HARD OFF
HARD OFF CORPORATION Co.,Ltd.
Company highlights
The largest segment by revenue is Reuse, at 95.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HARD OFF
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Reuse | ¥37.3 billion | 95.1% | ¥31.7 billion | ¥5.7 billion | 81.2% | 15.2% | ¥5.1 billion |
| FC事業 | ¥1.9 billion | 4.9% | ¥1.8 billion | ¥1.3 billion | 18.8% | 67.8% | ¥1.3 billion |
| Total of the businesses | ¥39.2 billion | 100.0% | ¥7.0 billion | 100.0% | |||
Revenue and profit
HARD OFF
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥10.0 billion | Consolidated |
| Rents | ¥4.3 billion | Consolidated | |
| Depreciation | ¥0.9 billion | Parent only | |
| Retirement benefit expenses | ¥95.01 million | Consolidated | |
| Amortization of goodwill | ¥73.47 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥26.8 billion | Consolidated |
| Ordinary income | ¥3.5 billion | Consolidated | |
| Operating income | ¥3.4 billion | Consolidated | |
| Net income | ¥2.5 billion | Consolidated |
HARD OFF
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥10.0 billion
- Rents ¥4.3 billion
- Depreciation ¥0.9 billion
- Retirement benefit expenses ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Other (not itemized) ¥8.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
HARD OFF
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
HARD OFF
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥24.5B | ¥27.0B | ¥30.1B | ¥33.5B | ¥39.3B |
| Year on year (%) | +15.2% | +10.3% | +11.3% | +11.4% | +17.1% |
| Ordinary income (loss) | ¥1.7B | ¥2.5B | ¥3.0B | ¥3.4B | ¥3.5B |
| Change from prior year | +88.2% | +50.5% | +19.1% | +13.8% | +2.5% |
| Ordinary income (loss) as a share of Net sales | 6.8% | 9.3% | 9.9% | 10.1% | 8.9% |
| Change (percentage points) | +2.6 points◆ | +2.5 points◆ | +0.6 points | +0.2 points | -1.3 points |
Fiscal periods marked for changes
- 2017Ordinary income (loss) as a share of revenue -3.6 points
- 2022Ordinary income (loss) as a share of revenue +2.6 points
- 2023Ordinary income (loss) as a share of revenue +2.5 points
HARD OFF
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HARD OFF
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 | ¥24.5 billion | ¥27.0 billion | ¥30.1 billion | ¥33.5 billion | ¥39.3 billion |
| Ordinary income (loss) | ¥1.7 billion | ¥2.5 billion | ¥3.0 billion | ¥3.4 billion | ¥3.5 billion |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | ¥1.7 billion | ¥2.1 billion | ¥2.3 billion | ¥2.5 billion |
| Comprehensive income | ¥1.2 billion | ¥2.1 billion | ¥2.5 billion | ¥2.4 billion | ¥3.0 billion |
| Net assets | ¥13.8 billion | ¥15.3 billion | ¥17.0 billion | ¥18.4 billion | ¥20.3 billion |
| Total assets | ¥18.7 billion | ¥20.7 billion | ¥23.1 billion | ¥25.6 billion | ¥31.6 billion |
| Net assets per share | 986.56 yen | 1,099.3 yen | 1,216.42 yen | 1,314.75 yen | 1,453.07 yen |
| Basic earnings (loss) per share | 75.06 yen | 119.13 yen | 150.62 yen | 166.52 yen | 181.19 yen |
| Equity-to-asset ratio | 73.1% | 73.7% | 73.2% | 71.3% | 63.9% |
| Return on equity | 7.8% | 11.4% | 13.0% | 13.2% | 13.1% |
| Net cash provided by (used in) operating activities | ¥1.5 billion | ¥1.8 billion | ¥1.9 billion | ¥2.1 billion | ¥2.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.8 billion | ¥-1.2 billion | ¥-1.8 billion | ¥-2.7 billion |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | ¥-0.7 billion | ¥-0.6 billion | ¥-0.3 billion | ¥0.5 billion |
| Cash and cash equivalents | ¥2.6 billion | ¥2.9 billion | ¥3.0 billion | ¥3.0 billion | ¥3.3 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥17.4 billion | ¥18.9 billion | ¥21.1 billion | ¥23.4 billion | ¥30.0 billion |
| Ordinary income (loss) | ¥1.2 billion | ¥2.0 billion | ¥2.4 billion | ¥2.9 billion | ¥3.2 billion |
| Net income (loss) | ¥0.8 billion | ¥1.3 billion | ¥1.7 billion | ¥2.1 billion | ¥3.0 billion |
| Capital stock | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion |
| Total number of issued shares (common stock) | 13,954,000 shares | 13,954,000 shares | 13,954,000 shares | 13,954,000 shares | 13,954,000 shares |
| Net assets | ¥13.6 billion | ¥14.8 billion | ¥15.9 billion | ¥17.1 billion | ¥19.5 billion |
| Total assets | ¥16.8 billion | ¥18.2 billion | ¥20.0 billion | ¥22.0 billion | ¥27.1 billion |
| Net assets per share | 980.99 yen | 1,064.75 yen | 1,147.57 yen | 1,228.01 yen | 1,401.25 yen |
| Dividend per share | 40 yen | 60 yen | 76 yen | 78 yen | 85 yen |
| Basic earnings (loss) per share | 56.89 yen | 90.43 yen | 119.52 yen | 148.94 yen | 218.56 yen |
| Equity-to-asset ratio | 81.2% | 81.5% | 79.6% | 77.5% | 72.0% |
| Return on equity | 5.9% | 8.8% | 10.8% | 12.5% | 16.6% |
| Payout ratio | 70.3% | 66.3% | 63.6% | 52.4% | 38.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥85 | Could not be retrieved | 38.9% | |
