Ano Kaisha no Shikumi
Search
Menu

Reskill

Reskill Corp.

Company highlights

The largest holder on the register is 松田 航, at 70.1%.

Key figures

Period Apr 2025 to Mar 2026Parent onlyJapanese GAAP

RevenueDisclosed ¥2.5B
Operating marginCalculated 36.2%
Net assets to total assetsCalculated 82.0%

Company profile

Securities code 291A / EDINET code E40145 / Services / Fiscal year end end of March

新宿区四谷四丁目２８番地４ＹＫＢエンサインビル／Capital stock ¥50 million
Address, capital stock, fiscal year end and industry: the FSA’s EDINET code list.

Official website: https://www.recurrent.jp/
Official website: gBizINFO (Ministry of Economy, Trade and Industry).

Company details
松田 航 Representative
5/2/2022 Date of incorporation

Tables scroll sideways

Disclosed data

Source: Annual Securities Report (Apr 2025 to Mar 2026) · filed 2026-06-23

Profitability ★★★★★position among all companies 36.2%
Growth (revenue, 3-year average) ★★★★★position among all companies 39.1%
Capital efficiency ★★★★★position among all companies 36.5%

Business activities and revenue composition

Revenue and profit by business segment

Disclosed segments (business divisions used in reporting): one

Revenue and profit

Reskill

Period Apr 2025 to Mar 2026Source Annual securities reports

Net sales and operating revenue ¥2.5B　100% Cost of sales ¥0.8B　33% Selling, general and administrative expenses ¥0.8B　31% Operating income ¥0.9B　36%
Amounts by account
GroupAccountAmountConsolidated / Non-consolidated
Selling, general and administrative expenses Advertising expenses ¥0.3 billion Parent only
Salaries and allowances ¥0.2 billion Parent only
Directors' compensations ¥35.97 million Parent only
Provision for bonuses ¥23.66 million Parent only
Profit by stage Gross profit (loss) ¥1.7 billion Parent only
Ordinary income ¥0.9 billion Parent only
Operating income ¥0.9 billion Parent only

Reskill

Selling, general and administrative expenses

Period Apr 2025 to Mar 2026Source Annual securities reports

Advertising expenses ¥0.3 billion (37.5%)38%Salaries and allowances ¥0.2 billion (26.8%)27%Directors' compensations ¥0.0 billion (4.7%)Provision for bonuses ¥0.0 billion (3.1%)Other (not itemized) ¥0.2 billion (27.8%)28%¥0.8B
  • Advertising expenses　¥0.3 billion
  • Salaries and allowances　¥0.2 billion
  • Directors' compensations　¥0.0 billion
  • Provision for bonuses　¥0.0 billion
  • Other (not itemized)　¥0.2 billion

Performance, financial position and capital allocation

Finance
82.0% Net assets to total assets Industry median 55.2% FY ending 3/2026 · consolidated / calculated
¥925.2 Net assets per share
¥2.3 billion Total assets
Capital allocation
71.3% Cash conversion Industry median 106.7% FY ending 3/2026 · consolidated / calculated

Reskill

Recent performance trends

Source Annual securities reports

2 2 1 0 4 years ago 3 years ago 2 years ago Last year This year Net sales and operating revenue Ordinary income ¥ billion

Year-on-year comparison

Period 2023 to 2026Disclosed

Item2023202420252026
Net sales ¥0.9B ¥1.5B ¥2.0B ¥2.5B
Year on year (%) Could not be retrieved +61.2%◆ +32.0%◆ +26.5%◆
Ordinary income (loss) ¥0.2B ¥0.4B ¥0.7B ¥0.9B
Change from prior year Could not be retrieved +80.6% +66.3% +34.5%
Ordinary income (loss) as a share of Net sales 24.3% 27.2% 34.3% 36.5%
Change (percentage points) Could not be retrieved +2.9 points◆ +7.1 points◆ +2.2 points◆

Fiscal periods marked for changes

  • 2024Net sales year on year +61.2%, Ordinary income (loss) as a share of revenue +2.9 points
  • 2025Net sales year on year +32.0%, Ordinary income (loss) as a share of revenue +7.1 points
  • 2026Net sales year on year +26.5%, Ordinary income (loss) as a share of revenue +2.2 points

