EPCO
EPCO Co.,Ltd.
Company highlights
The largest segment by revenue is Design Service, at 35.4% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
EPCO
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Design Service | ¥2.2 billion | 35.4% | ¥2.2 billion | ¥0.3 billion | 38.6% | 15.6% | ¥0.4 billion |
| RenewableEnergyService | ¥2.1 billion | 33.7% | ¥1.4 billion | ¥0.3 billion | 28.8% | 12.3% | ¥0.2 billion |
| Maintenance service | ¥1.9 billion | 30.9% | ¥2.0 billion | ¥0.3 billion | 32.6% | 15.1% | ¥0.3 billion |
| Total of the businesses | ¥6.3 billion | 100.0% | ¥0.9 billion | 100.0% | |||
Revenue and profit
EPCO
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.5 billion | Consolidated |
| Rents | ¥0.1 billion | Consolidated | |
| Depreciation | ¥63.34 million | Consolidated | |
| Provision for bonuses | ¥4.44 million | Consolidated | |
| Retirement benefit expenses | ¥3.98 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.8 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.4 billion | Consolidated | |
| Operating income | ¥0.4 billion | Consolidated |
EPCO
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥0.5 billion
- Rents ¥0.1 billion
- Depreciation ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥0.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
EPCO
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
EPCO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥4.7B | ¥4.8B | ¥5.1B | ¥5.6B | ¥6.3B |
| Year on year (%) | +7.2% | +2.6% | +5.0% | +10.8% | +11.5% |
| Ordinary income (loss) | ¥0.4B | ¥0.2B | ¥0.4B | ¥0.4B | ¥0.5B |
| Change from prior year | -20.3% | -41.5% | +96.3% | +3.6% | +9.1% |
| Ordinary income (loss) as a share of Net sales | 7.9% | 4.5% | 8.4% | 7.9% | 7.7% |
| Change (percentage points) | -2.7 points◆ | -3.4 points◆ | +3.9 points◆ | -0.6 points | -0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2013Net sales year on year +21.8%, Ordinary income (loss) as a share of revenue +3.3 points
- 2014Ordinary income (loss) as a share of revenue -13.1 points
- 2015Ordinary income (loss) as a share of revenue -9.8 points
- 2016Ordinary income (loss) as a share of revenue +10.1 points
- 2017Ordinary income (loss) as a share of revenue +2.6 points
- 2018Ordinary income (loss) as a share of revenue -2.9 points
- 2019Ordinary income (loss) as a share of revenue +2.4 points
- 2020Ordinary income (loss) as a share of revenue -3.8 points
- 2021Ordinary income (loss) as a share of revenue -2.7 points
- 2022Ordinary income (loss) as a share of revenue -3.4 points
- 2023Ordinary income (loss) as a share of revenue +3.9 points
EPCO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
EPCO
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.7 billion | ¥4.8 billion | ¥5.1 billion | ¥5.6 billion | ¥6.3 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.2 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥0.4 billion | ¥0.6 billion | ¥0.3 billion | ¥0.4 billion |
| Comprehensive income | ¥1.0 billion | ¥-0.4 billion | ¥0.6 billion | ¥0.2 billion | ¥0.3 billion |
| Net assets | ¥5.1 billion | ¥4.4 billion | ¥4.7 billion | ¥4.6 billion | ¥4.7 billion |
| Total assets | ¥6.4 billion | ¥5.1 billion | ¥5.6 billion | ¥5.8 billion | ¥5.8 billion |
| Net assets per share | 566.73 yen | 492.11 yen | 523.49 yen | 519.21 yen | 522.17 yen |
| Basic earnings (loss) per share | 73.85 yen | 40.28 yen | 70.14 yen | 36.58 yen | 47.47 yen |
| Equity-to-asset ratio | 79.2% | 86.5% | 83.5% | 79.8% | 80.0% |
| Return on equity | 14.1% | 7.6% | 13.8% | 7.0% | 9.1% |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥-0.2 billion | ¥0.5 billion | ¥0.3 billion | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥0.5 billion | ¥-0.3 billion | ¥0.3 billion | ¥-0.4 billion | ¥0.6 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.3 billion | ¥-0.3 billion | ¥0.2 billion | ¥-0.3 billion |
| Cash and cash equivalents | ¥1.8 billion | ¥1.0 billion | ¥1.5 billion | ¥1.7 billion | ¥2.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.9 billion | ¥3.9 billion | ¥3.9 billion | ¥4.2 billion | ¥4.2 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥56.79 million | ¥0.1 billion | ¥0.3 billion | ¥0.2 billion |
| Net income (loss) | ¥0.5 billion | ¥0.2 billion | ¥0.3 billion | ¥0.2 billion | ¥0.1 billion |
