SOFTCREATE
SOFTCREATE HOLDINGS CORP.
Company highlights
The largest segment by revenue is ECソリューション事業, at 52.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SOFTCREATE
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| ECソリューション事業 | ¥18.1 billion | 52.6% | ¥16.6 billion | ¥4.5 billion | 58.2% | 24.8% | ¥4.1 billion |
| IT solution business | ¥16.3 billion | 47.4% | ¥14.3 billion | ¥3.2 billion | 41.8% | 19.8% | ¥3.0 billion |
| Total of the businesses | ¥34.4 billion | 100.0% | ¥7.7 billion | 100.0% | |||
Revenue and profit
SOFTCREATE
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 | ¥2.7 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated | |
| Business consignment expenses | ¥0.3 billion | Parent only | |
| Share-based payment expenses | ¥0.2 billion | Parent only | |
| Rents | ¥0.2 billion | Parent only | |
| Depreciation | ¥79.23 million | Parent only | |
| Retirement benefit expenses | ¥74.29 million | Consolidated | |
| Research and development expenses | ¥70.08 million | Consolidated | |
| Provision for directors' retirement benefits | ¥66.49 million | Consolidated | |
| Amortization of goodwill | ¥28.63 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.39 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥14.0 billion | Consolidated |
| Ordinary income | ¥6.5 billion | Consolidated | |
| Operating income | ¥6.2 billion | Consolidated | |
| Net income | ¥4.2 billion | Consolidated |
SOFTCREATE
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥2.7 billion
- Directors' compensations ¥0.4 billion
- Business consignment expenses ¥0.3 billion
- Share-based payment expenses ¥0.2 billion
- Rents ¥0.2 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥4.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
SOFTCREATE
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
SOFTCREATE
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥21.2B | ¥24.3B | ¥27.9B | ¥31.0B | ¥34.4B |
| Year on year (%) | -12.4% | +14.3% | +15.1% | +10.9% | +11.1% |
| Ordinary income (loss) | ¥4.2B | ¥4.5B | ¥5.4B | ¥5.8B | ¥6.5B |
| Change from prior year | +28.2% | +7.9% | +19.3% | +7.6% | +13.5% |
| Ordinary income (loss) as a share of Net sales | 19.6% | 18.5% | 19.2% | 18.6% | 19.0% |
| Change (percentage points) | +6.2 points◆ | -1.1 points | +0.7 points | -0.6 points | +0.4 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2019Net sales year on year +24.1%
- 2020Net sales year on year +23.0%
- 2021Ordinary income (loss) as a share of revenue +3.1 points
- 2022Ordinary income (loss) as a share of revenue +6.2 points
SOFTCREATE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SOFTCREATE
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥21.2 billion | ¥24.3 billion | ¥27.9 billion | ¥31.0 billion | ¥34.4 billion |
| Ordinary income (loss) | ¥4.2 billion | ¥4.5 billion | ¥5.4 billion | ¥5.8 billion | ¥6.5 billion |
| Net income (loss) attributable to owners of parent | ¥2.4 billion | ¥2.7 billion | ¥3.3 billion | ¥3.5 billion | ¥4.2 billion |
| Comprehensive income | ¥3.2 billion | ¥3.2 billion | ¥4.9 billion | ¥4.1 billion | ¥5.4 billion |
| Net assets | ¥15.2 billion | ¥17.5 billion | ¥21.7 billion | ¥24.6 billion | ¥29.2 billion |
| Total assets | ¥22.8 billion | ¥25.2 billion | ¥31.3 billion | ¥35.6 billion | ¥42.1 billion |
| Net assets per share | 518.47 yen | 600.51 yen | 741.49 yen | 836.23 yen | 991.53 yen |
| Basic earnings (loss) per share | 90.99 yen | 108.68 yen | 129.89 yen | 141.93 yen | 167.14 yen |
| Diluted earnings per share | 90.36 yen | 107.71 yen | 128.78 yen | 140.42 yen | 162.74 yen |
| Equity-to-asset ratio | 57.7% | 59.7% | 59.4% | 58.5% | 59.7% |
| Return on equity | 18.3% | 19.4% | 19.4% | 18.0% | 18.2% |
| Net cash provided by (used in) operating activities | ¥3.9 billion | ¥2.6 billion | ¥6.5 billion | ¥5.0 billion | ¥5.5 billion |
| Net cash provided by (used in) investing activities | ¥-1.7 billion | ¥-1.3 billion | ¥-1.4 billion | ¥-2.1 billion | ¥-5.4 billion |
| Net cash provided by (used in) financing activities | ¥-2.5 billion | ¥-1.1 billion | ¥-1.0 billion | ¥-1.5 billion | ¥-0.9 billion |