| FY ending 3/2025 | ¥78 | Could not be retrieved | 52.4% | |
| FY ending 3/2024 | ¥76 | Could not be retrieved | 63.6% | |
| FY ending 3/2023 | ¥60 | Could not be retrieved | 66.3% | |
| FY ending 3/2022 | ¥40 | Could not be retrieved | 70.3% | |
| FY ending 3/2021 | ¥35 | Could not be retrieved | 264.8% | |
| FY ending 3/2020 | ¥40 | Could not be retrieved | 109.4% | |
| FY ending 3/2019 | ¥40 | Could not be retrieved | 92.0% | |
| FY ending 3/2018 | ¥40 | Could not be retrieved | 87.5% | |
| FY ending 3/2017 | ¥40 | Could not be retrieved | 56.9% | |
| FY ending 3/2016 | ¥40 | Could not be retrieved | 44.3% | |
| FY ending 3/2015 | ¥35 | Could not be retrieved | 35.7% | |
| FY ending 3/2014 | ¥30 | Could not be retrieved | 35.4% | |
| FY ending 3/2013 | ¥25 | Could not be retrieved | 42.1% |
HARD OFF
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HARD OFF
Unit %Source Annual securities reports
- Financial institutions15.44%
- Securities firms3.14%
- Other corporations38.73%
- Foreign holders (institutions)4.01%
- Foreign holders (individuals)0.05%
- Individuals and others38.64%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥3.1 billion |
| FY ending 3/2021 | ¥0.7 billion |
Revenue scale in the same industry
HARD OFF
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 165 companies
- 169 i.a groupcorporationFY Mar 2026 ¥39.8B
- 170 SagamiFY Mar 2026 ¥39.4B
- 171 HARD OFFThis companyFY Mar 2026 ¥39.3B
- 172 International Conglomerate of Distribution for AutomobileFY Mar 2026 ¥38.9B
- 173 AMIYAKI TEI CO.,LDTFY Mar 2026 ¥37.7B
- … 170 companies
Workforce information
Women 9.1 yrs Average length of service by gender
Women 2,278 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 3,490 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
6.1 hours |
| Childcare leave taken, men |
87.5% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 10.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 6,590 t-CO2 |
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) | ¥43.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥1.97 million |
| Non-audit fees (this year, network firms) | ¥0.62 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Net sales | ¥39.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.7 billion | Consolidated |
| Cash and cash equivalents | ¥3.3 billion | Consolidated |
| Net assets | ¥20.3 billion | Consolidated |
| Ordinary income (loss) | ¥3.5 billion | Consolidated |
| Total assets | ¥31.6 billion | Consolidated |
| Return on equity | 13.1% | Consolidated |
| Equity-to-asset ratio | 63.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.5 billion | Consolidated |
| Basic earnings (loss) per share | 181.19 yen | Consolidated |
| Net assets per share | 1,453.07 yen | Consolidated |
| Dividend per share | 85 yen | Parent only |
| Net sales | ¥30.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Total number of issued shares (common stock) | 13,954,000 shares | Parent only |
| Net assets | ¥19.5 billion | Parent only |
| Ordinary income (loss) | ¥3.2 billion | Parent only |
| Total assets | ¥27.1 billion | Parent only |
| Return on equity | 16.6% | Parent only |
| Equity-to-asset ratio | 72.0% | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Payout ratio | 38.9% | Parent only |
| Basic earnings (loss) per share | 218.56 yen | Parent only |
| Net assets per share | 1,401.25 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,040 people | Consolidated |
| Number of employees | 1,040 people | Consolidated |
| Wage gap between men and women (all employees) | 63.2% | Parent only |
| Average length of service (years) | 11.2 years | Parent only |
| Average annual salary | ¥5.38 million | Parent only |
| Average age (years) | 36.6 years old | Parent only |
| Number of employees | 637 people | Parent only |
| Number of employees | 637 people | Parent only |
| Number of employees | 637 people | Parent only |
| Wage gap between men and women (regular employees) | 79.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 100.1% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥39.3 billion | Consolidated |
| Average number of temporary employees | 2,149 people | Consolidated |
| Average number of temporary employees | 2,149 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥4.0 billion | Consolidated |
| Write-downs of inventories | ¥0.5 billion | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 87.5% | Parent only |
| Average number of temporary employees | 1,408 people | Parent only |
| Average number of temporary employees | 1,408 people | Parent only |
| Average number of temporary employees | 1,408 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
