UNICAFE
UNICAFE INC.
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
UNICAFE
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥0.5 billion | Parent only |
| Freightage expenses | ¥0.4 billion | Consolidated | |
| Salaries and allowances | ¥0.4 billion | Consolidated | |
| Salaries and bonuses | ¥0.3 billion | Parent only | |
| Commission fees | ¥0.2 billion | Consolidated | |
| Packing and transportation expenses | ¥0.2 billion | Parent only | |
| Research and development expenses | ¥80.47 million | Parent only | |
| Directors' compensations | ¥52.39 million | Parent only | |
| Provision for bonuses | ¥42.58 million | Parent only | |
| Advertising expenses | ¥14.33 million | Parent only | |
| Depreciation | ¥13.53 million | Consolidated | |
| Retirement benefit expenses | ¥13.10 million | Parent only | |
| Sample expenses | ¥9.93 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.03 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.0 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated | |
| Operating income | ¥0.7 billion | Consolidated | |
| Net income | ¥0.7 billion | Consolidated |
UNICAFE
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Other ¥0.5 billion
- Freightage expenses ¥0.4 billion
- Salaries and allowances ¥0.4 billion
- Salaries and bonuses ¥0.3 billion
- Commission fees ¥0.2 billion
- Packing and transportation expenses ¥0.2 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
UNICAFE
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
UNICAFE
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥15.2B | ¥10.7B | ¥12.4B | ¥12.9B | ¥16.1B |
| Year on year (%) | +4.2% | -29.6%◆ | +15.3% | +4.7% | +24.1%◆ |
| Ordinary income (loss) | ¥0.0B | -¥0.1B | ¥0.4B | ¥0.5B | ¥0.7B |
| Change from prior year | loss to profit◆ | profit to loss◆ | loss to profit◆ | +40.6% | +32.8% |
| Ordinary income (loss) as a share of Net sales | 0.2% | -0.8% | 3.1% | 4.1% | 4.4% |
| Change (percentage points) | +2.0 points | -0.9 points | +3.9 points◆ | +1.1 points | +0.3 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2013Net sales year on year -24.7%, Ordinary income (loss) as a share of revenue +5.2 points
- 2020Net sales year on year -23.3%, Ordinary income (loss) as a share of revenue -2.2 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) loss to profit
- 2022Net sales year on year -29.6%, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue +3.9 points, Ordinary income (loss) loss to profit
- 2025Net sales year on year +24.1%
UNICAFE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
UNICAFE
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 | ¥15.2 billion | ¥10.7 billion | ¥12.4 billion | ¥12.9 billion | ¥16.1 billion |
| Ordinary income (loss) | ¥23.77 million | ¥-84.45 million | ¥0.4 billion | ¥0.5 billion | ¥0.7 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥-0.2 billion | ¥0.4 billion | ¥0.5 billion | ¥0.7 billion |
| Comprehensive income | ¥0.3 billion | ¥-0.2 billion | ¥0.4 billion | ¥0.5 billion | ¥0.7 billion |
| Net assets | ¥6.1 billion | ¥5.8 billion | ¥6.2 billion | ¥6.5 billion | ¥7.1 billion |
| Total assets | ¥14.7 billion | ¥13.9 billion | ¥13.9 billion | ¥14.2 billion | ¥15.5 billion |
| Net assets per share | 456.58 yen | 435.28 yen | 460.72 yen | 487.35 yen | 530.48 yen |
| Basic earnings (loss) per share | 22.05 yen | -14.27 yen | 33.12 yen | 34.22 yen | 50.39 yen |
| Equity-to-asset ratio | 41.5% | 41.8% | 44.3% | 46.0% | 45.8% |
| Return on equity | 4.9% | -3.2% | 7.4% | 7.2% | 9.9% |
| Net cash provided by (used in) operating activities | ¥0.5 billion | ¥0.4 billion | ¥1.4 billion | ¥0.7 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities | ¥0.6 billion | ¥-0.5 billion | ¥-0.4 billion | ¥-0.4 billion | ¥-0.3 billion |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | ¥-0.8 billion | ¥-0.8 billion | ¥-0.8 billion | ¥-0.8 billion |
| Cash and cash equivalents | ¥4.8 billion | ¥3.9 billion | ¥4.0 billion | ¥3.6 billion | ¥3.9 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥10.0 billion | ¥7.6 billion | ¥10.2 billion | ¥10.9 billion | ¥14.1 billion |
| Ordinary income (loss) | ¥96.84 million | ¥-82.45 million | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion |
| Net income (loss) | ¥0.2 billion | ¥-0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Capital stock | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion |
| Total number of issued shares (common stock) | 13,869,200 shares | 13,869,200 shares | 13,869,200 shares | 13,869,200 shares | 13,869,200 shares |
| Net assets | ¥6.0 billion | ¥5.7 billion | ¥5.9 billion | ¥6.1 billion | ¥6.4 billion |
| Total assets | ¥13.1 billion | ¥12.7 billion | ¥13.0 billion | ¥13.2 billion | ¥14.3 billion |
| Net assets per share | 446.84 yen | 426.86 yen | 439.85 yen | 455.1 yen | 479.3 yen |
| Dividend per share | 8 yen | 8 yen | 8 yen | 8 yen | 10 yen |
| Basic earnings (loss) per share | 13.38 yen | -12.3 yen | 20.69 yen | 23.04 yen | 32.11 yen |
| Equity-to-asset ratio | 45.7% | 44.8% | 45.4% | 46.1% | 44.8% |
| Return on equity | 3.0% | -2.8% | 4.8% | 5.2% | 6.9% |
| Payout ratio | 59.8% | -65.0% | 38.7% | 34.7% | 24.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥10 | Could not be retrieved | 24.9% | |
| FY ending 12/2024 | ¥8 | Could not be retrieved | 34.7% | |
| FY ending 12/2023 | ¥8 | Could not be retrieved | 38.7% | |
| FY ending 12/2022 | ¥8 | Could not be retrieved | -65.0% | |
| FY ending 12/2021 | ¥8 | Could not be retrieved | 59.8% | |
| FY ending 12/2020 | ¥8 | Could not be retrieved | -0.1% | |
| FY ending 12/2019 | ¥8 | Could not be retrieved | -0.6% | |
| FY ending 12/2018 | ¥8 | Could not be retrieved | 20.2% | |
| FY ending 12/2017 | ¥8 | Could not be retrieved | 31.4% | |
| FY ending 12/2016 | ¥8 | Could not be retrieved | 46.9% | |
| FY ending 3/2015 | ¥8 | Could not be retrieved | 35.7% | |
| FY ending 3/2014 | ¥8 | Could not be retrieved | 16.0% | |
| FY ending 3/2013 | ¥5 | Could not be retrieved | 38.0% |
UNICAFE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
UNICAFE
Unit %Source Annual securities reports
- Securities firms0.14%
- Other corporations61.90%
- Foreign holders (institutions)0.51%
- Foreign holders (individuals)0.03%
- Individuals and others37.42%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | UCCジャパン株式会社 | 52.37% | 7,008,600 |
| 2 | 三菱商事株式会社 | 9.85% | 1,318,100 |
| 3 | 美鈴コーヒー株式会社 | 0.46% | 61,300 |
| 4 | 上島豪太MOUNT SINAI RISE, | 0.2% | 27,000 |
| 5 | 佐藤産業株式会社 | 0.19% | 24,800 |
| 6 | タイヨー株式会社 | 0.18% | 24,700 |
| 7 | 株式会社トミヤコーヒー | 0.15% | 20,700 |
| 8 | 日本グラニュレーター株式会社 | 0.15% | 20,400 |
| 9 | ユニカフェ従業員持株会 | 0.15% | 20,177 |
| 10 | 株式会社日新工営 | 0.14% | 18,700 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.2 billion | ¥0.4 billion |
| FY ending 12/2024 | ¥0.2 billion | Could not be retrieved |
| FY ending 12/2020 | ¥0.2 billion | ¥0.6 billion |
| FY ending 12/2019 | ¥0.2 billion | Could not be retrieved |
Revenue scale in the same industry
UNICAFE
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 105 companies
- 109 Wakou ShokuhinFY Mar 2026 ¥17.3B
- 110 OHMORIYAFY Sep 2025 ¥16.5B
- 111 UNICAFEThis companyFY Dec 2025 ¥16.1B
- 112 YUTAKA FOODSFY Mar 2026 ¥15.0B
- 113 BULL-DOG SAUCEFY Mar 2026 ¥14.7B
- … 17 companies
Workforce information
Women 72 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 208 |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 11.4% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 4,871 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥32.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Net sales | ¥16.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Cash and cash equivalents | ¥3.9 billion | Consolidated |
| Net assets | ¥7.1 billion | Consolidated |
| Ordinary income (loss) | ¥0.7 billion | Consolidated |
| Total assets | ¥15.5 billion | Consolidated |
| Return on equity | 9.9% | Consolidated |
| Equity-to-asset ratio | 45.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Basic earnings (loss) per share | 50.39 yen | Consolidated |
| Net assets per share | 530.48 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥14.1 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Total number of issued shares (common stock) | 13,869,200 shares | Parent only |
| Net assets | ¥6.4 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥14.3 billion | Parent only |
| Return on equity | 6.9% | Parent only |
| Equity-to-asset ratio | 44.8% | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Payout ratio | 24.9% | Parent only |
| Basic earnings (loss) per share | 32.11 yen | Parent only |
| Net assets per share | 479.3 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 199 people | Consolidated |
| Number of employees | 199 people | Consolidated |
| Wage gap between men and women (all employees) | 63.4% | Parent only |
| Average length of service (years) | 11 years | Parent only |
| Average annual salary | ¥4.68 million | Parent only |
