TECHNOFLEX
TECHNOFLEX CORPORATION
Company highlights
The largest segment by revenue is 継手事業, at 58.3% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TECHNOFLEX
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 継手事業 | ¥15.1 billion | 58.3% | ¥13.3 billion | ¥2.8 billion | 62.0% | 18.7% | ¥2.1 billion |
| 防災・工事事業 | ¥6.8 billion | 26.2% | ¥5.0 billion | ¥1.5 billion | 33.1% | 22.2% | ¥0.6 billion |
| 自動車・ロボット事業 | ¥2.1 billion | 8.1% | ¥1.9 billion | ¥97.91 million | 2.1% | 4.7% | ¥-52.51 million |
| Nursing care business | ¥1.9 billion | 7.4% | ¥1.8 billion | ¥0.1 billion | 2.8% | 6.6% | ¥0.1 billion |
| Total of the businesses | ¥25.9 billion | 100.0% | ¥4.6 billion | 100.0% | |||
Revenue and profit
TECHNOFLEX
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥1.3 billion | Consolidated |
| Bonuses | ¥0.6 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Parent only | |
| Research and development expenses | ¥83.40 million | Consolidated | |
| Retirement benefit expenses | ¥54.67 million | Consolidated | |
| Amortization of goodwill | ¥51.34 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥8.9 billion | Consolidated |
| Ordinary income | ¥3.9 billion | Consolidated | |
| Operating income | ¥3.9 billion | Consolidated | |
| Net income | ¥3.1 billion | Consolidated |
TECHNOFLEX
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries ¥1.3 billion
- Bonuses ¥0.6 billion
- Depreciation ¥0.3 billion
- Research and development expenses ¥0.1 billion
- Retirement benefit expenses ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Other (not itemized) ¥2.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
TECHNOFLEX
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
TECHNOFLEX
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥19.6B | ¥22.2B | ¥21.2B | ¥22.0B | ¥26.0B |
| Year on year (%) | +4.8% | +12.9% | -4.2% | +3.8% | +18.1% |
| Ordinary income (loss) | ¥2.8B | ¥3.1B | ¥1.5B | ¥2.1B | ¥3.9B |
| Change from prior year | +43.9% | +10.2% | -50.5% | +40.8% | +83.8% |
| Ordinary income (loss) as a share of Net sales | 14.1% | 13.8% | 7.1% | 9.7% | 15.1% |
| Change (percentage points) | +3.8 points◆ | -0.3 points | -6.7 points◆ | +2.6 points◆ | +5.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2020Ordinary income (loss) as a share of revenue -2.5 points
- 2021Ordinary income (loss) as a share of revenue +3.8 points
- 2023Ordinary income (loss) as a share of revenue -6.7 points
- 2024Ordinary income (loss) as a share of revenue +2.6 points
- 2025Ordinary income (loss) as a share of revenue +5.4 points
TECHNOFLEX
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TECHNOFLEX
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 | ¥19.6 billion | ¥22.2 billion | ¥21.2 billion | ¥22.0 billion | ¥26.0 billion |
| Ordinary income (loss) | ¥2.8 billion | ¥3.1 billion | ¥1.5 billion | ¥2.1 billion | ¥3.9 billion |
| Net income (loss) attributable to owners of parent | ¥1.7 billion | ¥2.4 billion | ¥1.0 billion | ¥1.3 billion | ¥3.1 billion |
| Comprehensive income | ¥2.2 billion | ¥2.8 billion | ¥1.3 billion | ¥1.9 billion | ¥3.3 billion |
| Net assets | ¥20.5 billion | ¥22.6 billion | ¥22.4 billion | ¥23.4 billion | ¥25.7 billion |
| Total assets | ¥29.0 billion | ¥33.1 billion | ¥32.5 billion | ¥35.9 billion | ¥39.0 billion |
| Net assets per share | 1,106.33 yen | 1,216.32 yen | 1,224.84 yen | 1,274.76 yen | 1,401.18 yen |
| Basic earnings (loss) per share | 94.22 yen | 132.16 yen | 52.76 yen | 71.67 yen | 170.41 yen |
| Diluted earnings per share | 93.98 yen | 131.85 yen | 52.63 yen | 71.51 yen | 169.98 yen |
| Equity-to-asset ratio | 69.6% | 67.4% | 69.2% | 65.1% | 65.9% |
| Return on equity | 8.8% | 11.4% | 4.3% | 5.7% | 12.7% |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥1.8 billion | ¥1.9 billion | ¥2.8 billion | ¥5.2 billion |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | ¥-2.0 billion | ¥-2.9 billion | ¥-3.4 billion | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | ¥1.8 billion | ¥-1.3 billion | ¥1.4 billion | ¥-2.3 billion |
