NS Solutions
NS Solutions Corporation
Company highlights
The largest holder on the register is 日本製鉄株式会社, at 63.4%.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥58.1 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥25.1 billion | Consolidated | |
| Other | ¥11.8 billion | Consolidated | |
| Salaries and allowances | ¥11.5 billion | Parent only | |
| Business consignment expenses | ¥10.9 billion | Consolidated | |
| Depreciation and amortization | ¥2.4 billion | Consolidated | |
| Provision for bonuses | ¥2.4 billion | Parent only | |
| Depreciation | ¥0.4 billion | Parent only | |
| Retirement benefit expenses | ¥0.2 billion | Parent only | |
| Provision of allowance for doubtful accounts | ¥0 | Parent only | |
| Profit by stage | Gross profit (loss) | ¥66.0 billion | Parent only |
| Operating income | ¥44.2 billion | Consolidated | |
| Ordinary income | ¥33.1 billion | Parent only | |
| Net income | ¥30.8 billion | Consolidated |
NS Solutions
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥58.1 billion
- Employee benefit expenses sgaifrs ¥25.1 billion
- Other ¥11.8 billion
- Salaries and allowances ¥11.5 billion
- Business consignment expenses ¥10.9 billion
- Depreciation and amortization ¥2.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
NS Solutions
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
NS Solutions
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥270.3B | ¥291.7B | ¥310.6B | ¥338.3B | ¥381.3B |
| Year on year (%) | comparison basis not confirmed | +7.9% | +6.5% | +8.9% | +12.7% |
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | ¥35.4B | ¥39.1B | ¥45.3B |
| Change from prior year | Could not be retrieved | Could not be retrieved | comparison basis not confirmed | +10.3% | +15.9% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | Could not be retrieved | Could not be retrieved | 11.4% | 11.6% | 11.9% |
| Change (percentage points) | comparison basis not confirmed | Could not be retrieved | comparison basis not confirmed | +0.1 points | +0.3 points |
NS Solutions
Earnings and net assets per share over time
Unit yenSource Annual securities reports
NS Solutions
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (28 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥270.3 billion | ¥291.7 billion | ¥310.6 billion | ¥338.3 billion | ¥381.3 billion |
| Profit (loss) before tax (IFRS) | ¥30.7 billion | ¥32.1 billion | ¥35.4 billion | ¥39.1 billion | ¥45.3 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥20.5 billion | ¥22.0 billion | ¥24.2 billion | ¥27.0 billion | ¥30.8 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥21.7 billion | ¥9.2 billion | ¥43.6 billion | ¥41.5 billion | ¥32.2 billion |
| Equity attributable to owners of parent (IFRS) | ¥197.8 billion | ¥200.5 billion | ¥236.8 billion | ¥261.2 billion | ¥279.2 billion |
| Total assets (IFRS) | ¥325.8 billion | ¥319.9 billion | ¥374.6 billion | ¥421.3 billion | ¥417.6 billion |
| Equity attributable to owners of parent per share (IFRS) | 1,081.04 yen | 1,095.8 yen | 1,294.26 yen | 1,427.38 yen | 1,525.86 yen |
| Basic earnings (loss) per share (IFRS) | 112.14 yen | 120.23 yen | 132.48 yen | 147.84 yen | 168.5 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 60.7% | 62.7% | 63.2% | 62.0% | 66.9% |
| Return on equity attributable to owners of parent (IFRS) | 10.8% | 11.0% | 11.1% | 10.9% | 11.4% |
| Net cash provided by (used in) operating activities (IFRS) | ¥38.4 billion | ¥26.0 billion | ¥26.2 billion | ¥37.2 billion | ¥-3.4 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-8.5 billion | ¥-5.6 billion | ¥-8.6 billion | ¥70.2 billion | ¥-59.4 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-12.9 billion | ¥-14.9 billion | ¥-15.1 billion | ¥-18.8 billion | ¥-21.6 billion |
| Cash and cash equivalents (IFRS) | ¥95.7 billion | ¥101.3 billion | ¥104.0 billion | ¥192.9 billion | ¥108.8 billion |