| Capital stock | ¥87.23 million | ¥87.23 million | ¥87.23 million | ¥87.23 million | ¥87.23 million |
| Total number of issued shares (common stock) | 9,316,000 shares | 9,316,000 shares | 9,316,000 shares | 9,316,000 shares | 9,316,000 shares |
| Net assets | ¥4.7 billion | ¥3.8 billion | ¥3.8 billion | ¥3.5 billion | ¥3.3 billion |
| Total assets | ¥6.0 billion | ¥4.3 billion | ¥4.4 billion | ¥4.4 billion | ¥4.1 billion |
| Net assets per share | 530.81 yen | 431.01 yen | 420.53 yen | 386.58 yen | 364.12 yen |
| Dividend per share | 32 yen | 32 yen | 32 yen | 32 yen | 35 yen |
| Interim dividend per share | 12.5 yen | 14 yen | 14 yen | 14 yen | 14 yen |
| Basic earnings (loss) per share | 58.12 yen | 23.97 yen | 33.9 yen | 21.35 yen | 14.67 yen |
| Equity-to-asset ratio | 79.3% | 88.5% | 84.9% | 78.4% | 79.0% |
| Return on equity | 11.6% | 5.0% | 8.0% | 5.3% | 3.9% |
| Payout ratio | 55.1% | 133.5% | 94.4% | 149.9% | 238.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥35 | ¥14 | 238.6% | |
| FY ending 12/2024 | ¥32 | ¥14 | 149.9% | |
| FY ending 12/2023 | ¥32 | ¥14 | 94.4% | |
| FY ending 12/2022 | ¥32 | ¥14 | 133.5% | |
| FY ending 12/2021 | ¥32 | ¥12.5 | 55.1% | |
| FY ending 12/2020 | ¥30 | ¥12.5 | 50.6% | |
| FY ending 12/2019 | ¥30 | ¥12.5 | 70.5% | |
| FY ending 12/2018 | ¥27.5 | ¥12.5 | 62.7% | Stock split or share consolidation noted |
| FY ending 12/2017 | ¥55 | ¥25 | 116.5% | |
| FY ending 12/2016 | ¥55 | ¥25 | 78.1% | |
| FY ending 12/2015 | ¥55 | ¥25 | Could not be retrieved | |
| FY ending 12/2014 | ¥55 | ¥25 | 102.5% | |
| FY ending 12/2013 | ¥55 | ¥25 | 54.7% | |
| FY ending 12/2012 | ¥55 | ¥30 | 70.7% |
EPCO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
EPCO
Unit %Source Annual securities reports
- Financial institutions0.60%
- Securities firms2.80%
- Other corporations17.00%
- Foreign holders (institutions)1.20%
- Foreign holders (individuals)0.10%
- Individuals and others78.30%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 岩崎 辰之(常任代理人 株式会社三菱UFJ銀行) | 27.74% | 2,483,700 |
| 2 | パナソニックホールディングス株式会社 | 11.17% | 1,000,000 |
| 3 | 株式会社LIXIL | 5.19% | 465,000 |
| 4 | 株式会社SBI証券 | 2.36% | 211,475 |
| 5 | 和田 祐宏 | 1.7% | 152,000 |
| 6 | エプコ社員持株会 | 1.52% | 136,022 |
| 7 | 恒川 拓也 | 0.98% | 88,000 |
| 8 | 土門 尚三 | 0.93% | 83,000 |
| 9 | 倉盛 義彦 | 0.8% | 71,200 |
| 10 | 吉原 信一郎 | 0.61% | 54,651 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥88.06 million |
| FY ending 12/2020 | ¥0.2 billion |
Revenue scale in the same industry
EPCO
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
- … 382 companies
- 386 プログレス・テクノロジーズグループFY Feb 2026 ¥6.3B
- 387 Material GroupFY Aug 2025 ¥6.3B
- 388 EPCOThis companyFY Dec 2025 ¥6.3B
- 389 NIKKEN KOGAKUFY Mar 2026 ¥6.2B
- 390 HIPFY Mar 2026 ¥6.2B
- … 281 companies
Workforce information
Women 8.4 yrs Average length of service by gender
Women 228 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 443 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
14.4 hours |
| Annual paid leave taken (all employees) | 73.1% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
150% |
| Share of managers who are women | 14.9% |
| Share of board members who are women | 18.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥28.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥6.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.6 billion | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥5.8 billion | Consolidated |
| Return on equity | 9.1% | Consolidated |
| Equity-to-asset ratio | 80.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | 47.47 yen | Consolidated |
| Net assets per share | 522.17 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Net sales | ¥4.2 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Total number of issued shares (common stock) | 9,316,000 shares | Parent only |
| Net assets | ¥3.3 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥4.1 billion | Parent only |
| Return on equity | 3.9% | Parent only |
| Equity-to-asset ratio | 79.0% | Parent only |
| Capital stock | ¥87.23 million | Parent only |
| Payout ratio | 238.6% | Parent only |
| Interim dividend per share | 14 yen | Parent only |
| Basic earnings (loss) per share | 14.67 yen | Parent only |
| Net assets per share | 364.12 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 600 people | Consolidated |