| Cash and cash equivalents | ¥4.6 billion | ¥6.2 billion | ¥4.0 billion | ¥5.1 billion | ¥7.9 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥10.7 billion | ¥12.3 billion | ¥10.6 billion | ¥10.7 billion | ¥12.1 billion |
| Ordinary income (loss) | ¥2.3 billion | ¥2.0 billion | ¥1.5 billion | ¥1.0 billion | ¥1.7 billion |
| Net income (loss) | ¥1.8 billion | ¥2.0 billion | ¥1.3 billion | ¥0.7 billion | ¥1.9 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 21,360,000 shares | 21,360,000 shares | 21,360,000 shares | 21,360,000 shares | 21,360,000 shares |
| Net assets | ¥16.2 billion | ¥17.4 billion | ¥17.6 billion | ¥17.4 billion | ¥18.3 billion |
| Total assets | ¥22.2 billion | ¥26.2 billion | ¥25.9 billion | ¥28.7 billion | ¥28.8 billion |
| Net assets per share | 885.42 yen | 948.4 yen | 962.28 yen | 949.52 yen | 1,000.24 yen |
| Dividend per share | 41 yen | 54 yen | 54 yen | 54 yen | 69 yen |
| Interim dividend per share | 20 yen | 21 yen | 27 yen | 27 yen | 27 yen |
| Basic earnings (loss) per share | 98.65 yen | 111.15 yen | 73.24 yen | 40.09 yen | 103.84 yen |
| Diluted earnings per share | 98.39 yen | 110.9 yen | 73.06 yen | 40 yen | 103.58 yen |
| Equity-to-asset ratio | 72.8% | 66.4% | 68.1% | 60.7% | 63.7% |
| Return on equity | 11.5% | 12.1% | 7.7% | 4.2% | 10.7% |
| Payout ratio | 41.6% | 48.6% | 73.7% | 134.7% | 66.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥69 | ¥27 | 66.4% | |
| FY ending 12/2024 | ¥54 | ¥27 | 134.7% | |
| FY ending 12/2023 | ¥54 | ¥27 | 73.7% | |
| FY ending 12/2022 | ¥54 | ¥21 | 48.6% | |
| FY ending 12/2021 | ¥41 | ¥20 | 41.6% | |
| FY ending 12/2020 | ¥41 | ¥20 | 41.6% | |
| FY ending 12/2019 | ¥38 | ¥14 | 53.3% | |
| FY ending 12/2018 | ¥26 | ¥12 | 39.3% | |
| FY ending 12/2017 | ¥30 | ¥12 | 93.3% | |
| FY ending 12/2016 | ¥15 | ¥5 | 26.5% |
TECHNOFLEX
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TECHNOFLEX
Unit %Source Annual securities reports
- Financial institutions1.55%
- Securities firms1.28%
- Other corporations55.08%
- Foreign holders (institutions)3.05%
- Foreign holders (individuals)0.02%
- Individuals and others39.02%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈱ティーエムアセット | 60.55% | 11,101,200 |
| 2 | 東京中小企業投資育成㈱ | 1.91% | 350,000 |
| 3 | 前島 岳 | 1.66% | 304,000 |
| 4 | 株式会社日本カストディ銀行(信託口) | 0.94% | 172,200 |
| 5 | 株式会社SBI証券 | 0.82% | 149,574 |
| 6 | 木ノ下 貴美子 | 0.6% | 110,000 |
| 7 | 前島 諒三 | 0.55% | 100,000 |
| 8 | STATE STREET BANK AND TRUST COMPANY 510371(常任代理人 株式会社みずほ銀行決済営業部) | 0.5% | 92,000 |
| 9 | 日本マスタートラスト信託銀行株式会社(信託口) | 0.49% | 90,300 |
| 10 | 松井 武 | 0.49% | 90,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥83.40 million | ¥1.1 billion |
| FY ending 12/2020 | ¥0.1 billion | ¥1.1 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| 継手事業 | ¥82.37 million | ¥1.0 billion |
| 防災・工事事業 | Could not be retrieved | ¥64.72 million |
| 自動車・ロボット事業 | ¥0.96 million | ¥17.24 million |
| Nursing care business | ¥0.07 million | ¥80.68 million |
Revenue scale in the same industry
TECHNOFLEX
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
- … 38 companies
- 42 SANYO INDUSTRIESFY Mar 2026 ¥29.0B
- 43 NIPPON FILCONFY Nov 2025 ¥27.8B
- 44 TECHNOFLEXThis companyFY Dec 2025 ¥26.0B
- 45 KFCFY Mar 2026 ¥25.5B
- 46 SEFY Mar 2026 ¥25.4B
- … 42 companies
Workforce information
Women 81 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 366 |
| Annual paid leave taken |
82% |
| Share of board members who are women | 12.5% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2018-01-31 | 災害時拠点強靱化緊急促進事業 | 国土交通省 | ¥4.11 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 三優監査法人 |
| Audit fees (this year, total) | ¥33.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥4.11 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.2 billion | Consolidated |
| Net sales | ¥26.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Diluted earnings per share | 169.98 yen | Consolidated |
| Cash and cash equivalents | ¥7.9 billion | Consolidated |
| Net assets | ¥25.7 billion | Consolidated |
| Ordinary income (loss) | ¥3.9 billion | Consolidated |
| Total assets | ¥39.0 billion | Consolidated |
| Return on equity | 12.7% | Consolidated |
