菊池製作所
株式会社菊池製作所
Company highlights
The company has paid a dividend for 2 consecutive years.
Key figures
Period May 2025 to Apr 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
菊池製作所
Period May 2025 to Apr 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.4 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Personnel expenses | ¥0.2 billion | Consolidated | |
| Fee expenses | ¥69.91 million | Parent only | |
| Taxes and dues | ¥41.39 million | Parent only | |
| Legal welfare expenses | ¥37.40 million | Parent only | |
| Depreciation | ¥24.22 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥23.39 million | Consolidated | |
| Directors' compensations | ¥20.02 million | Parent only | |
| Bonuses | ¥18.60 million | Parent only | |
| Retirement benefit expenses | ¥10.24 million | Consolidated | |
| Provision for directors' retirement benefits | ¥3.11 million | Consolidated | |
| Provision for bonuses | ¥2.83 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.2 billion | Consolidated |
| Operating income | ¥-0.2 billion | Consolidated | |
| Ordinary income | ¥-0.1 billion | Consolidated | |
| Net income | ¥0.1 billion | Consolidated |
菊池製作所
Selling, general and administrative expenses
Period May 2025 to Apr 2026Source Annual securities reports
- Salaries and allowances ¥0.4 billion
- Research and development expenses ¥0.2 billion
- Personnel expenses ¥0.2 billion
- Fee expenses ¥0.1 billion
- Taxes and dues ¥0.0 billion
- Legal welfare expenses ¥0.0 billion
- Other (not itemized) ¥0.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
菊池製作所
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
菊池製作所
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥5.0B | ¥5.1B | ¥5.2B | ¥5.5B | ¥6.1B |
| Year on year (%) | +13.0% | +1.0% | +2.2% | +4.7% | +11.7% |
| Ordinary income (loss) | -¥0.9B | -¥0.9B | -¥1.0B | -¥0.5B | -¥0.1B |
| Change from prior year | 0.94x | 1.09x | 1.05x | 0.46x | 0.25x |
| Ordinary income (loss) as a share of Net sales | -16.9% | -18.2% | -18.8% | -8.3% | -1.9% |
| Change (percentage points) | +3.4 points◆ | -1.3 points | -0.6 points | +10.5 points◆ | +6.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Ordinary income (loss) as a share of revenue -4.1 points, Ordinary income (loss) profit to loss
- 2015Ordinary income (loss) loss to profit
- 2016Ordinary income (loss) as a share of revenue -7.3 points, Ordinary income (loss) profit to loss
- 2017Ordinary income (loss) as a share of revenue +2.2 points
- 2018Ordinary income (loss) as a share of revenue +2.7 points
- 2019Ordinary income (loss) as a share of revenue +3.9 points, Ordinary income (loss) loss to profit
- 2020Ordinary income (loss) as a share of revenue -10.4 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue -11.9 points
- 2022Ordinary income (loss) as a share of revenue +3.4 points
- 2025Ordinary income (loss) as a share of revenue +10.5 points
- 2026Ordinary income (loss) as a share of revenue +6.4 points
菊池製作所
Earnings and net assets per share over time
Unit yenSource Annual securities reports
菊池製作所
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 | ¥5.0 billion | ¥5.1 billion | ¥5.2 billion | ¥5.5 billion | ¥6.1 billion |
| Ordinary income (loss) | ¥-0.9 billion | ¥-0.9 billion | ¥-1.0 billion | ¥-0.5 billion | ¥-0.1 billion |
| Net income (loss) attributable to owners of parent | ¥-0.7 billion | ¥-1.1 billion | ¥-0.8 billion | ¥43.01 million | ¥0.1 billion |
| Comprehensive income | ¥-1.1 billion | ¥-1.5 billion | ¥-0.7 billion | ¥-0.5 billion | ¥0.9 billion |
| Net assets | ¥5.9 billion | ¥4.6 billion | ¥4.4 billion | ¥5.4 billion | ¥6.3 billion |
| Total assets | ¥9.8 billion | ¥9.1 billion | ¥8.8 billion | ¥8.6 billion | ¥9.2 billion |
| Net assets per share | 486.03 yen | 380.25 yen | 363.26 yen | 419.22 yen | 496.69 yen |
| Basic earnings (loss) per share | -55.43 yen | -91.15 yen | -67.73 yen | 3.56 yen | 8.54 yen |
| Equity-to-asset ratio | 60.1% | 50.6% | 49.8% | 59.2% | 65.4% |
| Return on equity | -10.3% | -21.0% | -18.2% | 0.9% | 1.9% |
| Net cash provided by (used in) operating activities | ¥-0.3 billion | ¥-0.7 billion | ¥-0.5 billion | ¥-0.7 billion | ¥0.5 billion |
| Net cash provided by (used in) investing activities | ¥56.22 million | ¥-75.89 million | ¥0.2 billion | ¥0.8 billion | ¥-63.19 million |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥0.7 billion | ¥0.2 billion | ¥0.6 billion | ¥-0.4 billion |