| Cash and cash equivalents | ¥9.3 billion | ¥9.4 billion | ¥13.5 billion | ¥15.0 billion | ¥14.2 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥3.1 billion | ¥4.7 billion | ¥4.3 billion | ¥3.7 billion | ¥3.9 billion |
| Ordinary income (loss) | ¥1.7 billion | ¥3.1 billion | ¥2.9 billion | ¥2.3 billion | ¥2.5 billion |
| Net income (loss) | ¥1.6 billion | ¥2.7 billion | ¥2.4 billion | ¥1.9 billion | ¥2.1 billion |
| Capital stock | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion |
| Total number of issued shares (common stock) | 13,775,139 shares | 13,775,139 shares | 27,550,278 shares | 27,550,278 shares | 27,550,278 shares |
| Net assets | ¥6.3 billion | ¥8.3 billion | ¥10.5 billion | ¥11.0 billion | ¥12.8 billion |
| Total assets | ¥7.5 billion | ¥9.1 billion | ¥11.9 billion | ¥12.6 billion | ¥14.4 billion |
| Net assets per share | 244.39 yen | 319.34 yen | 403.95 yen | 423.75 yen | 489.67 yen |
| Dividend per share | 40 yen | 50 yen | 48 yen | 55 yen | 62 yen |
| Interim dividend per share | 20 yen | 25 yen | 24 yen | 27.5 yen | 31 yen |
| Basic earnings (loss) per share | 63.31 yen | 108.52 yen | 94.09 yen | 76.86 yen | 85.54 yen |
| Diluted earnings per share | 62.88 yen | 107.55 yen | 93.29 yen | 76.05 yen | 83.3 yen |
| Equity-to-asset ratio | 83.1% | 88.2% | 85.5% | 83.6% | 85.9% |
| Return on equity | 25.4% | 38.5% | 26.0% | 18.6% | 18.6% |
| Payout ratio | 31.6% | 23.0% | 51.0% | 71.6% | 72.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥62 | ¥31 | 72.5% | |
| FY ending 3/2025 | ¥55 | ¥27.5 | 71.6% | |
| FY ending 3/2024 | ¥48 | ¥24 | 51.0% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥50 | ¥25 | 23.0% | |
| FY ending 3/2022 | ¥40 | ¥20 | 31.6% | |
| FY ending 3/2021 | ¥30 | ¥15 | 43.7% | |
| FY ending 3/2020 | ¥20 | ¥10 | 34.2% | |
| FY ending 3/2019 | ¥20 | ¥10 | 56.8% | |
| FY ending 3/2018 | ¥20 | ¥10 | 43.0% | |
| FY ending 3/2017 | ¥20 | ¥10 | 32.7% | |
| FY ending 3/2016 | ¥20 | ¥10 | 46.3% | |
| FY ending 3/2015 | ¥20 | ¥10 | 57.1% | |
| FY ending 3/2014 | ¥17 | ¥8.5 | 86.2% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥45 | ¥20 | 49.4% |
SOFTCREATE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SOFTCREATE
Unit %Source Annual securities reports
- Financial institutions8.06%
- Securities firms1.02%
- Other corporations35.58%
- Foreign holders (institutions)13.42%
- Foreign holders (individuals)0.06%
- Individuals and others41.87%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 有限会社ティーオーシステム | 27.49% | 6,967,940 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.87% | 1,742,000 |
| 3 | STATE STREET BANK AND TRUST COMPANY 505044(常任代理人 株式会社みずほ銀行) | 5.73% | 1,453,408 |
| 4 | BIPROGY株式会社 | 5.16% | 1,308,000 |
| 5 | 株式会社オービックビジネスコンサルタント | 5.09% | 1,291,800 |
| 6 | 林 勝 | 3.82% | 970,320 |
| 7 | 林 宗治 | 3.51% | 890,528 |
| 8 | 林 雅也 | 3.31% | 839,330 |
| 9 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 1.97% | 500,100 |
| 10 | 株式会社日本カストディ銀行(信託口) | 1.43% | 363,600 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥70.00 million | ¥1.9 billion |
| FY ending 3/2021 | ¥78.03 million | ¥0.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| ECソリューション事業 | ¥0.8 billion |
| IT solution business | ¥1.0 billion |
Revenue scale in the same industry
SOFTCREATE
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 105 companies
- 109 SAKURA internetFY Mar 2026 ¥35.3B
- 110 CHUBU-NIPPON BROADCASTINGFY Mar 2026 ¥34.9B
- 111 SOFTCREATEThis companyFY Mar 2026 ¥34.4B
- 112 DatasectionFY Mar 2026 ¥33.6B
- 113 Cross Marketing GroupFY Jun 2026 ¥33.2B
- … 529 companies
Workforce information
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) | ¥83.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥5.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.5 billion | Consolidated |
| Net sales | ¥34.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.4 billion | Consolidated |
| Diluted earnings per share | 162.74 yen | Consolidated |
| Cash and cash equivalents | ¥14.2 billion | Consolidated |
| Net assets | ¥29.2 billion | Consolidated |
| Ordinary income (loss) | ¥6.5 billion | Consolidated |
| Total assets | ¥42.1 billion | Consolidated |