| Net sales | ¥270.3 billion | ¥291.7 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Ordinary income (loss) | ¥30.8 billion | ¥32.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net income (loss) attributable to owners of parent | ¥20.0 billion | ¥23.8 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Comprehensive income | ¥20.9 billion | ¥9.8 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net assets | ¥203.4 billion | ¥206.5 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Total assets | ¥296.8 billion | ¥295.6 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net assets per share | 1,074.79 yen | 1,088.55 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Basic earnings (loss) per share | 109.16 yen | 130.3 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 66.3% | 67.4% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Return on equity | 10.6% | 12.0% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥32.3 billion | ¥19.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-8.5 billion | ¥-5.6 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-6.8 billion | ¥-8.8 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥95.7 billion | ¥101.3 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥235.5 billion | ¥253.7 billion | ¥267.4 billion | ¥286.2 billion | ¥301.3 billion |
| Ordinary income (loss) | ¥25.9 billion | ¥27.2 billion | ¥28.3 billion | ¥31.9 billion | ¥33.1 billion |
| Net income (loss) | ¥18.1 billion | ¥21.6 billion | ¥25.7 billion | ¥74.1 billion | ¥24.8 billion |
| Capital stock | ¥13.0 billion | ¥13.0 billion | ¥13.0 billion | ¥13.0 billion | ¥13.0 billion |
| Total number of issued shares (common stock) | 91,501,000 shares | 91,501,000 shares | 91,501,000 shares | 183,002,000 shares | 183,002,000 shares |
| Net assets | ¥169.1 billion | ¥169.1 billion | ¥202.2 billion | ¥227.5 billion | ¥238.2 billion |
| Total assets | ¥286.4 billion | ¥285.3 billion | ¥326.9 billion | ¥381.2 billion | ¥364.4 billion |
| Net assets per share | 924.18 yen | 924.03 yen | 1,105.02 yen | 1,243.13 yen | 1,301.71 yen |
| Dividend per share | 66 yen | 75 yen | 85 yen | 74 yen | 85 yen |
| Interim dividend per share | 30 yen | 35 yen | 40 yen | 36.5 yen | 40 yen |
| Basic earnings (loss) per share | 98.8 yen | 117.86 yen | 140.24 yen | 405.08 yen | 135.74 yen |
| Equity-to-asset ratio | 59.0% | 59.3% | 61.8% | 59.7% | 65.4% |
| Return on equity | 11.1% | 12.8% | 13.8% | 34.5% | 10.7% |
| Payout ratio | 33.4% | 31.8% | 30.3% | 18.3% | 62.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥85 | ¥40 | 62.6% | |
| FY ending 3/2025 | ¥74 | ¥36.5 | 18.3% | Stock split or share consolidation noted |
| FY ending 3/2024 | ¥85 | ¥40 | 30.3% | |
| FY ending 3/2023 | ¥75 | ¥35 | 31.8% | |
| FY ending 3/2022 | ¥66 | ¥30 | 33.4% | |
| FY ending 3/2021 | ¥52.5 | ¥25 | 31.4% | |
| FY ending 3/2020 | ¥65 | ¥32.5 | 34.5% | |
| FY ending 3/2019 | ¥55 | ¥27.5 | 34.3% | |
| FY ending 3/2018 | ¥50 | ¥25 | 40.2% | |
| FY ending 3/2017 | ¥45 | ¥22.5 | 35.3% | |
| FY ending 3/2016 | ¥63.75 | ¥42.5 | 41.3% | Stock split or share consolidation noted |
| FY ending 3/2015 | ¥45 | ¥22.5 | 29.2% | |
| FY ending 3/2014 | ¥40 | ¥20 | 34.7% | |
| FY ending 3/2013 | ¥40 | ¥20 | 39.2% |
NS Solutions
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
NS Solutions
Unit %Source Annual securities reports
- Financial institutions3.29%
- Securities firms3.70%
- Other corporations63.86%
- Foreign holders (institutions)24.21%
- Foreign holders (individuals)0.01%
- Individuals and others4.94%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本製鉄株式会社 | 63.43% | 116,067,000 |
| 2 | 3D WH OPPORTUNITY MASTER OFC - 3D WH OPPORTUNITY HOLDINGS(常任代理人 株式会社みずほ銀行決済営業部) | 10.1% | 18,483,000 |
| 3 | STATE STREET BANK AND TRUST COMPANY 510312(常任代理人 株式会社みずほ銀行決済営業部) | 2.69% | 4,926,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 2.49% | 4,564,000 |
| 5 | STATE STREET BANK AND TRUST COMPANY 510311(常任代理人 株式会社みずほ銀行決済営業部) | 2.25% | 4,116,000 |
| 6 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 2.22% | 4,069,000 |
| 7 | 日鉄ソリューションズ社員持株会 | 2.06% | 3,765,000 |
| 8 | JPモルガン証券株式会社 | 1.44% | 2,632,000 |
| 9 | モルガン・スタンレーMUFG証券株式会社 | 1.08% | 1,972,000 |
| 10 | BNYM SA/NV FOR BNYM FOR BNYM GCM CLIENT ACCTS M ILM FE(常任代理人 株式会社三菱UFJ銀行) | 0.67% | 1,223,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥3.8 billion | Could not be retrieved |