Reskill

Earnings and net assets per share over time

Unit yenSource Annual securities reports

292 195 97 0 4 years ago 3 years ago 2 years ago Last year This year Earnings per share yen 925 617 308 -0 4 years ago 3 years ago 2 years ago Last year This year Net assets per share yen

Reskill

Return on equity over time

Unit %Source Annual securities reports

79 53 26 0 4 years ago 3 years ago 2 years ago Last year This year Return on equity (ROE, %)
Parent only indicators (15 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Net sales Could not be retrieved ¥0.9 billion ¥1.5 billion ¥2.0 billion ¥2.5 billion
Ordinary income (loss) Could not be retrieved ¥0.2 billion ¥0.4 billion ¥0.7 billion ¥0.9 billion
Net income (loss) Could not be retrieved ¥0.1 billion ¥0.3 billion ¥0.5 billion ¥0.6 billion
Capital stock Could not be retrieved ¥50.00 million ¥50.00 million ¥50.00 million ¥50.00 million
Total number of issued shares (common stock) Could not be retrieved 1,000 shares 1,000 shares 2,080,900 shares 2,065,900 shares
Net assets Could not be retrieved ¥0.4 billion ¥0.7 billion ¥1.4 billion ¥1.9 billion
Total assets Could not be retrieved ¥0.7 billion ¥0.9 billion ¥1.8 billion ¥2.3 billion
Net assets per share Could not be retrieved 186.9 yen 330.3 yen 678.22 yen 925.2 yen
Basic earnings (loss) per share Could not be retrieved 73.79 yen 142.56 yen 234.17 yen 292.27 yen
Equity-to-asset ratio Could not be retrieved 54.3% 74.3% 80.2% 82.0%
Return on equity Could not be retrieved 79.0% 55.1% 45.7% 36.5%
Net cash provided by (used in) operating activities Could not be retrieved ¥0.3 billion ¥0.3 billion ¥0.6 billion ¥0.6 billion
Net cash provided by (used in) investing activities Could not be retrieved ¥-26.68 million ¥-16.88 million ¥-0.1 billion ¥-89.28 million
Net cash provided by (used in) financing activities Could not be retrieved ¥-22.12 million ¥-87.84 million ¥0.3 billion ¥-0.2 billion
Cash and cash equivalents Could not be retrieved ¥0.6 billion ¥0.7 billion ¥1.5 billion ¥1.9 billion

Shareholder composition

As of 2026-03-31Disclosed

Share ownership by holder category

633 Shareholders
4.45% Foreign holders (total) Industry median 3.64%
77.55% Individuals and others Industry median 52.53%

Reskill

Unit %Source Annual securities reports

  • Financial institutions13.99%
  • Securities firms3.89%
  • Other corporations0.12%
  • Foreign holders (institutions)4.43%
  • Foreign holders (individuals)0.02%
  • Individuals and others77.55%

Major shareholders

RankShareholderShareholding ratioShares held
1 松田 航 70.14% 1,427,700
2 株式会社日本カストディ銀行（信託口） 11.18% 227,600
3 株式会社SBI証券 2.28% 46,380
4 BBH LUX/BROWN BROTHERS HARRI MAN(LUXEMBOURG) SCA CUSTODIAN FOR SMD・AM FUNDS・DSBI JAPAN EQUITY SMALL CAP ABSOLUTE VALUE（常任代理人 株式会社三井住友銀行） 1.98% 40,300
5 日本マスタートラスト信託銀行株式会社（信託口） 1.68% 34,100
6 NOMURA PB NOMINEES LIMITED OMNIBUS-MARGIN(CASHPB)（常任代理人 野村證券株式会社） 1.59% 32,300
7 野村信託銀行株式会社（投信口） 1.2% 24,500
8 JPモルガン証券株式会社 0.74% 15,100
9 楽天証券株式会社共有口 0.42% 8,600
10 南角 光彦 0.3% 6,200

Revenue scale in the same industry

Reskill

Source Annual securities reports of each company

Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed

Workforce information

Source: Annual Securities Report (Apr 2025 to Mar 2026)Parent-onlyDisclosed

59 Employees (parent only) Industry median 130
29.6 Average age Industry median 38.8
2.4 years Average length of service Industry median 6.6 years
¥4.27 million Average annual salary Industry median ¥5.89 million
People and organisation
42.0¥ million Sales per employee Industry median 24.2¥ million FY ending 3/2026 · parent company only / calculated
¥15.22 million Operating income per employee