| Cash and cash equivalents | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion | ¥2.2 billion | ¥2.3 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.1 billion | ¥4.2 billion | ¥4.2 billion | ¥4.3 billion | ¥4.6 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.4 billion | ¥-0.3 billion | ¥-0.1 billion | ¥28.40 million |
| Net income (loss) | ¥-0.3 billion | ¥-0.8 billion | ¥-0.4 billion | ¥0.7 billion | ¥0.2 billion |
| Capital stock | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion |
| Total number of issued shares (common stock) | 12,337,700 shares | 12,337,700 shares | 12,337,700 shares | 12,337,700 shares | 12,337,700 shares |
| Net assets | ¥6.0 billion | ¥4.7 billion | ¥4.3 billion | ¥4.6 billion | ¥5.4 billion |
| Total assets | ¥9.1 billion | ¥8.0 billion | ¥7.6 billion | ¥6.7 billion | ¥7.3 billion |
| Net assets per share | 499.33 yen | 386.84 yen | 357.99 yen | 378.89 yen | 446.52 yen |
| Dividend per share | 10 yen | Could not be retrieved | Could not be retrieved | 10 yen | 10 yen |
| Basic earnings (loss) per share | -27.07 yen | -67.07 yen | -33.96 yen | 58.88 yen | 14.74 yen |
| Equity-to-asset ratio | 66.5% | 58.6% | 56.9% | 68.5% | 74.2% |
| Return on equity | -5.0% | -15.1% | -9.1% | 16.0% | 3.6% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 17.0% | 67.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 4/2026 | ¥10 | Could not be retrieved | 67.8% | |
| FY ending 4/2025 | ¥10 | Could not be retrieved | 17.0% | |
| FY 2024 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 4/2022 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 4/2021 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 4/2020 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 4/2019 | ¥10 | Could not be retrieved | 13.6% | |
| FY ending 4/2018 | ¥7 | Could not be retrieved | 305.9% | |
| FY ending 4/2017 | ¥7 | Could not be retrieved | 44.9% | |
| FY ending 4/2016 | ¥7 | Could not be retrieved | Could not be retrieved | |
| FY ending 4/2015 | ¥7 | Could not be retrieved | 34.9% | Stock split or share consolidation noted |
| FY ending 4/2014 | ¥20 | Could not be retrieved | 97.2% | |
| FY ending 4/2013 | ¥20 | Could not be retrieved | 85.1% |
菊池製作所
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
菊池製作所
Unit %Source Annual securities reports
- Financial institutions0.80%
- Securities firms3.70%
- Other corporations38.00%
- Foreign holders (institutions)1.60%
- Foreign holders (individuals)0.10%
- Individuals and others55.70%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 4/2026 | ¥0.5 billion | ¥94.20 million |
| FY ending 4/2025 | ¥0.5 billion | Could not be retrieved |
| FY ending 4/2021 | ¥0.2 billion | ¥0.4 billion |
| FY ending 4/2020 | ¥0.2 billion | Could not be retrieved |
Revenue scale in the same industry
菊池製作所
Source Annual securities reports of each company
Metal Products: 88 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 LIXILFY Mar 2026 ¥1.5T
- 2 Toyo Seikan GroupFY Mar 2026 ¥963.2B
- 3 NHK SPRINGFY Mar 2026 ¥816.9B
- … 74 companies
- 78 SHINPOFY Jun 2025 ¥7.4B
- 79 MIEFY Mar 2026 ¥7.1B
- 80 菊池製作所This companyFY Apr 2026 ¥6.1B
- 81 LOBTEX.COFY Mar 2026 ¥5.7B
- 82 SUPER TOOLFY Mar 2026 ¥5.4B
- … 6 companies
Workforce information
Administrative filings and published information
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 4,477 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ForvisMazarsJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥31.00 million |
| Non-audit fees (this year, total) | ¥3.00 million |
| Going concern note | Stated as not applicable |
| 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 | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Net sales | ¥6.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-63.19 million | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Ordinary income (loss) | ¥-0.1 billion | Consolidated |
| Total assets | ¥9.2 billion | Consolidated |
| Return on equity | 1.9% | Consolidated |
| Equity-to-asset ratio | 65.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 8.54 yen | Consolidated |
| Net assets per share | 496.69 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Total number of issued shares (common stock) | 12,337,700 shares | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Ordinary income (loss) | ¥28.40 million | Parent only |
| Total assets | ¥7.3 billion | Parent only |