| Ratio of female employees in managerial positions | 10.5% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥29.02 million | Consolidated |
| Number of shares held | 8,202,300 shares | Consolidated |
| Total number of shares held treasury shares etc | 40,800 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of shares | 13,954,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.3% | Consolidated |
| Shareholding ratio | 59.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 40,800 shares | Consolidated |
| Total of valuation gain (loss) | ¥1.3 billion | Consolidated |
| Number of voting rights | 138,742 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.50 million | Consolidated |
| Carrying amount on the balance sheet | ¥2.8 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.03 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥1.4 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Total shareholder return | 275.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.1 billion | Consolidated |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥43.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥1.97 million | Consolidated |
| Fees for audit and attestation services - total | ¥43.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥1.97 million | Consolidated |
| Fees for non-audit services - total | ¥0.62 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0.62 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥22.36 million | Consolidated |
| Change in average annual salary from the previous year | 0.7% | Parent only |
| Revenue | ¥21.15 million | Parent only |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥54.75 million | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥2.8 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥39.34 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.0 billion | Consolidated |
| Other, net | ¥1.0 billion | Consolidated |
| Goodwill | ¥1.1 billion | Consolidated |
| Goodwill | ¥1.1 billion | Consolidated |
| Software | ¥0.6 billion | Consolidated |
| Lease obligations | ¥0.4 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease assets | ¥2.7 billion | Consolidated |
| Lease assets, net | ¥0.4 billion | Consolidated |
| Retained earnings | ¥14.6 billion | Consolidated |
| Merchandise | ¥11.2 billion | Consolidated |
| Non-current liabilities | ¥2.3 billion | Consolidated |
| Non-current assets | ¥14.6 billion | Consolidated |
| Land | ¥1.1 billion | Consolidated |
| Accounts receivable - trade | ¥1.7 billion | Consolidated |
| Contract liabilities | ¥23.09 million | Consolidated |
| Buildings and structures | ¥9.7 billion | Consolidated |
| Buildings and structures, net | ¥3.4 billion | Consolidated |
| Construction in progress | ¥39.82 million | Consolidated |
| Investments and other assets | ¥7.1 billion | Consolidated |
| Investment securities | ¥4.2 billion | Consolidated |
| Lease deposits | ¥1.9 billion | Consolidated |
| Property, plant and equipment | ¥5.9 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Accrued expenses | ¥1.6 billion | Consolidated |
| Accounts payable - other | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥18.2 billion | Consolidated |
| Current liabilities | ¥9.0 billion | Consolidated |
| Current assets | ¥17.0 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Accumulated depreciation | ¥-2.3 billion | Consolidated |
| Accumulated depreciation | ¥-6.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥75.17 million | Consolidated |
| Intangible assets | ¥1.7 billion | Consolidated |
| Cash and cash equivalents | ¥3.3 billion | Consolidated |
| Cash and deposits | ¥3.3 billion | Consolidated |
| Short-term loans payable | ¥5.1 billion | Consolidated |
| Net assets | ¥20.3 billion | Consolidated |
| Net assets | ¥20.3 billion | Consolidated |
| Total assets | ¥31.6 billion | Consolidated |
| Total assets | ¥31.6 billion | Consolidated |
| Deferred tax liabilities | ¥38.32 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-22.10 million | Consolidated |
| Valuation and translation adjustments | ¥2.1 billion | Consolidated |
| Liabilities | ¥11.3 billion | Consolidated |
| Liabilities and net assets | ¥31.6 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.11 million | Consolidated |
| Capital surplus | ¥1.9 billion | Consolidated |
| Capital stock | ¥1.7 billion | Consolidated |
| Asset retirement obligations | ¥1.1 billion | Consolidated |
| Net defined benefit liability | ¥86.38 million | Consolidated |
| Long-term loans payable | ¥0.5 billion | Consolidated |
| Long term accounts payable other | ¥0.3 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥31.72 million | Parent only |
| Other | ¥87.44 million | Parent only |
| Other | ¥58.69 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.0 billion | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥0.7 billion | Parent only |