Administrative filings and published information

Workplace information filings

Filed 2026-01-29Disclosed

ItemValue
Employees 61

Audit and disclosure information

Annual securities report, year ended 2026-03-31Disclosed

ItemValue
Audit firm 太陽有限責任監査法人
Audit fees (this year, filing company) ¥16.38 million
Non-audit fees (this year, total) Not applicable
Going concern note Cannot be determined
Accounting standard Japanese GAAP

See the book series →

Sources and methodology

Retrieved disclosed figures

Accounts and values from the annual securities report, by section

Major management indicators (5 years) (15 items)

ItemValueConsolidated / Non-consolidated
Net cash provided by (used in) operating activities ¥0.6 billion Parent only
Net sales ¥2.5 billion Parent only
Net income (loss) ¥0.6 billion Parent only
Net cash provided by (used in) investing activities ¥-89.28 million Parent only
Cash and cash equivalents ¥1.9 billion Parent only
Total number of issued shares (common stock) 2,065,900 shares Parent only
Net assets ¥1.9 billion Parent only
Ordinary income (loss) ¥0.9 billion Parent only
Total assets ¥2.3 billion Parent only
Return on equity 36.5% Parent only
Equity-to-asset ratio 82.0% Parent only
Net cash provided by (used in) financing activities ¥-0.2 billion Parent only
Capital stock ¥50.00 million Parent only
Basic earnings (loss) per share 292.27 yen Parent only
Net assets per share 925.2 yen Parent only

Employees (5 items)

ItemValueConsolidated / Non-consolidated
Average length of service (years) 2.4 years Parent only
Average annual salary ¥4.27 million Parent only
Average age (years) 29.6 years old Parent only
Number of employees 59 people Parent only
Number of employees 59 people Parent only

Shares (8 items)

ItemValueConsolidated / Non-consolidated
Number of shares held 1,862,780 shares Consolidated
Total number of shares held treasury shares etc 30,300 shares Consolidated
Number of shares 2,065,900 shares Consolidated
Shareholding ratio treasury shares etc 1.5% Consolidated
Shareholding ratio 91.5% Consolidated
Number of shares held in own name treasury shares etc 30,300 shares Consolidated
Number of voting rights 20,340 units Consolidated
Total shareholder return 81.2% Parent only

Other disclosed items (1 items)

ItemValueConsolidated / Non-consolidated
Total return on the share price index 107.3% Parent only

Audit (1 items)

ItemValueConsolidated / Non-consolidated
Fees for audit and attestation services - reporting company ¥16.38 million Consolidated

Accounts unique to this company (3 items)

ItemValueConsolidated / Non-consolidated
Change in average annual salary from the previous year -3.8% Parent only
Revenue ¥1.15 million Parent only
Revenue ¥24.24 million Parent only

Balance sheet (48 items)

ItemValueConsolidated / Non-consolidated
Other ¥3.27 million Parent only
Other ¥0.11 million Parent only
Valuation difference on available-for-sale securities ¥21.86 million Parent only
Other capital surplus ¥89.06 million Parent only
Software ¥1.40 million Parent only
Retained earnings ¥1.5 billion Parent only
Prepaid expenses ¥5.76 million Parent only
Non-current assets ¥0.3 billion Parent only
Accounts receivable - trade ¥0.1 billion Parent only
Contract liabilities ¥29.75 million Parent only
Tools, furniture and fixtures ¥6.95 million Parent only
Tools, furniture and fixtures ¥3.18 million Parent only
Guarantee deposits ¥16.75 million Parent only
Buildings ¥5.52 million Parent only
Buildings, net ¥4.12 million Parent only
Investments and other assets ¥0.3 billion Parent only
Investment securities ¥0.2 billion Parent only
Property, plant and equipment ¥7.30 million Parent only
Income taxes payable ¥0.2 billion Parent only
Accrued consumption taxes ¥47.06 million Parent only
Accrued expenses ¥30.72 million Parent only
Accounts payable - other ¥28.31 million Parent only
Shareholders' equity ¥1.9 billion Parent only
Stock issuance cost da ¥3.09 million Parent only
Current liabilities ¥0.4 billion Parent only
Current assets ¥2.0 billion Parent only
Accumulated depreciation ¥-3.77 million Parent only
Accumulated depreciation ¥-1.40 million Parent only
Intangible assets ¥1.40 million Parent only
Cash and cash equivalents ¥1.9 billion Parent only
Cash and deposits ¥1.9 billion Parent only
Net assets ¥1.9 billion Parent only
Net assets ¥1.9 billion Parent only
Total assets ¥2.3 billion Parent only
Deferred tax assets ¥18.83 million Parent only
Deferred assets ¥3.09 million Parent only
Retained earnings brought forward ¥1.5 billion Parent only
Treasury stock ¥-0.1 billion Parent only
Valuation and translation adjustments ¥21.86 million Parent only
Liabilities ¥0.4 billion Parent only
Liabilities and net assets ¥2.3 billion Parent only
Supplies ¥20.04 million Parent only
Accounts payable - trade ¥39.86 million Parent only
Allowance for doubtful accounts ¥-0.05 million Parent only
Capital surplus ¥0.4 billion Parent only
Legal capital surplus ¥0.3 billion Parent only
Capital stock ¥50.00 million Parent only
Provision for bonuses ¥23.80 million Parent only