| Return on equity | 3.6% | Parent only |
| Equity-to-asset ratio | 74.2% | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Payout ratio | 67.8% | Parent only |
| Basic earnings (loss) per share | 14.74 yen | Parent only |
| Net assets per share | 446.52 yen | Parent only |
Employees (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 339 people | Consolidated |
| Average length of service (years) | 19.3 years | Parent only |
| Average annual salary | ¥4.73 million | Parent only |
| Average age (years) | 46.5 years old | Parent only |
| Number of employees | 236 people | Parent only |
| Number of employees | 236 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 4 people | Consolidated |
| Number of associates accounted for using equity method | 5 companies | Consolidated |
| Write-downs of inventories | ¥0.1 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Total return on the share price index | 151.9% | Parent only |
Shares (15 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 | ¥37.63 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares held | 7,426,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 258,200 shares | Consolidated |
| Number of shares | 12,337,700 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.1% | Consolidated |
| Shareholding ratio | 61.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 258,200 shares | Consolidated |
| Total of valuation gain (loss) | ¥1.8 billion | Consolidated |
| Number of voting rights | 120,635 units | Consolidated |
| Carrying amount on the balance sheet | ¥45.41 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥2.4 billion | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Number of issues | 22 issues | Consolidated |
| Total shareholder return | 190.0% | 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 | ¥0.5 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥94.20 million | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥31.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥3.00 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥29.54 million | Consolidated |
| Revenue | ¥-10.00 million | Consolidated |
| Change in average annual salary from the previous year | 11.4% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥22.16 million | Parent only |
| Revenue | ¥25.13 million | Parent only |
Balance sheet (151 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.54 million | Consolidated |
| Other | ¥75.38 million | Consolidated |
| Other | ¥37.63 million | Consolidated |
| Other | ¥51.08 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥3.21 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Consolidated |
| Other, net | ¥20.15 million | Consolidated |
| Software | ¥11.39 million | Consolidated |
| Lease obligations | ¥44.03 million | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Retained earnings | ¥0.3 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Merchandise and finished goods | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥2.0 billion | Consolidated |
| Non-current assets | ¥4.5 billion | Consolidated |
| Land | ¥0.5 billion | Consolidated |
| Accounts receivable - trade | ¥0.8 billion | Consolidated |
| Contract assets | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥50.82 million | Consolidated |
| Buildings and structures | ¥3.0 billion | Consolidated |
| Buildings and structures, net | ¥0.8 billion | Consolidated |
| Construction in progress | ¥34.24 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥2.9 billion | Consolidated |
| Investment securities | ¥2.9 billion | Consolidated |
| Liabilities from application of equity method | ¥0.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥1.5 billion | Consolidated |
| Income taxes payable | ¥29.68 million | Consolidated |
| Accrued expenses | ¥86.49 million | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥4.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥3.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥0.9 billion | Consolidated |
| Current assets | ¥4.7 billion | Consolidated |
| Accumulated depreciation | ¥-17.48 million | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Accumulated depreciation | ¥-3.3 billion | Consolidated |
| Goodwill | ¥-26.10 million | Consolidated |
| Goodwill | ¥-0.5 billion | Consolidated |
