TEAR
TEAR Corporation
Company highlights
The largest segment by revenue is Funeral, at 97.3% of the total.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TEAR
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Funeral | ¥19.9 billion | 97.3% | ¥17.7 billion | ¥3.3 billion | 97.2% | 16.6% | ¥3.3 billion |
| Franchise business | ¥0.6 billion | 2.7% | ¥0.6 billion | ¥94.00 million | 2.8% | 16.8% | ¥78.00 million |
| Total of the businesses | ¥20.4 billion | 100.0% | ¥3.4 billion | 100.0% | |||
Revenue and profit
TEAR
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.9 billion | Consolidated |
| Advertising expenses | ¥1.4 billion | Consolidated | |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Parent only | |
| Retirement benefit expenses | ¥30.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥8.2 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated | |
| Ordinary income | ¥1.6 billion | Consolidated | |
| Net income | ¥0.9 billion | Consolidated |
TEAR
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Salaries and allowances ¥1.9 billion
- Advertising expenses ¥1.4 billion
- Amortization of goodwill ¥0.4 billion
- Provision for bonuses ¥0.2 billion
- Depreciation ¥0.1 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥2.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
TEAR
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
TEAR
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥12.2B | ¥13.3B | ¥14.1B | ¥18.8B | ¥21.6B |
| Year on year (%) | +2.4% | +8.9% | +5.9% | +33.9%◆ | +14.5% |
| Ordinary income (loss) | ¥0.9B | ¥1.0B | ¥1.1B | ¥1.2B | ¥1.6B |
| Change from prior year | +49.4% | +19.5% | +8.0% | +9.8% | +26.8% |
| Ordinary income (loss) as a share of Net sales | 7.2% | 7.9% | 8.0% | 6.6% | 7.3% |
| Change (percentage points) | +2.3 points◆ | +0.7 points | +0.2 points | -1.4 points | +0.7 points |
Fiscal periods marked for changes
- 2020Ordinary income (loss) as a share of revenue -4.1 points
- 2021Ordinary income (loss) as a share of revenue +2.3 points
- 2024Net sales year on year +33.9%
TEAR
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TEAR
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 | ¥12.2 billion | ¥13.3 billion | ¥14.1 billion | ¥18.8 billion | ¥21.6 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥1.0 billion | ¥1.1 billion | ¥1.2 billion | ¥1.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥0.6 billion | ¥0.8 billion | ¥0.8 billion | ¥0.9 billion |
| Comprehensive income | ¥0.5 billion | ¥0.6 billion | ¥0.8 billion | ¥0.8 billion | ¥0.9 billion |
| Net assets | ¥9.0 billion | ¥7.5 billion | ¥7.9 billion | ¥8.2 billion | ¥8.6 billion |
| Total assets | ¥13.5 billion | ¥14.2 billion | ¥15.4 billion | ¥27.3 billion | ¥27.9 billion |
| Net assets per share | 402.73 yen | 334.8 yen | 350.26 yen | 363.75 yen | 382.32 yen |
| Basic earnings (loss) per share | 24.21 yen | 25.37 yen | 35.14 yen | 33.44 yen | 39.62 yen |
| Equity-to-asset ratio | 66.6% | 52.9% | 51.2% | 30.0% | 30.9% |
| Return on equity | 6.0% | 6.9% | 10.3% | 9.4% | 10.6% |
| Net cash provided by (used in) operating activities | ¥1.4 billion | ¥1.4 billion | ¥1.3 billion | ¥2.0 billion | ¥2.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-0.9 billion | ¥-1.4 billion | ¥-9.4 billion | ¥-1.8 billion |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | ¥-0.2 billion | ¥-2.00 million | ¥8.8 billion | ¥-0.4 billion |
| Cash and cash equivalents | ¥2.9 billion | ¥3.1 billion | ¥2.9 billion | ¥4.3 billion | ¥4.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥12.1 billion | ¥13.2 billion | ¥14.0 billion | ¥15.3 billion | ¥16.5 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥1.0 billion | ¥1.1 billion | ¥1.2 billion | ¥1.4 billion |
| Net income (loss) | ¥0.5 billion | ¥0.5 billion | ¥0.8 billion | ¥0.8 billion | ¥0.9 billion |
| Capital stock | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion |
| Total number of issued shares (common stock) | 22,406,100 shares | 22,406,100 shares | 22,498,100 shares | 22,510,100 shares | 22,510,100 shares |
| Net assets | ¥8.9 billion | ¥7.4 billion | ¥7.7 billion | ¥8.1 billion | ¥8.5 billion |