| Return on equity | 18.2% | Consolidated |
| Equity-to-asset ratio | 59.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Basic earnings (loss) per share | 167.14 yen | Consolidated |
| Net assets per share | 991.53 yen | Consolidated |
| Dividend per share | 62 yen | Parent only |
| Operating revenue | ¥3.9 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Diluted earnings per share | 83.3 yen | Parent only |
| Total number of issued shares (common stock) | 27,550,278 shares | Parent only |
| Net assets | ¥12.8 billion | Parent only |
| Ordinary income (loss) | ¥2.5 billion | Parent only |
| Total assets | ¥14.4 billion | Parent only |
| Return on equity | 18.6% | Parent only |
| Equity-to-asset ratio | 85.9% | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Payout ratio | 72.5% | Parent only |
| Interim dividend per share | 31 yen | Parent only |
| Basic earnings (loss) per share | 85.54 yen | Parent only |
| Net assets per share | 489.67 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,230 people | Consolidated |
| Number of employees | 1,230 people | Consolidated |
| Average length of service (years) | 7 years | Parent only |
| Average annual salary | ¥6.89 million | Parent only |
| Average age (years) | 35.6 years old | Parent only |
| Number of employees | 25 people | Parent only |
| Number of employees | 25 people | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥34.4 billion | Consolidated |
| Average number of temporary employees | 134 people | Consolidated |
| Average number of temporary employees | 134 people | Consolidated |
| Number of associates accounted for using equity method | 4 companies | Consolidated |
| Investments accounted for using equity method | ¥0.9 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.7 billion | Consolidated |
| Depreciation | ¥1.4 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (13 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 | ¥0.98 million | Consolidated |
| Number of shares held | 16,327,026 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,211,300 shares | Consolidated |
| Number of shares | 27,550,278 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.0% | Consolidated |
| Shareholding ratio | 64.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,211,300 shares | Consolidated |
| Number of voting rights | 253,325 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.00 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥28.40 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 167.5% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥70.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.9 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥41.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥83.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥42.00 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0.05 million | Consolidated |
| Revenue | ¥28.04 million | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Change in average annual salary from the previous year | -4.8% | Parent only |
| Revenue | ¥2.19 million | Parent only |
| Revenue | ¥30.36 million | Parent only |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.4 billion | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other | ¥3.1 billion | Consolidated |
| Other | ¥2.87 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥3.1 billion | Consolidated |
| Goodwill | ¥1.9 billion | Consolidated |
| Goodwill | ¥1.9 billion | Consolidated |
| Software | ¥2.9 billion | Consolidated |
| Retained earnings | ¥21.5 billion | Consolidated |
| Notes receivable - trade | ¥8.0 billion | Consolidated |
| Merchandise | ¥0.6 billion | Consolidated |
| Non-current liabilities | ¥2.8 billion | Consolidated |
| Non-current assets | ¥15.2 billion | Consolidated |
| Land | ¥17.31 million | Consolidated |
| Accounts receivable - trade | ¥7.3 billion | Consolidated |
| Contract liabilities | ¥2.2 billion | Consolidated |
| Contract assets | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Buildings | ¥0.2 billion | Consolidated |
| Buildings, net | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥1.0 billion | Consolidated |
