million | Parent only |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥11.81 million | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥13.00 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥0.9 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥3.60 million | Parent only |
| Revenue | ¥75.09 million | Parent only |
| Revenue | ¥11.81 million | Parent only |
| Revenue | ¥1.0 billion | Parent only |
| Revenue | ¥0.9 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥4.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Consolidated |
| Total changes during the period | ¥-0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.53 million | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.2 billion | Consolidated |
| Other | ¥-0.09 million | Consolidated |
| Amortization of goodwill | ¥0.38 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥55.96 million | Consolidated |
| Interest expenses paid | ¥-70.10 million | Consolidated |
| Interest and dividends income received | ¥38.37 million | Consolidated |
| Interest and dividend income | ¥-38.37 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.3 billion | Consolidated |
| Subtotal | ¥16.6 billion | Consolidated |
| Purchase of investment securities | ¥-0.4 billion | Consolidated |
| Interest expenses | ¥80.61 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.7 billion | Consolidated |
| Purchase of property plant and equipment | ¥-6.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.34 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-1.72 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥67.53 million | Consolidated |
| Increase decrease in accounts payable other and accrued expenses | ¥0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes refund (paid) | ¥-3.8 billion | Consolidated |
| Depreciation | ¥4.7 billion | Consolidated |
| Impairment loss | ¥3.4 billion | Consolidated |
| Purchase of intangible assets | ¥-0.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.47 million | Consolidated |
| Payments of loans receivable | ¥-0.4 billion | Consolidated |
| Collection of loans receivable | ¥48.47 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥82.49 million | Consolidated |
| Dividends | ¥-1.9 billion | Consolidated |
| Proceeds from long term loans payable | ¥3.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.9 billion | Consolidated |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥11.96 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥12.8 billion | Consolidated | Disclosed |
| Dividend per share | 24 | Parent only | Disclosed |
| Number of employees | 1,106 | Consolidated | Disclosed |
| Net assets | ¥35.1 billion | Consolidated | Disclosed |
| Net sales | ¥69.4 billion | Consolidated | Disclosed |
| Operating income | ¥11.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥2.9 billion | Parent only | Disclosed |
| Ordinary income | ¥11.6 billion | Consolidated | Disclosed |
| Net income | ¥5.3 billion | Consolidated | Disclosed |
| Total assets | ¥68.6 billion | Consolidated | Disclosed |
| Operating margin | 16.4% | Consolidated | Calculated |
| Net margin | 7.6% | Consolidated | Calculated |
| Sales per employee | 62737026 yen | Consolidated | Calculated |
| Total asset turnover | 1.01 times | Consolidated | Calculated |
| Net assets to total assets | 51.2% | Consolidated | Calculated |