| Average age (years) | 35.6 years old | Parent only |
| Number of employees | 169 people | Parent only |
| Number of employees | 169 people | Parent only |
| Wage gap between men and women (regular employees) | 79.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 60.0% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 125 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 107 people | Parent only |
| Average number of temporary employees | 107 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 11.4% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,544,477 shares | Consolidated |
| Total number of shares held treasury shares etc | 486,100 shares | Consolidated |
| Number of shares | 13,869,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.5% | Consolidated |
| Shareholding ratio | 63.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 486,100 shares | Consolidated |
| Number of voting rights | 133,089 units | Consolidated |
| Carrying amount on the balance sheet | ¥40.00 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 100.8% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.4 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥32.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥32.00 million | Consolidated |
Balance sheet (128 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥21.25 million | Consolidated |
| Other | ¥58.73 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.82 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥11.98 million | Consolidated |
| Other, net | ¥49.09 million | Consolidated |
| Software | ¥12.32 million | Consolidated |
| Lease assets | ¥12.74 million | Consolidated |
| Work in process | ¥40.83 million | Consolidated |
| Retained earnings | ¥1.5 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Notes receivable - trade | ¥1.98 million | Consolidated |
| Merchandise and finished goods | ¥0.8 billion | Consolidated |
| Non-current liabilities | ¥1.0 billion | Consolidated |
| Non-current assets | ¥5.6 billion | Consolidated |
| Land | ¥1.6 billion | Consolidated |
| Accounts receivable - trade | ¥4.0 billion | Consolidated |
| Buildings and structures | ¥4.1 billion | Consolidated |
| Buildings and structures, net | ¥1.5 billion | Consolidated |
| Construction in progress | ¥1.82 million | Consolidated |
| Investments and other assets | ¥0.3 billion | Consolidated |
| Investment securities | ¥98.99 million | Consolidated |
| Notes and accounts payable - trade | ¥6.3 billion | Consolidated |
| Property, plant and equipment | ¥5.2 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.5 billion | Consolidated |
| Shareholders' equity | ¥7.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥6.0 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.1 billion | Consolidated |
| Current liabilities | ¥7.5 billion | Consolidated |
| Current assets | ¥10.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-6.58 million | Consolidated |
| Accumulated depreciation | ¥-2.7 billion | Consolidated |
| Accumulated depreciation | ¥-3.9 billion | Consolidated |
| Goodwill | ¥-19.09 million | Consolidated |
| Goodwill | ¥-6.16 million | Consolidated |
| Goodwill | ¥-0.24 million | Consolidated |
| Intangible assets | ¥13.14 million | Consolidated |
| Cash and cash equivalents | ¥3.9 billion | Consolidated |
| Cash and deposits | ¥3.9 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Net assets | ¥7.1 billion | Consolidated |
| Net assets | ¥7.1 billion | Consolidated |
| Total assets | ¥15.5 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.5 billion | Consolidated |
| Valuation and translation adjustments | ¥11.98 million | Consolidated |
| Liabilities | ¥8.4 billion | Consolidated |
| Liabilities and net assets | ¥15.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.44 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.38 million | Consolidated |
| Capital surplus | ¥3.6 billion | Consolidated |
| Capital stock | ¥2.5 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥0.8 billion | Consolidated |
| Other | ¥51.17 million | Parent only |
| Other | ¥2.40 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.82 million | Parent only |
| Other capital surplus | ¥3.0 billion | Parent only |
| Software | ¥12.24 million | Parent only |
| Work in process | ¥40.83 million | Parent only |
| Investments in capital | ¥1.06 million | Parent only |
| Retained earnings | ¥0.8 billion | Parent only |