| Investments and other assets | ¥10.1 billion | Consolidated |
| Investment securities | ¥8.5 billion | Consolidated |
| Subscription rights to shares | ¥0.5 billion | Consolidated |
| Securities | ¥2.0 billion | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥1.2 billion | Consolidated |
| Shareholders' equity | ¥22.0 billion | Consolidated |
| Current liabilities | ¥10.0 billion | Consolidated |
| Current assets | ¥26.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥4.7 billion | Consolidated |
| Cash and cash equivalents | ¥14.2 billion | Consolidated |
| Cash and deposits | ¥13.2 billion | Consolidated |
| Net assets | ¥29.2 billion | Consolidated |
| Net assets | ¥29.2 billion | Consolidated |
| Total assets | ¥42.1 billion | Consolidated |
| Total assets | ¥42.1 billion | Consolidated |
| Deferred tax liabilities | ¥0.6 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-2.8 billion | Consolidated |
| Valuation and translation adjustments | ¥3.2 billion | Consolidated |
| Liabilities | ¥12.9 billion | Consolidated |
| Liabilities and net assets | ¥42.1 billion | Consolidated |
| Accounts payable - trade | ¥3.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-7.77 million | Consolidated |
| Allowance for doubtful accounts | ¥-3.70 million | Consolidated |
| Capital surplus | ¥2.4 billion | Consolidated |
| Capital stock | ¥0.9 billion | Consolidated |
| Provision for bonuses | ¥1.0 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥63.49 million | Consolidated |
| Net defined benefit liability | ¥1.1 billion | Consolidated |
| Long-term loans payable | ¥0.1 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥72.43 million | Consolidated |
| Non-controlling interests | ¥3.6 billion | Consolidated |
| Current portion of long-term loans payable | ¥65.44 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥39.17 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥1.6 billion | Parent only |
| Other capital surplus | ¥0.7 billion | Parent only |
| Software | ¥88.96 million | Parent only |
| General reserve | ¥0.1 billion | Parent only |
| Retained earnings | ¥11.2 billion | Parent only |
| Legal retained earnings | ¥8.61 million | Parent only |
| Prepaid expenses | ¥0.4 billion | Parent only |
| Non-current liabilities | ¥1.1 billion | Parent only |
| Non-current assets | ¥10.2 billion | Parent only |
| Land | ¥17.31 million | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings, net | ¥80.36 million | Parent only |
| Provision for directors' retirement benefits | ¥0.7 billion | Parent only |
| Investments and other assets | ¥9.8 billion | Parent only |
| Investment securities | ¥3.9 billion | Parent only |
| Lease and guarantee deposits | ¥0.6 billion | Parent only |
| Subscription rights to shares | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Accounts receivable - other | ¥0.4 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued expenses | ¥37.92 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥10.8 billion | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥4.3 billion | Parent only |
| Intangible assets | ¥91.46 million | Parent only |
| Cash and deposits | ¥3.2 billion | Parent only |
| Net assets | ¥12.8 billion | Parent only |
| Net assets | ¥12.8 billion | Parent only |
| Total assets | ¥14.4 billion | Parent only |
| Deferred tax liabilities | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥11.1 billion | Parent only |
| Treasury stock | ¥-2.8 billion | Parent only |
| Valuation and translation adjustments | ¥1.6 billion | Parent only |
| Liabilities | ¥1.6 billion | Parent only |
| Liabilities and net assets | ¥14.4 billion | Parent only |
| Capital surplus | ¥1.6 billion | Parent only |
| Legal capital surplus | ¥0.9 billion | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Provision for bonuses | ¥14.45 million | Parent only |
| Provision for retirement benefits | ¥12.90 million | Parent only |
| Long-term prepaid expenses | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥5.1 billion | Parent only |
| Telephone subscription right | ¥2.50 million | Parent only |
| Deposits received | ¥7.82 million | Parent only |