| Equity-to-asset ratio | 65.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Consolidated |
| Basic earnings (loss) per share | 170.41 yen | Consolidated |
| Net assets per share | 1,401.18 yen | Consolidated |
| Dividend per share | 69 yen | Parent only |
| Net sales | ¥12.1 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Diluted earnings per share | 103.58 yen | Parent only |
| Total number of issued shares (common stock) | 21,360,000 shares | Parent only |
| Net assets | ¥18.3 billion | Parent only |
| Ordinary income (loss) | ¥1.7 billion | Parent only |
| Total assets | ¥28.8 billion | Parent only |
| Return on equity | 10.7% | Parent only |
| Equity-to-asset ratio | 63.7% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 66.4% | Parent only |
| Interim dividend per share | 27 yen | Parent only |
| Basic earnings (loss) per share | 103.84 yen | Parent only |
| Net assets per share | 1,000.24 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 809 people | Consolidated |
| Number of employees | 809 people | Consolidated |
| Wage gap between men and women (all employees) | 73.2% | Parent only |
| Average length of service (years) | 14 years | Parent only |
| Average annual salary | ¥5.96 million | Parent only |
| Average age (years) | 46.2 years old | Parent only |
| Number of employees | 251 people | Parent only |
| Number of employees | 251 people | Parent only |
| Number of employees | 251 people | Parent only |
| Wage gap between men and women (regular employees) | 79.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 66.7% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥26.0 billion | Consolidated |
| Average number of temporary employees | 195 people | Consolidated |
| Average number of temporary employees | 195 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.1 billion | Consolidated |
| Write-downs of inventories | ¥10.65 million | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 23.1% | Parent only |
| Average number of temporary employees | 104 people | Parent only |
| Average number of temporary employees | 104 people | Parent only |
| Average number of temporary employees | 104 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 4.3% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 12,559,274 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,026,900 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥2.69 million | Consolidated |
| Number of shares | 21,360,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 14.2% | Consolidated |
| Shareholding ratio | 68.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,026,900 shares | Consolidated |
| Number of voting rights | 183,055 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Total shareholder return | 242.3% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥83.40 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.1 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥33.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥4.11 million | Consolidated |
| Fees for audit and attestation services - total | ¥33.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥4.11 million | Consolidated |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Other | ¥2.0 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥0.2 billion | Consolidated |
| Goodwill | ¥64.18 million | Consolidated |
| Goodwill | ¥64.18 million | Consolidated |
| Investments in leases | ¥0.6 billion | Consolidated |
| Work in process | ¥0.8 billion | Consolidated |
| Retained earnings | ¥23.1 billion | Consolidated |
| Raw materials and supplies | ¥2.9 billion | Consolidated |
| Notes receivable - trade | ¥19.06 million | Consolidated |
| Notes receivable - trade | ¥4.1 billion | Consolidated |
| Merchandise and finished goods | ¥1.1 billion | Consolidated |
| Non-current liabilities | ¥5.8 billion | Consolidated |
| Non-current assets | ¥19.1 billion | Consolidated |
| Land | ¥5.9 billion | Consolidated |
| Accounts receivable - trade | ¥4.1 billion | Consolidated |
| Contract assets | ¥53.48 million | Consolidated |
| Allowance for construction loss | ¥1.09 million | Consolidated |