| Total assets | ¥13.3 billion | ¥13.9 billion | ¥15.1 billion | ¥23.2 billion | ¥23.8 billion |
| Net assets per share | 398.29 yen | 328.83 yen | 343.68 yen | 360.42 yen | 378.87 yen |
| Dividend per share | 20 yen | 20 yen | 20 yen | 20 yen | 20 yen |
| Interim dividend per share | 10 yen | 10 yen | 10 yen | 10 yen | 10 yen |
| Basic earnings (loss) per share | 22.87 yen | 23.83 yen | 34.52 yen | 36.68 yen | 39.24 yen |
| Equity-to-asset ratio | 67.0% | 53.1% | 51.3% | 35.0% | 35.8% |
| Return on equity | 5.8% | 6.6% | 10.3% | 10.4% | 10.6% |
| Payout ratio | 87.5% | 83.9% | 57.9% | 54.5% | 51.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥20 | ¥10 | 51.0% | |
| FY ending 9/2024 | ¥20 | ¥10 | 54.5% | |
| FY ending 9/2023 | ¥20 | ¥10 | 57.9% | |
| FY ending 9/2022 | ¥20 | ¥10 | 83.9% | |
| FY ending 9/2021 | ¥20 | ¥10 | 87.5% | |
| FY ending 9/2020 | ¥20 | ¥10 | 141.0% | |
| FY ending 9/2019 | ¥11 | ¥5 | 31.6% | |
| FY ending 9/2018 | ¥10 | ¥5 | 22.8% | |
| FY ending 9/2017 | ¥8 | ¥4 | 20.3% | |
| FY ending 9/2016 | ¥6 | ¥3 | 17.0% | |
| FY ending 9/2015 | ¥6 | ¥3 | 18.2% | Stock split or share consolidation noted |
| FY ending 9/2014 | ¥12 | ¥5 | 20.0% | Stock split or share consolidation noted |
| FY ending 9/2013 | ¥20 | Could not be retrieved | 17.6% | Stock split or share consolidation noted |
| FY ending 9/2012 | ¥35 | Could not be retrieved | 19.0% |
TEAR
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TEAR
Unit %Source Annual securities reports
- Financial institutions0.22%
- Securities firms2.71%
- Other corporations38.45%
- Foreign holders (institutions)6.38%
- Foreign holders (individuals)0.11%
- Individuals and others52.13%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社夢現 | 34.62% | 7,792,000 |
| 2 | 冨安 徳久 | 4.51% | 1,016,600 |
| 3 | ティア社員持株会 | 2.13% | 480,200 |
| 4 | 深谷 志郎 | 1.17% | 264,000 |
| 5 | UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT(常任代理人 シティバンク、エヌ・エイ 東京支店) | 1.07% | 242,800 |
| 6 | 株式会社SBI証券 | 0.97% | 219,273 |
| 7 | BNP PARIBAS NEW YORK BRANCH - PRIME BROKERAGE CLEARANCE ACCOUNT(常任代理人 香港上海銀行東京支店) | 0.86% | 194,400 |
| 8 | 小川 宗則 | 0.84% | 190,200 |
| 9 | 花重美装株式会社 | 0.81% | 183,200 |
| 10 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 0.64% | 145,188 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 9/2025 | ¥1.3 billion |
| FY ending 9/2020 | ¥0.9 billion |
Revenue scale in the same industry
TEAR
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
- … 191 companies
- 195 ON THE PAGEFY Dec 2025 ¥22.0B
- 196 With usFY Mar 2025 ¥22.0B
- 197 TEARThis companyFY Sep 2025 ¥21.6B
- 198 アイモバイルFY Jul 2025 ¥21.5B
- 199 F&MFY Mar 2026 ¥20.8B
- … 472 companies
Workforce information
Women 5.1 yrs Average length of service by gender
Women 312 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 604 |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 15.1% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 2,857 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥73.00 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 | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.4 billion | Consolidated |
| Net sales | ¥21.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.8 billion | Consolidated |
| Cash and cash equivalents | ¥4.5 billion | Consolidated |
| Net assets | ¥8.6 billion | Consolidated |
| Ordinary income (loss) | ¥1.6 billion | Consolidated |
| Total assets | ¥27.9 billion | Consolidated |
| Return on equity | 10.6% | Consolidated |
| Equity-to-asset ratio | 30.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 39.62 yen | Consolidated |
| Net assets per share | 382.32 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥16.5 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Total number of issued shares (common stock) | 22,510,100 shares | Parent only |
| Net assets | ¥8.5 billion | Parent only |
| Ordinary income (loss) | ¥1.4 billion | Parent only |
| Total assets | ¥23.8 billion | Parent only |
| Return on equity | 10.6% | Parent only |
| Equity-to-asset ratio | 35.8% | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Payout ratio | 51.0% | Parent only |
| Interim dividend per share | 10 yen | Parent only |
| Basic earnings (loss) per share | 39.24 yen | Parent only |