| FY ending 3/2021 | ¥1.7 billion | ¥3.8 billion |
| FY ending 3/2020 | ¥2.0 billion | Could not be retrieved |
| FY ending 3/2017 | ¥1.8 billion | Could not be retrieved |
| FY ending 3/2016 | ¥1.6 billion | Could not be retrieved |
Revenue scale in the same industry
NS Solutions
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 13 companies
- 17 TBSFY Mar 2026 ¥424.9B
- 18 U-NEXTHOLDINGSFY Aug 2025 ¥390.4B
- 19 NS SolutionsThis companyFY Mar 2026 ¥381.3B
- 20 Internet Initiative JapanFY Mar 2026 ¥345.4B
- 21 TV AsahiFY Mar 2026 ¥339.5B
- … 621 companies
Workforce information
Women 9.7 yrs Average length of service by gender
Women 967 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 4,385 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
8.3 hours |
| Annual paid leave taken |
73% |
| Childcare leave taken, men |
110% |
| Childcare leave taken, women |
84.1% |
| Share of managers who are women | 8.2% |
| Share of board members who are women | 6.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 22,954 t-CO2 |
| Sites covered by the report | 2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥93.00 million |
| Non-audit fees (this year, total) | ¥6.00 million |
| Audit fees (this year, network firms) | ¥12.00 million |
| Non-audit fees (this year, network firms) | ¥7.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥-3.4 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 168.5 yen | Consolidated |
| Revenue (IFRS) | ¥381.3 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥30.8 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥32.2 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-59.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥108.8 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥45.3 billion | Consolidated |
| Total assets (IFRS) | ¥417.6 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥279.2 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 11.4% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 66.9% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-21.6 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,525.86 yen | Consolidated |
| Dividend per share | 85 yen | Parent only |
| Net sales | ¥301.3 billion | Parent only |
| Net income (loss) | ¥24.8 billion | Parent only |
| Total number of issued shares (common stock) | 183,002,000 shares | Parent only |
| Net assets | ¥238.2 billion | Parent only |
| Ordinary income (loss) | ¥33.1 billion | Parent only |
| Total assets | ¥364.4 billion | Parent only |
| Return on equity | 10.7% | Parent only |
| Equity-to-asset ratio | 65.4% | Parent only |
| Capital stock | ¥13.0 billion | Parent only |
| Payout ratio | 62.6% | Parent only |
| Interim dividend per share | 40 yen | Parent only |
| Basic earnings (loss) per share | 135.74 yen | Parent only |
| Net assets per share | 1,301.71 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 10,276 people | Consolidated |
| Number of employees | 10,276 people | Consolidated |
| Wage gap between men and women (all employees) | 74.9% | Parent only |
| Average length of service (years) | 12.6 years | Parent only |
| Average annual salary | ¥9.36 million | Parent only |
| Average age (years) | 39.8 years old | Parent only |
| Number of employees | 4,102 people | Parent only |
| Number of employees | 4,102 people | Parent only |
| Wage gap between men and women (regular employees) | 74.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 61.9% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 161,820,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 20,500 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 5 issues | Consolidated |
| Number of issues whose number of shares increased shares other than those 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 |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of shares | 183,002,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 88.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 20,500 shares | Consolidated |