Statement of income (33 items)

ItemValueConsolidated / Non-consolidated
Other ¥0.72 million Parent only
Other ¥0.20 million Parent only
Subsidy income ¥2.91 million Parent only
Interest income ¥3.39 million Parent only
Operating income ¥0.9 billion Parent only
Non-operating income ¥8.18 million Parent only
Non-operating expenses ¥2.72 million Parent only
Net cash provided by (used in) operating activities ¥0.6 billion Parent only
Cost of sales ¥0.8 billion Parent only
Gross profit (loss) ¥1.7 billion Parent only
Net sales ¥2.5 billion Parent only
Advertising expenses ¥0.3 billion Parent only
Net income (loss) ¥0.6 billion Parent only
Net income (loss) ¥0.6 billion Parent only
Directors' compensations ¥35.97 million Parent only
Gain on sales of investment securities ¥5.76 million Parent only
Net cash provided by (used in) investing activities ¥-89.28 million Parent only
Stock issuance cost ¥1.77 million Parent only
Income taxes - current ¥0.3 billion Parent only
Income taxes ¥0.3 billion Parent only
Income taxes - deferred ¥-5.37 million Parent only
Extraordinary income ¥5.76 million Parent only
Effect of exchange rate change on cash and cash equivalents ¥0.54 million Parent only
Net increase (decrease) in cash and cash equivalents ¥0.4 billion Parent only
Income (loss) before income taxes ¥0.9 billion Parent only
Income (loss) before income taxes ¥0.9 billion Parent only
Ordinary income ¥0.9 billion Parent only
Salaries and allowances ¥0.2 billion Parent only
Purchase of treasury stock ¥-0.1 billion Parent only
Commission for purchase of treasury shares ¥0.75 million Parent only
Net cash provided by (used in) financing activities ¥-0.2 billion Parent only
Selling, general and administrative expenses ¥0.8 billion Parent only
Provision for bonuses ¥23.66 million Parent only

Statement of changes in equity (2 items)

ItemValueConsolidated / Non-consolidated
Total changes during the period ¥0.5 billion Parent only
Net changes in items other than shareholders' equity ¥20.89 million Parent only

Statement of cash flows (22 items)