| Net assets per share | 378.87 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 971 people | Consolidated |
| Number of employees | 971 people | Consolidated |
| Wage gap between men and women (all employees) | 54.5% | Parent only |
| Average length of service (years) | 7.5 years | Parent only |
| Average annual salary | ¥5.75 million | Parent only |
| Average age (years) | 39.9 years old | Parent only |
| Number of employees | 627 people | Parent only |
| Number of employees | 627 people | Parent only |
| Number of employees | 627 people | Parent only |
| Wage gap between men and women (regular employees) | 72.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 118.2% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥21.6 billion | Consolidated |
| Average number of temporary employees | 121 people | Consolidated |
| Average number of temporary employees | 121 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.5 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Number of consolidated subsidiaries | 6 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 98 people | Parent only |
| Average number of temporary employees | 98 people | Parent only |
| Average number of temporary employees | 98 people | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 15.1% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,727,861 shares | Consolidated |
| Total number of shares held treasury shares etc | 7,700 shares | Consolidated |
| Number of shares | 22,510,100 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 47.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 7,700 shares | Consolidated |
| Number of voting rights | 224,748 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 138.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥73.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥73.00 million | Consolidated |
Balance sheet (122 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥40.00 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0 | Consolidated |
| Other, net | ¥0.3 billion | Consolidated |
| Goodwill | ¥5.5 billion | Consolidated |
| Goodwill | ¥5.5 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥37.00 million | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Retained earnings | ¥5.2 billion | Consolidated |
| Merchandise | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥13.2 billion | Consolidated |
| Non-current assets | ¥21.8 billion | Consolidated |
| Land | ¥2.1 billion | Consolidated |
| Contract liabilities | ¥2.2 billion | Consolidated |
| Contract assets | ¥17.00 million | Consolidated |
| Guarantee deposits | ¥1.1 billion | Consolidated |
| Buildings and structures, net | ¥10.1 billion | Consolidated |
| Construction in progress | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥2.00 million | Consolidated |
| Investments and other assets | ¥1.9 billion | Consolidated |
| Property, plant and equipment | ¥13.1 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accounts payable - other | ¥0.9 billion | Consolidated |
| Shareholders' equity | ¥8.6 billion | Consolidated |
| Current liabilities | ¥6.1 billion | Consolidated |
| Current assets | ¥6.0 billion | Consolidated |
| Accumulated depreciation | ¥-7.7 billion | Consolidated |
| Intangible assets | ¥6.8 billion | Consolidated |
| Cash and cash equivalents | ¥4.5 billion | Consolidated |
| Cash and deposits | ¥4.5 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Bonds payable | ¥0.4 billion | Consolidated |
| Net assets | ¥8.6 billion | Consolidated |
| Net assets | ¥8.6 billion | Consolidated |
| Total assets | ¥27.9 billion | Consolidated |
| Total assets | ¥27.9 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-24.00 million | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥0.6 billion | Consolidated |
| Treasury stock | ¥-2.00 million | Consolidated |
| Valuation and translation adjustments | ¥-24.00 million | Consolidated |
| Liabilities | ¥19.3 billion | Consolidated |
| Liabilities and net assets | ¥27.9 billion | Consolidated |
| Supplies | ¥78.00 million | Consolidated |
| Accounts payable - trade | ¥0.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-15.00 million | Consolidated |