| Buildings and structures | ¥17.2 billion | Consolidated |
| Buildings and structures, net | ¥9.7 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥15.69 million | Consolidated |
| Investments and other assets | ¥1.0 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Property, plant and equipment | ¥17.8 billion | Consolidated |
| Advances received on construction contracts in progress | ¥0.3 billion | Consolidated |
| Advances received on construction contracts in progress | ¥0.3 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.9 billion | Consolidated |
| Shareholders' equity | ¥23.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥7.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.8 billion | Consolidated |
| Current liabilities | ¥7.5 billion | Consolidated |
| Current assets | ¥19.9 billion | Consolidated |
| Accumulated depreciation | ¥-1.5 billion | Consolidated |
| Accumulated depreciation | ¥-7.6 billion | Consolidated |
| Accumulated depreciation | ¥-6.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥1.8 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥7.9 billion | Consolidated |
| Cash and deposits | ¥7.9 billion | Consolidated |
| Short-term loans payable | ¥1.2 billion | Consolidated |
| Net assets | ¥25.7 billion | Consolidated |
| Net assets | ¥25.7 billion | Consolidated |
| Total assets | ¥39.0 billion | Consolidated |
| Total assets | ¥39.0 billion | Consolidated |
| Deferred tax liabilities | ¥0.3 billion | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-0.9 billion | Consolidated |
| Valuation and translation adjustments | ¥2.0 billion | Consolidated |
| Liabilities | ¥13.3 billion | Consolidated |
| Liabilities and net assets | ¥39.0 billion | Consolidated |
| Accounts payable - trade | ¥2.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-19.91 million | Consolidated |
| Capital surplus | ¥0.5 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥22.08 million | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥4.6 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥2.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.9 billion | Consolidated |
| Other | ¥31.94 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥17.60 million | Parent only |
| Other | ¥20.94 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Software | ¥0.1 billion | Parent only |
| Investments in leases | ¥0.6 billion | Parent only |
| Lease obligations | ¥9.89 million | Parent only |
| Lease obligations | ¥3.38 million | Parent only |
| Lease assets | ¥12.07 million | Parent only |
| Work in process | ¥0.3 billion | Parent only |
| General reserve | ¥2.0 billion | Parent only |
| Retained earnings | ¥18.3 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Unearned revenue | ¥2.63 million | Parent only |
| Advances received | ¥30.73 million | Parent only |
| Prepaid expenses | ¥19.18 million | Parent only |
| Advance payments trade | ¥2,000 | Parent only |
| Raw materials and supplies | ¥1.4 billion | Parent only |
| Notes receivable - trade | ¥12.39 million | Parent only |
| Merchandise and finished goods | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥5.2 billion | Parent only |
| Non-current assets | ¥19.1 billion | Parent only |
| Reserve for special account for advanced depreciation of noncurrent assets | ¥0.1 billion | Parent only |
| Land | ¥4.2 billion | Parent only |
| Reserve for reduction entry2 | ¥0.68 million | Parent only |
| Accounts receivable - trade | ¥1.8 billion | Parent only |
| Tools, furniture and fixtures | ¥99.07 million | Parent only |
| Buildings, net | ¥7.9 billion | Parent only |
| Construction in progress | ¥0.1 billion | Parent only |
| Provision for directors' retirement benefits | ¥10.03 million | Parent only |
| Investments and other assets | ¥5.3 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥13.6 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥18.2 billion | Parent only |
| Structures, net | ¥0.1 billion | Parent only |
| Machinery and equipment, net | ¥1.2 billion | Parent only |
| Current liabilities | ¥5.2 billion | Parent only |