| Legal retained earnings | ¥66.49 million | Parent only |
| Prepaid expenses | ¥36.48 million | Parent only |
| Raw materials and supplies | ¥0.5 billion | Parent only |
| Notes receivable - trade | ¥1.29 million | Parent only |
| Merchandise and finished goods | ¥0.6 billion | Parent only |
| Non-current liabilities | ¥0.8 billion | Parent only |
| Non-current assets | ¥5.5 billion | Parent only |
| Land | ¥1.6 billion | Parent only |
| Accounts receivable - trade | ¥4.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥39.56 million | Parent only |
| Buildings | ¥4.0 billion | Parent only |
| Buildings, net | ¥1.4 billion | Parent only |
| Construction in progress | ¥1.82 million | Parent only |
| Investments and other assets | ¥0.3 billion | Parent only |
| Investment securities | ¥40.00 million | Parent only |
| Property, plant and equipment | ¥5.2 billion | Parent only |
| Accounts receivable - other | ¥49.03 million | Parent only |
| Income taxes payable | ¥70.47 million | Parent only |
| Accrued consumption taxes | ¥30.25 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥6.4 billion | Parent only |
| Structures | ¥0.1 billion | Parent only |
| Structures, net | ¥14.79 million | Parent only |
| Machinery and equipment | ¥6.0 billion | Parent only |
| Machinery and equipment, net | ¥2.1 billion | Parent only |
| Current liabilities | ¥7.1 billion | Parent only |
| Current assets | ¥8.8 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-2.6 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-3.9 billion | Parent only |
| Accumulated depreciation | ¥-18.25 million | Parent only |
| Intangible assets | ¥13.06 million | Parent only |
| Cash and deposits | ¥3.0 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.35 million | Parent only |
| Net assets | ¥6.4 billion | Parent only |
| Net assets | ¥6.4 billion | Parent only |
| Total assets | ¥14.3 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Liabilities | ¥7.9 billion | Parent only |
| Liabilities and net assets | ¥14.3 billion | Parent only |
| Accounts payable - trade | ¥6.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.44 million | Parent only |
| Allowance for doubtful accounts | ¥-0.25 million | Parent only |
| Capital surplus | ¥3.6 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Provision for bonuses | ¥82.31 million | Parent only |
| Vehicle and delivery equipment | ¥24.04 million | Parent only |
| Vehicles, net | ¥5.79 million | Parent only |
| Long-term loans payable | ¥0.8 billion | Parent only |
| Long-term prepaid expenses | ¥4.74 million | Parent only |
| Long-term loans receivable | ¥0.93 million | Parent only |
| Shares of subsidiaries and associates | ¥80.08 million | Parent only |
| Deposits received | ¥9.56 million | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.82 million | Consolidated |
| Other | ¥0.82 million | Consolidated |
| Other comprehensive income | ¥8.75 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥8.75 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥0.7 billion | Consolidated |
| Interest income | ¥3.18 million | Consolidated |
| Dividend income | ¥0.80 million | Consolidated |
| Operating income | ¥0.7 billion | Consolidated |
| Non-operating income | ¥13.81 million | Consolidated |
| Non-operating expenses | ¥11.42 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥1.21 million | Consolidated |
| Cost of sales | ¥13.1 billion | Consolidated |
| Gross profit (loss) | ¥3.0 billion | Consolidated |
| Net sales | ¥16.1 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Gain on sales of investment securities | ¥0.16 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥10.60 million | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥37.34 million | Consolidated |
| Income taxes - deferred | ¥-85.36 million | Consolidated |
| Depreciation | ¥13.53 million | Consolidated |
| Extraordinary income | ¥0.16 million | Consolidated |
| Extraordinary loss | ¥1.21 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥0.7 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Disposal of treasury stock | ¥2.70 million | Consolidated |
| Purchase of treasury stock | ¥-0.21 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.3 billion | Consolidated |
| Freightage expenses | ¥0.4 billion | Consolidated |
| Other | ¥36.33 million | Parent only |
| Other | ¥0.43 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Subsidy income | ¥0.35 million | Parent only |