| Number of employees | 600 people | Consolidated |
| Wage gap between men and women (all employees) | 66.4% | Parent only |
| Average length of service (years) | 8.7 years | Parent only |
| Average annual salary | ¥4.49 million | Parent only |
| Average age (years) | 42.4 years old | Parent only |
| Number of employees | 366 people | Parent only |
| Number of employees | 366 people | Parent only |
| Number of employees | 366 people | Parent only |
| Wage gap between men and women (regular employees) | 70.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 85.5% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥6.3 billion | Consolidated |
| Average number of temporary employees | 195 people | Consolidated |
| Average number of temporary employees | 195 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Investments accounted for using equity method | ¥1.1 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥88.04 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 185 people | Parent only |
| Average number of temporary employees | 185 people | Parent only |
| Average number of temporary employees | 185 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 24.3% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,745,048 shares | Consolidated |
| Total number of shares held treasury shares etc | 363,200 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥65.08 million | Consolidated |
| Number of shares | 9,316,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.9% | Consolidated |
| Shareholding ratio | 53.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 363,200 shares | Consolidated |
| Number of voting rights | 89,353 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥97.92 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 99.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥88.06 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.00 million | Consolidated |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥38.41 million | Consolidated |
| Other | ¥3.92 million | Consolidated |
| Other | ¥43.06 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥43.13 million | Consolidated |
| Other | ¥8.20 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥59.69 million | Consolidated |
| Other, net | ¥31.15 million | Consolidated |
| Software | ¥19.74 million | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥4.1 billion | Consolidated |
| Prepaid expenses | ¥91.34 million | Consolidated |
| Notes receivable - trade | ¥0.19 million | Consolidated |
| Notes and accounts receivable trade | ¥0.7 billion | Consolidated |
| Non-current liabilities | ¥0.1 billion | Consolidated |
| Non-current assets | ¥2.0 billion | Consolidated |
| Land | ¥0.1 billion | Consolidated |
| Accounts receivable - trade | ¥0.7 billion | Consolidated |
| Contract liabilities | ¥31.54 million | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥84.11 million | Consolidated |
| Investments and other assets | ¥1.5 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.5 billion | Consolidated |
| Income taxes payable | ¥67.84 million | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥4.2 billion | Consolidated |
| Current liabilities | ¥1.1 billion | Consolidated |
| Current assets | ¥3.8 billion | Consolidated |
| Accumulated depreciation | ¥-11.91 million | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.5 billion | Consolidated |
| Intangible assets | ¥27.94 million | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Cash and deposits | ¥2.8 billion | Consolidated |
| Short-term loans payable | ¥0.5 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Total assets | ¥5.8 billion | Consolidated |
| Total assets | ¥5.8 billion | Consolidated |
| Deferred tax liabilities | ¥17.65 million | Consolidated |
| Deferred tax assets | ¥24.91 million | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥0.5 billion | Consolidated |
| Liabilities | ¥1.2 billion | Consolidated |
| Liabilities and net assets | ¥5.8 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.31 million | Consolidated |
| Capital surplus | ¥0.1 billion | Consolidated |
| Capital stock | ¥87.23 million | Consolidated |
| Provision for bonuses | ¥25.71 million | Consolidated |
| Net defined benefit liability | ¥37.55 million | Consolidated |