| Current assets | ¥9.7 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Reserve for special depreciation | ¥2.16 million | Parent only |
| Cash and deposits | ¥2.8 billion | Parent only |
| Short-term loans payable | ¥1.6 billion | Parent only |
| Net assets | ¥18.3 billion | Parent only |
| Net assets | ¥18.3 billion | Parent only |
| Total assets | ¥28.8 billion | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥16.1 billion | Parent only |
| Treasury stock | ¥-3.0 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥10.4 billion | Parent only |
| Liabilities and net assets | ¥28.8 billion | Parent only |
| Accounts payable - trade | ¥1.5 billion | Parent only |
| Capital surplus | ¥2.0 billion | Parent only |
| Legal capital surplus | ¥2.0 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥22.08 million | Parent only |
| Vehicles, net | ¥5.99 million | Parent only |
| Long-term loans payable | ¥4.6 billion | Parent only |
| Long-term prepaid expenses | ¥12.54 million | Parent only |
| Long term guarantee deposited | ¥0.6 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥1.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥3.5 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥1.8 billion | Parent only |
| Deposits received | ¥9.18 million | Parent only |
| Current portion of long-term loans payable | ¥0.9 billion | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.76 million | Consolidated |
| Other | ¥9.93 million | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥64.17 million | Consolidated |
| Amortization of goodwill | ¥51.34 million | Consolidated |
| Purchase discounts | ¥14.09 million | Consolidated |
| Gain on sales of scraps1 | ¥23.51 million | Consolidated |
| Dividends from surplus | ¥-1.0 billion | Consolidated |
| Comprehensive income | ¥3.3 billion | Consolidated |
| Insurance | ¥14.70 million | Consolidated |
| Interest income | ¥21.89 million | Consolidated |
| Rent income | ¥13.87 million | Consolidated |
| Dividend income | ¥14.87 million | Consolidated |
| Operating income | ¥3.9 billion | Consolidated |
| Operating income | ¥3.9 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.2 billion | Consolidated |
| Loss on sale of non-current assets | ¥13.49 million | Consolidated |
| Gain on sales of non-current assets | ¥0.7 billion | Consolidated |
| Loss on retirement of non-current assets | ¥12.78 million | Consolidated |
| Loss on sales of accounts receivable | ¥19.38 million | Consolidated |
| Cost of sales | ¥17.1 billion | Consolidated |
| Gross profit (loss) | ¥8.9 billion | Consolidated |
| Net sales | ¥26.0 billion | Consolidated |
| Net sales | ¥26.0 billion | Consolidated |
| Net income | ¥3.1 billion | Consolidated |
| Net income | ¥3.1 billion | Consolidated |
| Net income (loss) | ¥3.1 billion | Consolidated |
| Net income (loss) | ¥3.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥76.95 million | Consolidated |
| Exercise of subscription rights to shares | ¥5.52 million | Consolidated |
| Income taxes - current | ¥1.2 billion | Consolidated |
| Income taxes | ¥1.4 billion | Consolidated |
| Income taxes - deferred | ¥0.2 billion | Consolidated |
| Foreign exchange losses | ¥10.64 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.1 billion | Consolidated |
| Extraordinary income | ¥0.7 billion | Consolidated |
| Extraordinary loss | ¥26.26 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥70.58 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.8 billion | Consolidated |
| Research and development expenses | ¥83.40 million | Consolidated |
| Income (loss) before income taxes | ¥4.6 billion | Consolidated |
| Income (loss) before income taxes | ¥4.6 billion | Consolidated |
| Ordinary income | ¥3.9 billion | Consolidated |
| Salaries | ¥1.3 billion | Consolidated |
| Purchase of treasury stock | ¥-0.04 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.0 billion | Consolidated |
| Bonuses | ¥0.6 billion | Consolidated |
| Retirement benefit expenses | ¥54.67 million | Consolidated |
| Other | ¥52.18 million | Parent only |
| Other | ¥7.80 million | Parent only |
| Purchase discounts | ¥4.45 million | Parent only |