| Number of voting rights | 1,829,536 units | Consolidated |
| Carrying amount on the balance sheet | ¥3.8 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.1 billion | Consolidated |
| Number of issues | 23 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 224.2% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Rate of male employees taking childcare leave (all employees) | 110.0% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 8.2% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥3.8 billion | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥70.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥12.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥93.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥12.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥23.00 million | Consolidated |
| Fees for non-audit services - total | ¥7.00 million | Consolidated |
| Fees for non-audit services - total | ¥6.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥7.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥6.00 million | Consolidated |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥2.2 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥-5.0 billion | Consolidated |
| Revenue | ¥2.3 billion | Consolidated |
| Revenue | ¥-54.4 billion | Consolidated |
| Revenue | ¥4.1 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Change in average annual salary from the previous year | 3.3% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥27.00 million | Parent only |
| Revenue | ¥3.7 billion | Parent only |
Balance sheet (147 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥36.00 million | Consolidated |
| Other | ¥-35.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥-7.00 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other current liabilities clifrs | ¥19.3 billion | Consolidated |
| Other current assets caifrs | ¥18.4 billion | Consolidated |
| Other components of equity IFRS | ¥2.4 billion | Consolidated |
| Other financial liabilities | ¥0.7 billion | Consolidated |
| Other financial liabilities | ¥0.1 billion | Consolidated |
| Other financial assets | ¥9.9 billion | Consolidated |
| Other financial assets | ¥24.5 billion | Consolidated |
| Other non current liabilities nclifrs | ¥1.3 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.3 billion | Consolidated |
| Goodwill | ¥31.8 billion | Consolidated |
| Goodwill IFRS | ¥31.8 billion | Consolidated |
| Goodwill IFRS | ¥31.8 billion | Consolidated |
| Software | ¥-4.4 billion | Consolidated |
| Software | ¥10.9 billion | Consolidated |
| Software IFRS | ¥6.4 billion | Consolidated |
| Lease obligations | ¥6.2 billion | Consolidated |
| Lease obligations | ¥18.9 billion | Consolidated |
| Work in process | ¥32.6 billion | Consolidated |
| Right of use assets IFRS | ¥25.2 billion | Consolidated |
| Retained earnings IFRS | ¥260.2 billion | Consolidated |
| Trade and other payables clifrs | ¥31.5 billion | Consolidated |
| Trade and other receivables caifrs | ¥73.5 billion | Consolidated |
| Land | ¥2.8 billion | Consolidated |
| Land | ¥-0.4 billion | Consolidated |
| Land IFRS | ¥2.4 billion | Consolidated |
| Contract liabilities | ¥30.9 billion | Consolidated |
| Contract assets | ¥31.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥24.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥-18.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥5.5 billion | Consolidated |
| Buildings and structures | ¥28.9 billion | Consolidated |
| Buildings and structures | ¥-21.0 billion | Consolidated |
| Buildings and structures IFRS | ¥7.9 billion | Consolidated |
| Construction in progress | ¥0.4 billion | Consolidated |
| Construction in progress IFRS | ¥0.4 billion | Consolidated |
| Provisions clifrs | ¥1.4 billion | Consolidated |
| Provisions nclifrs | ¥3.1 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥56.3 billion | Consolidated |
| Property, plant and equipment | ¥-40.0 billion | Consolidated |
| Property plant and equipment IFRS | ¥16.2 billion | Consolidated |
| Property plant and equipment IFRS | ¥16.2 billion | Consolidated |