| Goodwill | ¥-0.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥14.60 million | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Cash and deposits | ¥2.6 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Total assets | ¥9.2 billion | Consolidated |
| Deferred tax liabilities | ¥0.6 billion | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥1.4 billion | Consolidated |
| Liabilities | ¥2.9 billion | Consolidated |
| Liabilities and net assets | ¥9.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.78 million | Consolidated |
| Allowance for doubtful accounts | ¥-36.23 million | Consolidated |
| Capital surplus | ¥3.2 billion | Consolidated |
| Capital stock | ¥1.3 billion | Consolidated |
| Asset retirement obligations | ¥9.34 million | Consolidated |
| Provision for bonuses | ¥74.11 million | Consolidated |
| Remeasurements of defined benefit plans | ¥0.62 million | Consolidated |
| Net defined benefit liability | ¥1.28 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Electronically recorded obligations - operating | ¥90.87 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥69.43 million | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Deposits received | ¥17.49 million | Consolidated |
| Current portion of long-term loans payable | ¥29.33 million | Consolidated |
| Other | ¥2.00 million | Parent only |
| Other | ¥64.70 million | Parent only |
| Other | ¥20.15 million | Parent only |
| Other | ¥50.80 million | Parent only |
| Other | ¥94.52 million | Parent only |
| Other | ¥3.19 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Parent only |
| Software | ¥9.48 million | Parent only |
| Lease obligations | ¥44.03 million | Parent only |
| Work in process | ¥0.2 billion | Parent only |
| General reserve | ¥1.1 billion | Parent only |
| Retained earnings | ¥1.9 billion | Parent only |
| Legal retained earnings | ¥1.00 million | Parent only |
| Raw materials and supplies | ¥0.1 billion | Parent only |
| Merchandise and finished goods | ¥89.90 million | Parent only |
| Non-current liabilities | ¥1.1 billion | Parent only |
| Non-current assets | ¥4.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥51.74 million | Parent only |
| Land | ¥0.4 billion | Parent only |
| Accounts receivable - trade | ¥0.6 billion | Parent only |
| Contract assets | ¥93.93 million | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Tools, furniture and fixtures | ¥51.92 million | Parent only |
| Buildings | ¥2.8 billion | Parent only |
| Buildings, net | ¥0.7 billion | Parent only |
| Construction in progress | ¥33.45 million | Parent only |
| Provision for directors' retirement benefits | ¥0.4 billion | Parent only |
| Investments and other assets | ¥3.2 billion | Parent only |
| Investment securities | ¥2.9 billion | Parent only |
| Property, plant and equipment | ¥1.4 billion | Parent only |
| Accounts receivable - other | ¥1.01 million | Parent only |
| Income taxes payable | ¥14.84 million | Parent only |
| Accrued expenses | ¥60.09 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥4.2 billion | Parent only |
| Structures | ¥89.39 million | Parent only |
| Structures, net | ¥48.54 million | Parent only |
| Machinery and equipment | ¥2.7 billion | Parent only |
| Machinery and equipment, net | ¥0.2 billion | Parent only |
| Current liabilities | ¥0.8 billion | Parent only |
| Current assets | ¥2.7 billion | Parent only |
| Accumulated depreciation | ¥-0.7 billion | Parent only |
| Accumulated depreciation | ¥-1.7 billion | Parent only |
| Accumulated depreciation | ¥-40.31 million | Parent only |
| Accumulated depreciation | ¥-2.3 billion | Parent only |
| Accumulated depreciation | ¥-4.08 million | Parent only |
| Goodwill | ¥-17.59 million | Parent only |
| Goodwill | ¥-0.5 billion | Parent only |
| Goodwill | ¥-0.54 million | Parent only |
| Goodwill | ¥-0.2 billion | Parent only |
| Goodwill | ¥-0.25 million | Parent only |
| Intangible assets | ¥12.67 million | Parent only |
| Cash and deposits | ¥1.5 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.78 million | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Total assets | ¥7.3 billion | Parent only |
| Deferred tax liabilities | ¥0.6 billion | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥1.2 billion | Parent only |
| Liabilities | ¥1.9 billion | Parent only |
| Liabilities and net assets | ¥7.3 billion | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-16.73 million | Parent only |
| Capital surplus | ¥1.2 billion | Parent only |