| Dividends from surplus | ¥-1.0 billion | Parent only |
| Interest income | ¥3.70 million | Parent only |
| Dividend income | ¥1.1 billion | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Non-operating income | ¥1.2 billion | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Loss on sale of non-current assets | ¥13.36 million | Parent only |
| Gain on sales of non-current assets | ¥0.7 billion | Parent only |
| Loss on retirement of non-current assets | ¥3.89 million | Parent only |
| Loss on sales of accounts receivable | ¥15.03 million | Parent only |
| Cost of sales | ¥9.0 billion | Parent only |
| Gross profit (loss) | ¥3.1 billion | Parent only |
| Net sales | ¥12.1 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Interest expenses | ¥80.43 million | Parent only |
| Exercise of subscription rights to shares | ¥5.52 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Foreign exchange gains | ¥19.02 million | Parent only |
| Extraordinary income | ¥0.7 billion | Parent only |
| Extraordinary loss | ¥17.25 million | Parent only |
| Income (loss) before income taxes | ¥2.3 billion | Parent only |
| Ordinary income | ¥1.7 billion | Parent only |
| Salaries | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-0.04 million | Parent only |
| Selling, general and administrative expenses | ¥2.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥19.33 million | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.3 billion | Consolidated |
| Other | ¥-41.16 million | Consolidated |
| Amortization of goodwill | ¥51.34 million | Consolidated |
| Proceeds from exercise of stock options | ¥5.52 million | Consolidated |
| Repayments of lease obligations | ¥-3.38 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.5 billion | Consolidated |
| Interest expenses paid | ¥-76.91 million | Consolidated |
| Interest and dividends income received | ¥36.76 million | Consolidated |
| Interest and dividend income | ¥-36.76 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥-0.6 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.6 billion | Consolidated |
| Subtotal | ¥6.0 billion | Consolidated |
| Increase (decrease) in provision for loss on construction contracts | ¥-13.53 million | Consolidated |
| Purchase of investment securities | ¥-2.69 million | Consolidated |
| Interest expenses | ¥76.95 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.0 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.9 billion | Consolidated |
| Increase (decrease) in advances received on uncompleted constructions contracts | ¥24.95 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.4 billion | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Foreign exchange loss (gain) | ¥12.54 million | Consolidated |
| Purchase of intangible assets | ¥-36.91 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-1.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.04 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.58 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-12.10 million | Consolidated |
| Dividends | ¥-1.0 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.8 billion | Consolidated |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥55.46 million | Consolidated |
| Revenue | ¥0.3 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥5.2 billion | Consolidated | Disclosed |
| Dividend per share | 69 | Parent only | Disclosed |
| Number of employees | 809 | Consolidated | Disclosed |
| Net assets | ¥25.7 billion | Consolidated | Disclosed |
| Net sales | ¥26.0 billion | Consolidated | Disclosed |
| Operating income | ¥3.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.9 billion | Consolidated | Disclosed |
| Net income | ¥3.1 billion | Consolidated | Disclosed |
| Total assets | ¥39.0 billion | Consolidated | Disclosed |
| Operating margin | 15.1% | Consolidated | Calculated |
| Net margin | 12.0% | Consolidated | Calculated |
| Sales per employee | 32169347 yen | Consolidated | Calculated |
| Total asset turnover | 0.67 times | Consolidated | Calculated |
| Net assets to total assets | 65.9% | Consolidated | Calculated |