ItemValueConsolidated / Non-consolidated
Other ¥3.57 million Parent only
Other ¥-0.04 million Parent only
Increase decrease in notes and accounts payable trade ¥10.07 million Parent only
Interest received ¥2.87 million Parent only
Decrease (increase) in prepaid expenses ¥1.14 million Parent only
Interest income ¥-3.39 million Parent only
Decrease increase in notes and accounts receivable trade ¥-16.90 million Parent only
Increase (decrease) in contract liabilities ¥1.73 million Parent only
Subtotal ¥0.9 billion Parent only
Purchase of investment securities ¥-0.1 billion Parent only
Proceeds from sales of investment securities ¥18.76 million Parent only
Loss (gain) on sales of long-term investment securities ¥-5.76 million Parent only
Decrease in consumption taxes payable ¥-2.69 million Parent only
Increase/(decrease) in accounts payable - expenses ¥3.99 million Parent only
Increase (decrease) in accounts payable-other ¥-17.91 million Parent only
Income taxes paid ¥-0.2 billion Parent only
Depreciation ¥2.25 million Parent only
Foreign exchange loss (gain) ¥-0.54 million Parent only
Regarding purchase of treasury stock ¥-0.2 billion Parent only
Decrease increase in supplies ¥-2.53 million Parent only
Increase (decrease) in allowance for doubtful accounts ¥0.03 million Parent only
Increase (decrease) in provision for bonuses ¥3.42 million Parent only
Basic indicators
ItemValueConsolidated / Non-consolidatedSource
Net cash provided by (used in) operating activities ¥0.6 billion Parent onlyDisclosed
Number of employees 59 Parent onlyDisclosed
Net assets ¥1.9 billion Parent onlyDisclosed
Net sales ¥2.5 billion Parent onlyDisclosed
Operating income ¥0.9 billion Parent onlyDisclosed
Ordinary income ¥0.9 billion Parent onlyDisclosed
Total assets ¥2.3 billion Parent onlyDisclosed
Operating margin 36.2%Parent onlyCalculated
Net margin Not disclosedNot applicableNot calculated (a required value is not disclosed)
Sales per employee 42006322 yenParent onlyCalculated
Total asset turnover 1.08 timesParent onlyCalculated
Net assets to total assets 82.0%Parent onlyCalculated
How to read the figures, and caveats

Terms

  • Consolidated: the parent company together with the subsidiaries it consolidates
  • Parent-only: the single company that filed the annual securities report
  • Calculated: a disclosed figure put through the formula shown
  • Not disclosed: no such value in the filing (not treated as zero)
  • Not retrieved: a value this page could not extract, including values in the filing that could not be matched. The same item may appear in another table
  • Segment: a business division the company uses in its disclosures
  • Industry median: the middle value among companies in the same industry that disclose the item
  • ★: position when every company is lined up by value (not a judgement of the company)See the formulas
  • Source: document name, period covered, filing date and where it was obtained
  • Tables scroll sideways

Key figures

  • Operating margin 36.2%　Operating income ÷ net sales 　＝ ¥0.9 billion ÷ ¥2.5 billion
    Operating income ÷ net sales. The denominator is Net sales (Parent only, Japanese GAAP).
  • Sales per employee 42,006,322 yen　Sales or operating revenue ÷ employees 　＝ ¥2.5 billion ÷ 59 people
    Sales or operating revenue ÷ employees. The denominator is Number of employees (Parent only, Japanese GAAP).
  • Total asset turnover 1.08 times　Sales or operating revenue ÷ total assets 　＝ ¥2.5 billion ÷ ¥2.3 billion
    Sales or operating revenue ÷ total assets. The denominator is Total assets (Parent only, Japanese GAAP).
  • Net assets to total assets 82%　Net assets ÷ total assets 　＝ ¥1.9 billion ÷ ¥2.3 billion
    Net assets ÷ total assets. The denominator is Total assets (Parent only, Japanese GAAP).

Company details

  • Representative　President, Representative Director, gBizINFO
  • Date of incorporation　gBizINFO · 4 years since incorporation

Amounts by account

  • Totals and their component lines together; consolidated and parent-only figures mixed (right-hand column)

Selling, general and administrative expenses

  • Breakdown of selling, general and administrative expenses (costs of selling and running the company). Cost of sales not included
  • Each item: already inside the SG&A total (not added to it)

Finance

  • Net assets to total assets　Net assets ÷ total assets
  • Net assets per share　Parent only
  • Total assets　Parent only

Capital allocation

  • ★: position when all companies are sorted by value and cut into fifths (a position, not a rating). The five items with ★: only where both numerator and denominator are available on a consolidated basisSee the formulas
  • Cash conversion　Net cash provided by (used in) operating activities ÷ operating income

Year-on-year comparison

  • Year on year: calculated only where the item, reporting range and accounting standard match and the periods are consecutive
  • Comparison basis not confirmed: periods with a change of accounting standard or reporting range, a moved fiscal year end, or an unconfirmed period
  • ◆: a period where revenue moved 20% or more from the prior year, profit as a share of revenue moved 2.0 percentage points or more, or profit or loss changed sign. Item used named in the table and list. Not a ranking of companies