| Long term accounts payable other | ¥11.36 million | Consolidated |
| Investments in capital of subsidiaries and affiliates | ¥0.3 billion | Consolidated |
| Shares of subsidiaries and associates | ¥0.7 billion | Consolidated |
| Other | ¥38.41 million | Parent only |
| Other | ¥2.13 million | Parent only |
| Other | ¥1.74 million | Parent only |
| Other | ¥15.06 million | Parent only |
| Valuation difference on available-for-sale securities | ¥59.69 million | Parent only |
| Other capital surplus | ¥9.51 million | Parent only |
| Software | ¥15.45 million | Parent only |
| Software in progress | ¥0.45 million | Parent only |
| Work in process | ¥42.59 million | Parent only |
| Retained earnings | ¥3.2 billion | Parent only |
| Prepaid expenses | ¥81.79 million | Parent only |
| Non-current liabilities | ¥67.42 million | Parent only |
| Non-current assets | ¥1.8 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Contract liabilities | ¥25.39 million | Parent only |
| Tools, furniture and fixtures | ¥69.93 million | Parent only |
| Buildings and accompanying facilities net | ¥0.2 billion | Parent only |
| Investments and other assets | ¥1.6 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes payable | ¥12.03 million | Parent only |
| Accrued consumption taxes | ¥43.66 million | Parent only |
| Accrued expenses | ¥10.33 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥3.2 billion | Parent only |
| Current liabilities | ¥0.8 billion | Parent only |
| Current assets | ¥2.3 billion | Parent only |
| Intangible assets | ¥16.29 million | Parent only |
| Cash and deposits | ¥1.6 billion | Parent only |
| Short-term loans payable | ¥0.5 billion | Parent only |
| Net assets | ¥3.3 billion | Parent only |
| Net assets | ¥3.3 billion | Parent only |
| Total assets | ¥4.1 billion | Parent only |
| Deferred tax liabilities | ¥17.65 million | Parent only |
| Retained earnings brought forward | ¥3.1 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥59.69 million | Parent only |
| Liabilities | ¥0.9 billion | Parent only |
| Liabilities and net assets | ¥4.1 billion | Parent only |
| Accounts payable - trade | ¥44.59 million | Parent only |
| Allowance for doubtful accounts | ¥-0.31 million | Parent only |
| Capital surplus | ¥0.1 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥87.23 million | Parent only |
| Vehicles, net | ¥10.35 million | Parent only |
| Long term accounts payable other | ¥11.36 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Telephone subscription right | ¥0.39 million | Parent only |
| Deposits received | ¥34.63 million | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥12.48 million | Consolidated |
| Revenue | ¥-37.46 million | Consolidated |
| Revenue | ¥-12.48 million | Consolidated |
| Revenue | ¥20.84 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥25.00 million | Parent only |
Statement of income (80 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.03 million | Consolidated |
| Other comprehensive income | ¥-75.48 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-47.70 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥20.55 million | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥6.72 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.70 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.37 million | Consolidated |
| Rents | ¥0.1 billion | Consolidated |
| Cost of sales | ¥4.4 billion | Consolidated |
| Gross profit (loss) | ¥1.8 billion | Consolidated |
| Net sales | ¥6.3 billion | Consolidated |
| Net sales | ¥6.3 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Gain on sales of investment securities | ¥62.75 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.6 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥62.11 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.75 million | Consolidated |
| Interest expenses | ¥4.43 million | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥0.1 billion | Consolidated |
| Income taxes - deferred | ¥5.47 million | Consolidated |
| Depreciation | ¥63.34 million | Consolidated |
| Foreign exchange losses | ¥2.29 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-28.53 million | Consolidated |
| Extraordinary income | ¥77.93 million | Consolidated |