Statement of income (91 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.63 million | Consolidated |
| Other | ¥2.36 million | Consolidated |
| Other comprehensive income | ¥0.8 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.7 billion | Consolidated |
| Amortization of goodwill | ¥28.63 million | Consolidated |
| Amortization of goodwill | ¥28.63 million | Consolidated |
| Cancellation refund | ¥13.67 million | Consolidated |
| Dividends from surplus | ¥-1.5 billion | Consolidated |
| Comprehensive income | ¥5.4 billion | Consolidated |
| Sponsorship income | ¥0.1 billion | Consolidated |
| Interest income | ¥16.17 million | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥6.2 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥12.78 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.5 billion | Consolidated |
| Loss on retirement of non-current assets | ¥3.78 million | Consolidated |
| Cost of sales | ¥20.4 billion | Consolidated |
| Gross profit (loss) | ¥14.0 billion | Consolidated |
| Net sales | ¥34.4 billion | Consolidated |
| Net sales | ¥34.4 billion | Consolidated |
| Net income | ¥4.2 billion | Consolidated |
| Net income | ¥4.2 billion | Consolidated |
| Net income (loss) | ¥4.7 billion | Consolidated |
| Net income (loss) | ¥4.7 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated |
| Provision for directors' retirement benefits | ¥66.49 million | Consolidated |
| Loss on investments in partnership | ¥7.86 million | Consolidated |
| Loss on valuation of investment securities | ¥2.98 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.4 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥88.24 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.24 million | Consolidated |
| Compensation expenses | ¥2.56 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥15.69 million | Consolidated |
| Gain on step acquisitions | ¥88.55 million | Consolidated |
| Income taxes - current | ¥2.1 billion | Consolidated |
| Income taxes | ¥2.0 billion | Consolidated |
| Income taxes - deferred | ¥-66.83 million | Consolidated |
| Foreign exchange gains | ¥0.19 million | Consolidated |
| Extraordinary income | ¥0.1 billion | Consolidated |
| Extraordinary loss | ¥6.76 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.7 billion | Consolidated |
| Research and development expenses | ¥70.08 million | Consolidated |
| Research and development expenses | ¥70.08 million | Consolidated |
| Income (loss) before income taxes | ¥6.7 billion | Consolidated |
| Income (loss) before income taxes | ¥6.7 billion | Consolidated |
| Ordinary income | ¥6.5 billion | Consolidated |
| Ordinary income | ¥6.5 billion | Consolidated |
| Salaries and allowances | ¥2.7 billion | Consolidated |
| Disposal of treasury stock | ¥0.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0.17 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.8 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.63 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.39 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥27.14 million | Consolidated |
| Retirement benefit expenses | ¥74.29 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Other | ¥1.73 million | Parent only |
| Other | ¥0.13 million | Parent only |
| Dividends from surplus | ¥-1.5 billion | Parent only |
| Interest income | ¥2.00 million | Parent only |
| Dividend income | ¥59.23 million | Parent only |
| Operating income | ¥2.4 billion | Parent only |
| Operating revenue | ¥3.9 billion | Parent only |
| Non-operating income | ¥63.07 million | Parent only |
| Non-operating expenses | ¥2.32 million | Parent only |
| Operating expenses | ¥1.4 billion | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Gain on sales of subsidiaries | ¥79.08 million | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Directors' compensations | ¥70.85 million | Parent only |
| Provision for directors' retirement benefits | ¥24.25 million | Parent only |
| Gain on reversal of share acquisition rights | ¥8.93 million | Parent only |
| Share-based payment expenses | ¥0.2 billion | Parent only |