| Capital surplus | ¥1.5 billion | Consolidated |
| Capital stock | ¥1.9 billion | Consolidated |
| Asset retirement obligations | ¥1.8 billion | Consolidated |
| Asset retirement obligations | ¥36.00 million | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Net defined benefit liability | ¥64.00 million | Consolidated |
| Long-term loans payable | ¥10.3 billion | Consolidated |
| Customer relationship | ¥1.0 billion | Consolidated |
| Current portion of bonds payable | ¥71.00 million | Consolidated |
| Current portion of long-term loans payable | ¥1.0 billion | Consolidated |
| Other | ¥30.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥52.00 million | Parent only |
| Other | ¥39.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0 | Parent only |
| Software | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥33.00 million | Parent only |
| Lease assets, net | ¥0.3 billion | Parent only |
| Retained earnings | ¥5.1 billion | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Merchandise | ¥83.00 million | Parent only |
| Non-current liabilities | ¥10.4 billion | Parent only |
| Non-current assets | ¥19.3 billion | Parent only |
| Land | ¥1.4 billion | Parent only |
| Contract liabilities | ¥1.9 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Guarantee deposits | ¥0.9 billion | Parent only |
| Buildings, net | ¥7.0 billion | Parent only |
| Construction in progress | ¥0.2 billion | Parent only |
| Investments and other assets | ¥9.4 billion | Parent only |
| Property, plant and equipment | ¥9.6 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥55.00 million | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥8.5 billion | Parent only |
| Structures, net | ¥0.6 billion | Parent only |
| Current liabilities | ¥4.9 billion | Parent only |
| Current assets | ¥4.5 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥3.2 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Bonds payable | ¥0.4 billion | Parent only |
| Net assets | ¥8.5 billion | Parent only |
| Net assets | ¥8.5 billion | Parent only |
| Total assets | ¥23.8 billion | Parent only |
| Deferred gains or losses on hedges | ¥-18.00 million | Parent only |
| Deferred tax assets | ¥0.6 billion | Parent only |
| Retained earnings brought forward | ¥5.1 billion | Parent only |
| Treasury stock | ¥-2.00 million | Parent only |
| Valuation and translation adjustments | ¥-18.00 million | Parent only |
| Liabilities | ¥15.3 billion | Parent only |
| Liabilities and net assets | ¥23.8 billion | Parent only |
| Supplies | ¥61.00 million | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.00 million | Parent only |
| Allowance for doubtful accounts | ¥-11.00 million | Parent only |
| Capital surplus | ¥1.5 billion | Parent only |
| Legal capital surplus | ¥1.5 billion | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Asset retirement obligations | ¥1.2 billion | Parent only |
| Asset retirement obligations | ¥36.00 million | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Vehicles, net | ¥4.00 million | Parent only |
| Long-term loans payable | ¥8.5 billion | Parent only |
| Long-term prepaid expenses | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥7.7 billion | Parent only |
| Deposits received | ¥25.00 million | Parent only |
| Current portion of bonds payable | ¥71.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.8 billion | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥-5.00 million | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥0.9 billion | Parent only |
Statement of income (76 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥44.00 million | Consolidated |
| Other | ¥38.00 million | Consolidated |
| Other comprehensive income | ¥-24.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0 | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Comprehensive income | ¥0.9 billion | Consolidated |
| Insurance | ¥62.00 million | Consolidated |
| Interest income | ¥5.00 million | Consolidated |
| Rental income | ¥35.00 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.00 million | Consolidated |
| Cost of sales | ¥13.4 billion | Consolidated |
| Gross profit (loss) | ¥8.2 billion | Consolidated |