| Legal capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Asset retirement obligations | ¥9.34 million | Parent only |
| Provision for bonuses | ¥73.06 million | Parent only |
| Vehicle and delivery equipment | ¥4.33 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Long-term loans receivable | ¥0.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥90.87 million | Parent only |
| Electronically recorded monetary claims - operating | ¥69.43 million | Parent only |
| Deposits received | ¥14.03 million | Parent only |
Statement of income (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥37.08 million | Consolidated |
| Other | ¥14.41 million | Consolidated |
| Other comprehensive income | ¥0.9 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.8 billion | Consolidated |
| Personnel expenses | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Subsidy income | ¥0.3 billion | Consolidated |
| Comprehensive income | ¥0.9 billion | Consolidated |
| Interest income | ¥5.74 million | Consolidated |
| Dividend income | ¥37.63 million | Consolidated |
| Operating income | ¥-0.2 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated |
| Loss on tax purpose reduction entry of non-current assets | ¥44.47 million | Consolidated |
| Gain on sales of non-current assets | ¥0.46 million | Consolidated |
| Cost of sales | ¥4.9 billion | Consolidated |
| Gross profit (loss) | ¥1.2 billion | Consolidated |
| Net sales | ¥6.1 billion | Consolidated |
| Net income | ¥0.1 billion | Consolidated |
| Net income | ¥0.1 billion | Consolidated |
| Net income (loss) | ¥40.67 million | Consolidated |
| Net income (loss) | ¥40.67 million | Consolidated |
| Provision for directors' retirement benefits | ¥3.11 million | Consolidated |
| Loss on investments in partnership | ¥55.53 million | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥5.23 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-63.19 million | Consolidated |
| Gain on change in equity | ¥75.70 million | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.1 billion | Consolidated |
| Interest expenses | ¥10.44 million | Consolidated |
| Income taxes - current | ¥85.36 million | Consolidated |
| Income taxes | ¥83.17 million | Consolidated |
| Income taxes - deferred | ¥-2.19 million | Consolidated |
| Depreciation | ¥24.22 million | Consolidated |
| Impairment loss | ¥6.39 million | Consolidated |
| Foreign exchange losses | ¥10.31 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥92.93 million | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥56.08 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥48.31 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥61.58 million | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Ordinary income | ¥-0.1 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Subsidy income | ¥49.83 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥23.39 million | Consolidated |
| Provision for bonuses | ¥2.83 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-0.12 million | Consolidated |
| Retirement benefit expenses | ¥10.24 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-62.46 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-62.46 million | Consolidated |
| Other | ¥35.24 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Subsidy income | ¥4.09 million | Parent only |
| Interest income | ¥14.65 million | Parent only |
| Dividend income | ¥37.63 million | Parent only |
| Total | ¥4.1 billion | Parent only |
| Ending goods | ¥1.13 million | Parent only |
| Beginning goods | ¥19.81 million | Parent only |
| Operating income | ¥7.44 million | Parent only |
| Non-operating income | ¥93.73 million | Parent only |
| Non-operating expenses | ¥72.77 million | Parent only |
| Loss on tax purpose reduction entry of non-current assets | ¥44.47 million | Parent only |
| Gain on sales of non-current assets | ¥0.30 million | Parent only |
| Cost of sales | ¥4.0 billion | Parent only |
| Gross profit (loss) | ¥0.6 billion | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Cost of purchased goods | ¥17.13 million | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Cost of products manufactured | ¥3.9 billion | Parent only |
| Directors' compensations | ¥20.02 million | Parent only |
| Provision for directors' retirement benefits | ¥3.11 million | Parent only |