Earnings and net assets per share over time

  • Earnings per share = net profit ÷ shares; net assets per share = net assets ÷ shares. Disclosed values from the key financial indicators of the annual securities report. No share prices used

Return on equity over time

  • Return on equity (ROE): net profit as a proportion of equity. For Japanese companies, the disclosed value in the key financial indicators of the annual securities report (decimals converted to percentages)

Share ownership by holder category

  • Source: ownership table, annual securities report. Percentages as disclosed, calculated on trading units (some companies do not total exactly 100%). Foreign holders (total): institutions and individuals combined. “Individuals and others”: a register category (not necessarily the share actually held by individuals). Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

Major shareholders

  • Source: major shareholders table, annual securities report. Trust bank holdings as written (whose trust is not disclosed)

Revenue scale in the same industry

  • Revenue (disclosed values) of companies in the same industry, using the same grouping as the industry pages. Only the top three and the two companies either side of this one. Bar length relative to the largest company (100). An order of size, not a ranking of quality

Workforce information

  • All four: the reporting company (parent-only), as disclosed in the employee section of the annual securities report. Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

People and organisation

  • Sales per employee　Net sales (or operating revenue) ÷ employees
  • Operating income per employee　Operating income ÷ employees

Workplace information filings

  • Source: processed from Shokuba-labo, the workplace information site of the Ministry of Health, Labour and Welfare. Items the company filed only Shokuba-labo

Audit and disclosure information

  • Whether there is a going concern note (the accounting assumption that a company will continue operating), and audit information
  • Audit firm, audit fees, going concern note and accounting standard: facts written in the latest annual securities report and the audit report filed with it (not a judgement of the company). Going concern note: “note” when the note text is present, “not applicable” when the report states nothing to report, “cannot be determined” when neither appears. Note text not reproduced. Amended filings not shown (annual securities reports only)

Data sources and calculation methods

Primary source: the annual securities report of Reskill Corp. on EDINET, the FSA’s disclosure system (free to read)
Corporate number: 9011101098757 / Accounting standard: Japanese GAAP

  • Amounts: machine transcription of EDINET XBRL (no manual re-keying). Long narrative notes are text and not in the account list. Identifiers: machine transcription of the EDINET code list (retrieved 2026-08-22)
  • ★: position of the value calculated from disclosed figures among the 4,240 companies on this site, on a five-step scale. Not a judgement of the company. No forecasts usedThe formulas and how they are counted
  • No rank: net assets as a share of total assets, cash conversion and revenue per employee (size alone does not show quality). Industry median shown for comparison. Cash conversion of 100%: operating cash flow equal to operating profit
  • Profit-and-loss chart: only where “sales − cost of sales − SG&A = operating income” holds between disclosed values. Cost breakdown: the six largest SG&A items
  • Trend charts: key financial indicators of the annual securities report. Amounts in billions of yen (dividend per share in yen). Long-run chart joins reports filed in different years (newer report for overlapping years). Some items stop part-way after a change of accounting standard. A stock split changes the weight of one share. Consolidated and parent-only in separate tables
  • Revenue scale in the same industry: bars of revenue (disclosed values) of companies in the same industry grouping as the industry pages, largest first. Only the top three and the two companies either side of this one. Each company’s latest fiscal year. An order of size, not a ranking of quality or an investment view
  • Share prices: not published (no data source allows redistribution). No share-price-based indicators (such as the price earnings ratio) and no extension of past growth into the future
  • Average age, average length of service and average annual salary: the reporting company alone (the parent). At a holding company, a small head-office staff. Payout ratio (basic facts): dividend per share ÷ consolidated earnings per share, calculated here (the payout ratio in the annual securities report is the reporting company’s figure, on a different basis). Representative and founding date: gBizINFO (Ministry of Economy, Trade and Industry), some companies only
  • “Retrieved disclosed figures”: every value readable as a number from the annual securities report. Company-wide values only (no segment or other breakdowns)
  • Segment table: machine transcription of the segment information in the annual securities report. Business names as labelled by the company in its XBRL. No table where segment sales differ from the disclosed total by more than 1%. Adjustments, corporate, eliminations and “other” left out of the table and the share denominator, as they are not businesses
  • Breakdowns of amounts, not diagrams of how the business works. Who pays whom, and for what, is not in the disclosed figures; no lines drawn from guesswork