| Extraordinary loss | ¥0.37 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-3.21 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Salaries and allowances | ¥0.5 billion | Consolidated |
| Disposal of treasury stock | ¥4.00 million | Consolidated |
| Subsidy income | ¥19.56 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Consolidated |
| Provision for bonuses | ¥4.44 million | Consolidated |
| Retirement benefit expenses | ¥3.98 million | Consolidated |
| Other | ¥0.62 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥4.23 million | Parent only |
| Operating income | ¥0.2 billion | Parent only |
| Non-operating income | ¥5.10 million | Parent only |
| Non-operating expenses | ¥7.87 million | Parent only |
| Gain on sales of non-current assets | ¥2.70 million | Parent only |
| Loss on retirement of non-current assets | ¥0.37 million | Parent only |
| Rents | ¥0.1 billion | Parent only |
| Cost of sales | ¥2.8 billion | Parent only |
| Gross profit (loss) | ¥1.4 billion | Parent only |
| Net sales | ¥4.2 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Gain on sales of investment securities | ¥62.75 million | Parent only |
| Interest expenses | ¥4.43 million | Parent only |
| Income taxes - current | ¥50.59 million | Parent only |
| Income taxes | ¥59.78 million | Parent only |
| Income taxes - deferred | ¥9.20 million | Parent only |
| Depreciation | ¥59.12 million | Parent only |
| Foreign exchange losses | ¥3.44 million | Parent only |
| Extraordinary income | ¥65.45 million | Parent only |
| Extraordinary loss | ¥87.86 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Disposal of treasury stock | ¥4.00 million | Parent only |
| Subsidy income | ¥0.25 million | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Parent only |
| Loss on liquidation of subsidiaries and affiliates | ¥87.48 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥29.55 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-75.48 million | Consolidated |
| Total changes during the period | ¥-0.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-47.70 million | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-40.54 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥24.45 million | Consolidated |
| Interest expenses paid | ¥-4.51 million | Consolidated |
| Interest and dividends income received | ¥22.98 million | Consolidated |
| Interest and dividend income | ¥-20.55 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-2.70 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.37 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-66.09 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥9.57 million | Consolidated |
| Subtotal | ¥0.4 billion | Consolidated |
| Proceeds from sales of investment securities | ¥65.08 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-62.75 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-62.11 million | Consolidated |
| Interest expenses | ¥4.43 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.72 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-31.68 million | Consolidated |
| Purchase of property plant and equipment | ¥-70.92 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-34.41 million | Consolidated |
| Income taxes paid | ¥-76.01 million | Consolidated |
| Income taxes refund | ¥0.28 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-12.42 million | Consolidated |
| Proceeds from subsidy income | ¥19.56 million | Consolidated |
| Subsidy income | ¥-19.56 million | Consolidated |
| Payments of loans receivable | ¥-0.3 billion | Consolidated |
| Collection of loans receivable | ¥0.7 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.06 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥1.06 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.98 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 600 | Consolidated | Disclosed |
| Net assets | ¥4.7 billion | Consolidated | Disclosed |
| Net sales | ¥6.3 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.4 billion | Consolidated | Disclosed |
| Total assets | ¥5.8 billion | Consolidated | Disclosed |
| Operating margin | 6.0% | Consolidated | Calculated |
| Net margin | 6.8% | Consolidated | Calculated |
| Sales per employee | 10420117 yen | Consolidated | Calculated |
| Total asset turnover | 1.07 times | Consolidated | Calculated |
| Net assets to total assets | 80.0% | Consolidated | Calculated |