| Income taxes payable | ¥3.4 billion | Consolidated |
| Inventories | ¥33.0 billion | Consolidated |
| Inventories | ¥33.0 billion | Consolidated |
| Total current liabilities IFRS | ¥93.3 billion | Consolidated |
| Current assets IFRS | ¥275.0 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-5.9 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥38.5 billion | Consolidated |
| Intangible assets IFRS | ¥32.6 billion | Consolidated |
| Intangible assets IFRS | ¥32.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥108.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥108.8 billion | Consolidated |
| Net assets | ¥288.8 billion | Consolidated |
| Net assets | ¥288.8 billion | Consolidated |
| Total assets | ¥417.6 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥7.2 billion | Consolidated |
| Deferred tax assets IFRS | ¥11.1 billion | Consolidated |
| Treasury shares IFRS | ¥-47.00 million | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥279.2 billion | Consolidated |
| Liabilities and equity IFRS | ¥417.6 billion | Consolidated |
| Liabilities IFRS | ¥128.8 billion | Consolidated |
| Capital surplus IFRS | ¥3.7 billion | Consolidated |
| Share capital IFRS | ¥13.0 billion | Consolidated |
| Net defined benefit liability | ¥4.8 billion | Consolidated |
| Net defined benefit asset | ¥0.6 billion | Consolidated |
| Non controlling interests IFRS | ¥9.6 billion | Consolidated |
| Non current labilities IFRS | ¥35.4 billion | Consolidated |
| Non current assets IFRS | ¥142.6 billion | Consolidated |
| Customer relationship | ¥-1.5 billion | Consolidated |
| Customer relationship | ¥27.2 billion | Consolidated |
| Customer related assets IFRS | ¥25.7 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥7.00 million | Parent only |
| Other | ¥3.0 billion | Parent only |
| Other | ¥2.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥23.00 million | Parent only |
| Other, net | ¥0 | Parent only |
| Software | ¥4.9 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥90.00 million | Parent only |
| Lease assets, net | ¥0.3 billion | Parent only |
| Work in process | ¥32.5 billion | Parent only |
| General reserve | ¥42.00 million | Parent only |
| Retained earnings | ¥215.2 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid pension cost | ¥0.6 billion | Parent only |
| Prepaid expenses | ¥1.4 billion | Parent only |
| Raw materials and supplies | ¥22.00 million | Parent only |
| Notes receivable - trade | ¥92.00 million | Parent only |
| Provision for loss on order received | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥2.8 billion | Parent only |
| Non-current assets | ¥120.2 billion | Parent only |
| Land | ¥2.4 billion | Parent only |
| Accounts receivable - trade | ¥57.2 billion | Parent only |
| Contract liabilities | ¥28.2 billion | Parent only |
| Contract assets | ¥29.0 billion | Parent only |
| Tools, furniture and fixtures | ¥4.4 billion | Parent only |
| Guarantee deposits | ¥5.5 billion | Parent only |
| Buildings, net | ¥6.7 billion | Parent only |
| Construction in progress | ¥0.3 billion | Parent only |
| Investments and other assets | ¥101.2 billion | Parent only |
| Investment securities | ¥13.9 billion | Parent only |
| Securities | ¥9.0 billion | Parent only |
| Property, plant and equipment | ¥14.1 billion | Parent only |
| Accounts receivable - other | ¥1.1 billion | Parent only |
| Income taxes refund receivable | ¥12.7 billion | Parent only |
| Accrued consumption taxes | ¥1.6 billion | Parent only |
| Accounts payable - other | ¥5.6 billion | Parent only |
| Shareholders' equity | ¥238.1 billion | Parent only |
| Structures, net | ¥16.00 million | Parent only |
| Current liabilities | ¥123.4 billion | Parent only |
| Current assets | ¥244.3 billion | Parent only |
| Intangible assets | ¥4.9 billion | Parent only |
| Cash and deposits | ¥3.7 billion | Parent only |
| Net assets | ¥238.2 billion | Parent only |
| Net assets | ¥238.2 billion | Parent only |
| Total assets | ¥364.4 billion | Parent only |
| Deferred tax assets | ¥5.6 billion | Parent only |