| Interest income | ¥2.99 million | Parent only |
| Dividend income | ¥0.19 million | Parent only |
| Total | ¥0.3 billion | Parent only |
| Total | ¥12.6 billion | Parent only |
| Goods transfer to other account cos | ¥0.01 million | Parent only |
| Cost of merchandize sold | ¥0.3 billion | Parent only |
| Merchandize sales | ¥0.5 billion | Parent only |
| Ending goods | ¥2.50 million | Parent only |
| Beginning goods | ¥8.09 million | Parent only |
| Operating income | ¥0.3 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥11.03 million | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥12.3 billion | Parent only |
| Gross profit (loss) | ¥1.7 billion | Parent only |
| Net sales | ¥14.1 billion | Parent only |
| Advertising expenses | ¥14.33 million | Parent only |
| Cost of purchased goods | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Cost of products manufactured | ¥12.3 billion | Parent only |
| Directors' compensations | ¥52.39 million | Parent only |
| Interest expenses | ¥10.60 million | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Fiduciary obligation fee | ¥64.60 million | Parent only |
| Income taxes - current | ¥72.98 million | Parent only |
| Income taxes | ¥6.47 million | Parent only |
| Income taxes - deferred | ¥-66.52 million | Parent only |
| Depreciation | ¥10.79 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Research and development expenses | ¥80.47 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and bonuses | ¥0.3 billion | Parent only |
| Disposal of treasury stock | ¥2.70 million | Parent only |
| Purchase of treasury stock | ¥-0.21 million | Parent only |
| Packing and transportation expenses | ¥0.2 billion | Parent only |
| Finished goods transfer to other account cos | ¥17.52 million | Parent only |
| Cost of finished goods sold | ¥12.0 billion | Parent only |
| Product sales revenue | ¥13.6 billion | Parent only |
| Ending finished goods cos | ¥0.6 billion | Parent only |
| Beginning finished goods cos | ¥0.3 billion | Parent only |
| Sample expenses | ¥9.93 million | Parent only |
| Selling, general and administrative expenses | ¥1.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.03 million | Parent only |
| Provision for bonuses | ¥42.58 million | Parent only |
| Retirement benefit expenses | ¥13.10 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥8.75 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥0.36 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥1.4 billion | Consolidated |
| Interest expenses paid | ¥-11.25 million | Consolidated |
| Interest and dividends income received | ¥3.98 million | Consolidated |
| Interest and dividend income | ¥-3.98 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Subtotal | ¥1.5 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-13.39 million | Consolidated |
| Purchase of investment securities | ¥-0.18 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.41 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.16 million | Consolidated |
| Interest expenses | ¥10.60 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Loss on retirement of property, plant and equipment | ¥1.21 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-93.88 million | Consolidated |
| Income taxes refund | ¥7.66 million | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.21 million | Consolidated |
| Payments of loans receivable | ¥-1.40 million | Consolidated |
| Collection of loans receivable | ¥0.58 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.05 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥36.44 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-17.61 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.7 billion | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 199 | Consolidated | Disclosed |
| Net assets | ¥7.1 billion | Consolidated | Disclosed |
| Net sales | ¥16.1 billion | Consolidated | Disclosed |
| Operating income | ¥0.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.7 billion | Consolidated | Disclosed |
| Net income | ¥0.7 billion | Consolidated | Disclosed |
| Total assets | ¥15.5 billion | Consolidated | Disclosed |
| Operating margin | 4.4% | Consolidated | Calculated |
| Net margin | 4.2% | Consolidated | Calculated |
| Sales per employee | 80684558 yen | Consolidated | Calculated |
| Total asset turnover | 1.04 times | Consolidated | Calculated |
| Net assets to total assets | 45.8% | Consolidated | Calculated |