| Lease obligations | ¥69.16 million | Parent only |
| Lease obligations | ¥68.26 million | Parent only |
| Lease assets | ¥3.51 million | Parent only |
| Lease assets, net | ¥0.1 billion | Parent only |
| Leasehold right | ¥5.82 million | Parent only |
| General reserve | ¥8.4 billion | Parent only |
| Retained earnings | ¥13.9 billion | Parent only |
| Legal retained earnings | ¥17.10 million | Parent only |
| Prepaid expenses | ¥0.4 billion | Parent only |
| Merchandise | ¥8.0 billion | Parent only |
| Non-current liabilities | ¥1.1 billion | Parent only |
| Non-current assets | ¥14.6 billion | Parent only |
| Land | ¥1.0 billion | Parent only |
| Accounts receivable - trade | ¥1.6 billion | Parent only |
| Contract liabilities | ¥14.77 million | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Guarantee deposits | ¥0.3 billion | Parent only |
| Buildings, net | ¥2.5 billion | Parent only |
| Construction in progress | ¥15.58 million | Parent only |
| Construction assistance deposits received | ¥0.2 billion | Parent only |
| Investments and other assets | ¥9.4 billion | Parent only |
| Investment securities | ¥4.2 billion | Parent only |
| Lease deposits | ¥1.4 billion | Parent only |
| Property, plant and equipment | ¥4.5 billion | Parent only |
| Income taxes payable | ¥0.5 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥1.2 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥17.5 billion | Parent only |
| Structures, net | ¥29.85 million | Parent only |
| Current liabilities | ¥6.5 billion | Parent only |
| Current assets | ¥12.4 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥2.2 billion | Parent only |
| Short-term loans payable | ¥3.8 billion | Parent only |
| Net assets | ¥19.5 billion | Parent only |
| Net assets | ¥19.5 billion | Parent only |
| Total assets | ¥27.1 billion | Parent only |
| Deferred tax liabilities | ¥38.32 million | Parent only |
| Retained earnings brought forward | ¥5.5 billion | Parent only |
| Treasury stock | ¥-22.10 million | Parent only |
| Valuation and translation adjustments | ¥2.0 billion | Parent only |
| Liabilities | ¥7.6 billion | Parent only |
| Liabilities and net assets | ¥27.1 billion | Parent only |
| Supplies | ¥23.61 million | Parent only |
| Accounts payable - trade | ¥87.12 million | Parent only |
| Allowance for doubtful accounts | ¥-1.98 million | Parent only |
| Capital surplus | ¥1.9 billion | Parent only |
| Legal capital surplus | ¥1.8 billion | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Asset retirement obligations | ¥0.7 billion | Parent only |
| Vehicle and delivery equipment | ¥0.36 million | Parent only |
| Long-term prepaid expenses | ¥36.95 million | Parent only |
| Long term accounts payable other | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥3.2 billion | Parent only |
| Telephone subscription right | ¥8.66 million | Parent only |
| Deposits received | ¥21.21 million | Parent only |
Statement of income (86 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥36.42 million | Consolidated |
| Other | ¥5.95 million | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.5 billion | Consolidated |
| Amortization of goodwill | ¥73.47 million | Consolidated |
| Amortization of goodwill | ¥73.47 million | Consolidated |
| Amortization of goodwill | ¥73.47 million | Consolidated |
| Dividends from surplus | ¥-1.1 billion | Consolidated |
| Subsidy income | ¥10.57 million | Consolidated |
| Comprehensive income | ¥3.0 billion | Consolidated |
| Rent income | ¥14.17 million | Consolidated |
| Dividend income | ¥75.96 million | Consolidated |
| Operating income | ¥3.4 billion | Consolidated |
| Operating income | ¥3.4 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥69.67 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.22 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.36 million | Consolidated |
| Rents | ¥4.3 billion | Consolidated |
| Cost of sales | ¥12.5 billion | Consolidated |
| Gross profit (loss) | ¥26.8 billion | Consolidated |
| Net sales | ¥39.3 billion | Consolidated |
| Net sales | ¥39.3 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.97 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.7 billion | Consolidated |
| Interest expenses | ¥63.72 million | Consolidated |
| Gain on step acquisitions | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥1.1 billion | Consolidated |
| Income taxes | ¥1.0 billion | Consolidated |
| Income taxes - deferred | ¥-82.17 million | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Foreign exchange gains | ¥12.84 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥38.91 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥22.28 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥3.5 billion | Consolidated |