| Retained earnings brought forward | ¥215.0 billion | Parent only |
| Treasury stock | ¥-47.00 million | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥126.2 billion | Parent only |
| Liabilities and net assets | ¥364.4 billion | Parent only |
| Accounts payable - trade | ¥21.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-33.00 million | Parent only |
| Allowance for doubtful accounts | ¥-11.00 million | Parent only |
| Capital surplus | ¥10.0 billion | Parent only |
| Legal capital surplus | ¥9.9 billion | Parent only |
| Capital stock | ¥13.0 billion | Parent only |
| Asset retirement obligations | ¥2.6 billion | Parent only |
| Asset retirement obligations | ¥32.00 million | Parent only |
| Provision for bonuses | ¥8.3 billion | Parent only |
| Long-term prepaid expenses | ¥20.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥75.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥47.00 million | Parent only |
| Deposit from customer | ¥94.4 billion | Parent only |
| Deposits received | ¥56.6 billion | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥98.00 million | Consolidated |
| Other | ¥11.8 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥20.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.4 billion | Consolidated |
| Other comprehensive income IFRS | ¥1.4 billion | Consolidated |
| Other comprehensive income IFRS | ¥1.4 billion | Consolidated |
| Other income IFRS | ¥0.7 billion | Consolidated |
| Other income IFRS | ¥0.7 billion | Consolidated |
| Other expenses IFRS | ¥0.3 billion | Consolidated |
| Other expenses IFRS | ¥0.3 billion | Consolidated |
| Interest income IFRS | ¥1.0 billion | Consolidated |
| Dividend income IFRS | ¥79.00 million | Consolidated |
| Operating income | ¥44.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-3.4 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥57.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥0.3 billion | Consolidated |
| Basic earnings loss per share IFRS | 168.5 yen | Consolidated |
| Cost of sales IFRS | ¥279.5 billion | Consolidated |
| Gross profit IFRS | ¥101.8 billion | Consolidated |
| Net sales | ¥381.3 billion | Consolidated |
| Research and development expenditure recognized as expense during period IFRS | ¥3.8 billion | Consolidated |
| Profit loss IFRS | ¥32.2 billion | Consolidated |
| Profit loss IFRS | ¥32.2 billion | Consolidated |
| Profit loss IFRS | ¥32.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥33.6 billion | Consolidated |
| Comprehensive income (IFRS) | ¥33.6 billion | Consolidated |
| Net income | ¥30.8 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥25.1 billion | Consolidated |
| Total transactions with owners IFRS | ¥-14.6 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-59.4 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥31.00 million | Consolidated |
| Interest expenses IFRS | ¥0.2 billion | Consolidated |
| Loss on retirement of property plant and equipment IFRS | ¥0.1 billion | Consolidated |
| Share-based payment transactions | ¥27.00 million | Consolidated |
| Business consignment expenses | ¥10.9 billion | Consolidated |
| Income tax expense IFRS | ¥13.1 billion | Consolidated |
| Depreciation and amortization | ¥2.4 billion | Consolidated |
| Foreign exchange loss IFRS | ¥56.00 million | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-84.1 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥0.3 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥1.1 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥0.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥45.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥45.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥32.2 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-21.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥58.1 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥58.1 billion | Consolidated |
| Change in scope of consolidation ssifrs | ¥-9.00 million | Consolidated |
| Dividendsofsurplus | ¥-14.6 billion | Consolidated |
| Finance income IFRS | ¥1.3 billion | Consolidated |