| Loss on investments in partnership | ¥55.53 million | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Loss on valuation of investment securities | ¥5.23 million | Parent only |
| Interest expenses | ¥7.24 million | Parent only |
| Fee expenses | ¥69.91 million | Parent only |
| Commission fees | ¥10.00 million | Parent only |
| Income taxes - current | ¥34.31 million | Parent only |
| Income taxes | ¥32.12 million | Parent only |
| Income taxes - deferred | ¥-2.19 million | Parent only |
| Legal welfare expenses | ¥37.40 million | Parent only |
| Depreciation | ¥21.76 million | Parent only |
| Foreign exchange gains | ¥2.12 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥54.04 million | Parent only |
| Research and development expenses | ¥24.10 million | Parent only |
| Taxes and dues | ¥41.39 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥28.40 million | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Subsidy income | ¥49.83 million | Parent only |
| Ending finished goods cos | ¥88.78 million | Parent only |
| Beginning finished goods cos | ¥88.54 million | Parent only |
| Selling, general and administrative expenses | ¥0.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-1.01 million | Parent only |
| Bonuses | ¥18.60 million | Parent only |
| Provision for bonuses | ¥2.83 million | Parent only |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥4.34 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.8 billion | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.8 billion | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-6.55 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.1 billion | Consolidated |
| Interest expenses paid | ¥-11.75 million | Consolidated |
| Interest and dividends income received | ¥41.02 million | Consolidated |
| Subsidy income | ¥-0.3 billion | Consolidated |
| Interest and dividend income | ¥-43.37 million | Consolidated |
| Loss on tax purpose reduction entry of non-current assets | ¥44.47 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥0.5 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.2 billion | Consolidated |
| Payments into time deposits | ¥-0.4 billion | Consolidated |
| Subtotal | ¥0.5 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥3.11 million | Consolidated |
| Loss gain on investments in partnership | ¥55.53 million | Consolidated |
| Purchase of investment securities | ¥-0.3 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.4 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥5.23 million | Consolidated |
| Loss (gain) on change in equity | ¥-75.70 million | Consolidated |
| Equity in earnings losses of affiliates | ¥0.1 billion | Consolidated |
| Interest expenses | ¥10.44 million | Consolidated |
| Purchase of property plant and equipment | ¥-86.63 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.68 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-0.46 million | Consolidated |
| Decrease (increase) in inventories | ¥53.81 million | Consolidated |
| Income taxes paid | ¥-0.1 billion | Consolidated |
| Income taxes refund | ¥14.87 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Impairment loss | ¥6.39 million | Consolidated |
| Purchase of intangible assets | ¥-7.57 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥23.32 million | Consolidated |
| Proceeds from subsidy income | ¥49.83 million | Consolidated |
| Subsidy income | ¥-49.83 million | Consolidated |
| Collection of loans receivable | ¥1.25 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥10.16 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-7.33 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-32.31 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.5 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 339 | Consolidated | Disclosed |
| Net assets | ¥6.3 billion | Consolidated | Disclosed |
| Net sales | ¥6.1 billion | Consolidated | Disclosed |
| Operating income | ¥-0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥-0.1 billion | Consolidated | Disclosed |
| Net income | ¥0.1 billion | Consolidated | Disclosed |
| Total assets | ¥9.2 billion | Consolidated | Disclosed |
| Operating margin | -4.1% | Consolidated | Calculated |
| Net margin | 1.7% | Consolidated | Calculated |
| Sales per employee | 17975560 yen | Consolidated | Calculated |
| Total asset turnover | 0.66 times | Consolidated | Calculated |
| Net assets to total assets | 68.3% | Consolidated | Calculated |