| Business consignment expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥0.5 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥-51.85 million | Parent only |
| Depreciation | ¥79.23 million | Parent only |
| Foreign exchange gains | ¥0.11 million | Parent only |
| Extraordinary income | ¥88.01 million | Parent only |
| Income (loss) before income taxes | ¥2.6 billion | Parent only |
| Ordinary income | ¥2.5 billion | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥0.8 billion | Parent only |
| Purchase of treasury stock | ¥-0.17 million | Parent only |
| Retirement benefit expenses | ¥1.04 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥4.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.1 billion | Consolidated |
| Total changes during the period | ¥1.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥28.63 million | Consolidated |
| Proceeds from exercise of stock options | ¥0.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.8 billion | Consolidated |
| Payments for contributions in insurance fund | ¥-1.85 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥32.24 million | Consolidated |
| Cancellation refund | ¥-13.67 million | Consolidated |
| Interest and dividends income received | ¥0.1 billion | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-0.7 billion | Consolidated |
| Interest and dividend income | ¥-0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥3.78 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-1.1 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.3 billion | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-0.05 million | Consolidated |
| Subtotal | ¥7.5 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥81.79 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥2.98 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-88.24 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥54.76 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-47.15 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-15.69 million | Consolidated |
| Purchase of short term investment securities | ¥-4.5 billion | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥2.5 billion | Consolidated |
| Purchase of property plant and equipment | ¥-91.81 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.1 billion | Consolidated |
| Share-based payment expenses | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Loss gain on step acquisitions | ¥-88.55 million | Consolidated |
| Income taxes paid | ¥-2.1 billion | Consolidated |
| Depreciation | ¥1.4 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.19 million | Consolidated |
| Purchase of intangible assets | ¥-1.8 billion | Consolidated |
| Proceeds from disposition of treasury stock | ¥0.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.17 million | Consolidated |
| Payments of loans receivable | ¥-16.74 million | Consolidated |
| Collection of loans receivable | ¥14.81 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.24 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥95.30 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥39.65 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.5 billion | Consolidated |
| Dividends | ¥-1.5 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-51.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥5.5 billion | Consolidated | Disclosed |
| Dividend per share | 62 | Parent only | Disclosed |
| Number of employees | 1,230 | Consolidated | Disclosed |
| Net assets | ¥29.2 billion | Consolidated | Disclosed |
| Net sales | ¥34.4 billion | Consolidated | Disclosed |
| Operating income | ¥6.2 billion | Consolidated | Disclosed |
| Operating revenue | ¥3.9 billion | Parent only | Disclosed |
| Ordinary income | ¥6.5 billion | Consolidated | Disclosed |
| Net income | ¥4.2 billion | Consolidated | Disclosed |
| Total assets | ¥42.1 billion | Consolidated | Disclosed |
| Operating margin | 18.1% | Consolidated | Calculated |
| Net margin | 12.1% | Consolidated | Calculated |
| Sales per employee | 27960481 yen | Consolidated | Calculated |
| Total asset turnover | 0.82 times | Consolidated | Calculated |
| Net assets to total assets | 69.4% | Consolidated | Calculated |