| Net sales | ¥21.6 billion | Consolidated |
| Net sales | ¥21.6 billion | Consolidated |
| Advertising expenses | ¥1.4 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Net income (loss) | ¥0.9 billion | Consolidated |
| Net income (loss) | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.8 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥0.7 billion | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Extraordinary income | ¥2.00 million | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥1.4 billion | Consolidated |
| Income (loss) before income taxes | ¥1.4 billion | Consolidated |
| Ordinary income | ¥1.6 billion | Consolidated |
| Salaries and allowances | ¥1.9 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-24.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥6.5 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥30.00 million | Consolidated |
| Other | ¥29.00 million | Parent only |
| Other | ¥22.00 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Insurance | ¥62.00 million | Parent only |
| Interest and dividend income | ¥5.00 million | Parent only |
| Rental income | ¥12.00 million | Parent only |
| Operating income | ¥1.4 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Cost of sales | ¥10.2 billion | Parent only |
| Gross profit (loss) | ¥6.3 billion | Parent only |
| Net sales | ¥16.5 billion | Parent only |
| Advertising expenses | ¥1.2 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-68.00 million | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥1.2 billion | Parent only |
| Ordinary income | ¥1.4 billion | Parent only |
| Salaries and allowances | ¥1.5 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥4.8 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-24.00 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-18.00 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥22.00 million | Consolidated |
| Other | ¥-43.00 million | Consolidated |
| Other | ¥-0 | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Repayments of lease obligations | ¥-37.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-16.00 million | Consolidated |
| Proceeds from insurance income | ¥62.00 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥3.00 million | Consolidated |
| Insurance | ¥-62.00 million | Consolidated |
| Interest and dividend income | ¥-5.00 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥2.00 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-25.00 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-11.00 million | Consolidated |
| Subtotal | ¥3.2 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥31.00 million | Consolidated |
| Payments for guarantee deposits | ¥-27.00 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥5.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-6.00 million | Consolidated |
| Decrease (increase) in inventories | ¥32.00 million | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-78.00 million | Consolidated |
| Increase in short term loans payable | ¥1.8 billion | Consolidated |
| Decrease in short term loans payable | ¥-1.6 billion | Consolidated |
| Redemption of bonds | ¥-47.00 million | Consolidated |
| Proceeds from issuance of bonds | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0 | Consolidated |
| Increase (decrease) in provision for bonuses | ¥61.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.4 billion | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.0 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.4 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 971 | Consolidated | Disclosed |
| Net assets | ¥8.6 billion | Consolidated | Disclosed |
| Net sales | ¥21.6 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.6 billion | Consolidated | Disclosed |
| Net income | ¥0.9 billion | Consolidated | Disclosed |
| Total assets | ¥27.9 billion | Consolidated | Disclosed |
| Operating margin | 7.6% | Consolidated | Calculated |
| Net margin | 4.1% | Consolidated | Calculated |
| Sales per employee | 22207003 yen | Consolidated | Calculated |
| Total asset turnover | 0.77 times | Consolidated | Calculated |
| Net assets to total assets | 30.9% | Consolidated | Calculated |