| Finance income IFRS | ¥1.3 billion | Consolidated |
| Finance costs IFRS | ¥0.3 billion | Consolidated |
| Finance costs IFRS | ¥0.3 billion | Consolidated |
| Gain on sale of investments in subsidiaries and associates IFRS | ¥0.3 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥1.3 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥1.4 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥41.00 million | Parent only |
| Dividends from surplus | ¥-14.2 billion | Parent only |
| Interest and dividend income | ¥4.3 billion | Parent only |
| Operating income | ¥28.8 billion | Parent only |
| Non-operating income | ¥4.7 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Loss on retirement of non-current assets | ¥72.00 million | Parent only |
| Cost of sales | ¥235.4 billion | Parent only |
| Gross profit (loss) | ¥66.0 billion | Parent only |
| Net sales | ¥301.3 billion | Parent only |
| Net income (loss) | ¥24.8 billion | Parent only |
| Net income (loss) | ¥24.8 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Interest on securities | ¥60.00 million | Parent only |
| Business consignment expenses | ¥9.8 billion | Parent only |
| Income taxes - current | ¥3.8 billion | Parent only |
| Income taxes | ¥8.3 billion | Parent only |
| Income taxes - deferred | ¥4.5 billion | Parent only |
| Depreciation | ¥0.4 billion | Parent only |
| Foreign exchange gains | ¥49.00 million | Parent only |
| Income (loss) before income taxes | ¥33.1 billion | Parent only |
| Ordinary income | ¥33.1 billion | Parent only |
| Salaries and allowances | ¥11.5 billion | Parent only |
| Selling, general and administrative expenses | ¥37.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0 | Parent only |
| Provision for bonuses | ¥2.4 billion | Parent only |
| Retirement benefit expenses | ¥0.2 billion | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥-55.00 million | Consolidated |
| Other | ¥-0.6 billion | Consolidated |
| Purchase of other financial assets inv cfifrs | ¥-2.0 billion | Consolidated |
| Repayments of lease obligations | ¥-7.0 billion | Consolidated |
| Interest received | ¥1.1 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.2 billion | Consolidated |
| Interest income | ¥-1.0 billion | Consolidated |
| Dividend income | ¥-79.00 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥-1.7 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.8 billion | Consolidated |
| Decrease (increase) in contract assets | ¥-7.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits inv cfifrs | ¥0.4 billion | Consolidated |
| Payments into time deposits inv cfifrs | ¥-0.5 billion | Consolidated |
| Subtotal | ¥49.9 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-31.00 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets inv cfifrs | ¥-5.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.6 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-49.2 billion | Consolidated |
| Depreciation and amortization | ¥13.9 billion | Consolidated |
| Dividends received | ¥79.00 million | Consolidated |
| Dividends | ¥-14.2 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-0.4 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥10.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥44.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-3.4 billion | Consolidated | Disclosed |
| Dividend per share | 85 | Parent only | Disclosed |
| Number of employees | 10,276 | Consolidated | Disclosed |
| Net assets | ¥288.8 billion | Consolidated | Disclosed |
| Net sales | ¥381.3 billion | Consolidated | Disclosed |
| Operating income | ¥44.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥33.1 billion | Parent only | Disclosed |
| Net income | ¥30.8 billion | Consolidated | Disclosed |
| Total assets | ¥417.6 billion | Consolidated | Disclosed |
| Operating margin | 11.6% | Consolidated | Calculated |
| Net margin | 8.1% | Consolidated | Calculated |
| Sales per employee | 37109770 yen | Consolidated | Calculated |
| Total asset turnover | 0.91 times | Consolidated | Calculated |
| Net assets to total assets | 69.2% | Consolidated | Calculated |