| Income (loss) before income taxes | ¥3.5 billion | Consolidated |
| Ordinary income | ¥3.5 billion | Consolidated |
| Salaries and allowances | ¥10.0 billion | Consolidated |
| Disposal of treasury stock | ¥28.98 million | Consolidated |
| Purchase of treasury stock | ¥-1.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥23.4 billion | Consolidated |
| Retirement benefit expenses | ¥95.01 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥11.40 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥7.32 million | Consolidated |
| Other | ¥38.35 million | Parent only |
| Other | ¥1.45 million | Parent only |
| Dividends from surplus | ¥-1.1 billion | Parent only |
| Interest and dividend income | ¥0.2 billion | Parent only |
| Rent income | ¥19.84 million | Parent only |
| Operating income | ¥3.0 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥29.43 million | Parent only |
| Gain on sales of non-current assets | ¥0.22 million | Parent only |
| Rents | ¥3.2 billion | Parent only |
| Cost of sales | ¥9.3 billion | Parent only |
| Gross profit (loss) | ¥20.7 billion | Parent only |
| Net sales | ¥30.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Loss on valuation of investment securities | ¥0.97 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥0.8 billion | Parent only |
| Interest expenses | ¥27.98 million | Parent only |
| Income taxes - current | ¥0.9 billion | Parent only |
| Income taxes | ¥0.8 billion | Parent only |
| Income taxes - deferred | ¥-43.51 million | Parent only |
| Depreciation | ¥0.9 billion | Parent only |
| Impairment loss | ¥80.41 million | Parent only |
| Extraordinary income | ¥0.8 billion | Parent only |
| Extraordinary loss | ¥81.38 million | Parent only |
| Income (loss) before income taxes | ¥3.9 billion | Parent only |
| Ordinary income | ¥3.2 billion | Parent only |
| Salaries and allowances | ¥7.6 billion | Parent only |
| Disposal of treasury stock | ¥30.03 million | Parent only |
| Purchase of treasury stock | ¥-1.00 million | Parent only |
| Selling, general and administrative expenses | ¥17.8 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥2.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥24.45 million | Consolidated |
| Other | ¥-2.28 million | Consolidated |
| Amortization of goodwill | ¥73.47 million | Consolidated |
| Repayments of lease obligations | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-79.29 million | Consolidated |
| Interest expenses paid | ¥-63.72 million | Consolidated |
| Interest and dividends income received | ¥79.99 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-0.1 billion | Consolidated |
| Interest and dividend income | ¥-81.83 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Subtotal | ¥3.5 billion | Consolidated |
| Payments for guarantee deposits | ¥-28.27 million | Consolidated |
| Loss gain on sales and valuation of investment securities | ¥0.97 million | Consolidated |
| Interest expenses | ¥63.72 million | Consolidated |
| Proceeds from refund of leasehold deposits | ¥25.74 million | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-86.46 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.3 billion | Consolidated |
| Decrease in consumption taxes payable | ¥13.99 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.2 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥52.66 million | Consolidated |
| Decrease (increase) in inventories | ¥-1.0 billion | Consolidated |
| Loss gain on step acquisitions | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-1.1 billion | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥1.9 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.06 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-1.53 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.07 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.1 billion | Consolidated |
| Dividends | ¥-1.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.82 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated | Disclosed |
| Dividend per share | 85 | Parent only | Disclosed |
| Number of employees | 1,040 | Consolidated | Disclosed |
| Net assets | ¥20.3 billion | Consolidated | Disclosed |
| Net sales | ¥39.3 billion | Consolidated | Disclosed |
| Operating income | ¥3.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.5 billion | Consolidated | Disclosed |
| Net income | ¥2.5 billion | Consolidated | Disclosed |
| Total assets | ¥31.6 billion | Consolidated | Disclosed |
| Operating margin | 8.6% | Consolidated | Calculated |
| Net margin | 6.4% | Consolidated | Calculated |
| Sales per employee | 37766321 yen | Consolidated | Calculated |
| Total asset turnover | 1.24 times | Consolidated | Calculated |
| Net assets to total assets | 64.3% | Consolidated | Calculated |