First Brothers
First Brothers Co., Ltd.
Company highlights
The largest segment by revenue is Investment banking business, at 90.4% of the total.
Key figures
Period Dec 2024 to Nov 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
First Brothers
Revenue and profit by business segment
Period Dec 2024 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Investment banking business | ¥17.2 billion | 90.4% | ¥15.1 billion | ¥6.3 billion | 36.6% | ¥3.8 billion |
| Facility management | ¥1.8 billion | 9.4% | ¥1.7 billion | ¥-65.65 million | -3.7% | ¥-0.1 billion |
| Investment management business | ¥39.37 million | 0.2% | ¥58.68 million | ¥96.11 million | 244.1% | ¥0.1 billion |
| Total of the businesses | ¥19.0 billion | 100.0% | ||||
Revenue and profit
First Brothers
Period Dec 2024 to Nov 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.6 billion | Consolidated |
| Sales commission | ¥0.4 billion | Consolidated | |
| Commission fees | ¥0.2 billion | Consolidated | |
| Bonuses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Rents | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Legal welfare expenses | ¥76.44 million | Parent only | |
| Taxes and dues | ¥55.59 million | Consolidated | |
| Provision for shareholder benefit program | ¥22.78 million | Consolidated | |
| Depreciation | ¥13.09 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥7.8 billion | Consolidated |
| Operating income | ¥5.3 billion | Consolidated | |
| Ordinary income | ¥4.4 billion | Consolidated | |
| Net income | ¥1.7 billion | Consolidated |
First Brothers
Selling, general and administrative expenses
Period Dec 2024 to Nov 2025Source Annual securities reports
- Salaries and allowances ¥0.6 billion
- Sales commission ¥0.4 billion
- Commission fees ¥0.2 billion
- Bonuses ¥0.2 billion
- Directors' compensations ¥0.2 billion
- Rents ¥0.2 billion
- Other (not itemized) ¥0.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
First Brothers
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
First Brothers
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥26.7B | ¥14.3B | ¥22.3B | ¥16.9B | ¥19.1B |
| Year on year (%) | +70.6%◆ | -46.5%◆ | +55.9%◆ | -24.3%◆ | +13.0% |
| Ordinary income (loss) | ¥4.4B | ¥1.4B | ¥3.8B | ¥2.2B | ¥4.4B |
| Change from prior year | +141.1% | -69.0% | +182.8% | -42.8% | +102.1% |
| Ordinary income (loss) as a share of Net sales | 16.4% | 9.5% | 17.2% | 13.0% | 23.3% |
| Change (percentage points) | +4.8 points◆ | -6.9 points◆ | +7.7 points◆ | -4.2 points◆ | +10.3 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (10)
- 2013Net sales year on year +20.1%
- 2014Net sales year on year +225.2%, Ordinary income (loss) as a share of revenue +21.6 points, Ordinary income (loss) loss to profit
- 2015Net sales year on year -57.5%, Ordinary income (loss) as a share of revenue +38.2 points
- 2016Net sales year on year +220.5%, Ordinary income (loss) as a share of revenue -33.3 points
- 2017Net sales year on year +28.5%, Ordinary income (loss) as a share of revenue -8.8 points
- 2018Ordinary income (loss) as a share of revenue +5.2 points
- 2019Ordinary income (loss) as a share of revenue -7.3 points
- 2020Net sales year on year -21.2%, Ordinary income (loss) as a share of revenue -2.6 points
- 2021Net sales year on year +70.6%, Ordinary income (loss) as a share of revenue +4.8 points
- 2022Net sales year on year -46.5%, Ordinary income (loss) as a share of revenue -6.9 points
- 2023Net sales year on year +55.9%, Ordinary income (loss) as a share of revenue +7.7 points
- 2024Net sales year on year -24.3%, Ordinary income (loss) as a share of revenue -4.2 points
- 2025Ordinary income (loss) as a share of revenue +10.3 points
First Brothers
Earnings and net assets per share over time
Unit yenSource Annual securities reports
First Brothers
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 | ¥26.7 billion | ¥14.3 billion | ¥22.3 billion | ¥16.9 billion | ¥19.1 billion |
| Ordinary income (loss) | ¥4.4 billion | ¥1.4 billion | ¥3.8 billion | ¥2.2 billion | ¥4.4 billion |
| Net income (loss) attributable to owners of parent | ¥2.8 billion | ¥1.2 billion | ¥3.2 billion | ¥1.4 billion | ¥1.7 billion |
| Comprehensive income | ¥2.8 billion | ¥1.2 billion | ¥3.2 billion | ¥1.4 billion | ¥1.8 billion |
| Net assets | ¥20.8 billion | ¥21.6 billion | ¥24.4 billion | ¥24.9 billion | ¥26.3 billion |
| Total assets | ¥82.6 billion | ¥87.6 billion | ¥89.9 billion | ¥89.1 billion | ¥89.8 billion |
| Net assets per share | 1,476.71 yen | 1,536.28 yen | 1,734.48 yen | 1,768.33 yen | 1,864.16 yen |
| Basic earnings (loss) per share | 199.34 yen | 84.17 yen | 227.26 yen | 101.04 yen | 124.77 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 100.88 yen | Could not be retrieved |
| Equity-to-asset ratio | 25.1% | 24.6% | 27.0% | 27.8% | 29.1% |
| Return on equity | 14.4% | 5.6% | 13.9% | 5.8% | 6.9% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥-4.6 billion | ¥3.2 billion | ¥3.5 billion | ¥7.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥-3.1 billion | ¥-1.6 billion | ¥-4.2 billion | ¥-3.1 billion |
| Net cash provided by (used in) financing activities | ¥4.8 billion | ¥4.3 billion | ¥-1.2 billion | ¥-1.2 billion | ¥-2.3 billion |
| Cash and cash equivalents | ¥10.8 billion | ¥7.3 billion | ¥7.5 billion | ¥4.8 billion | ¥6.8 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.8 billion | ¥2.0 billion | ¥4.0 billion | ¥2.5 billion | ¥4.6 billion |
| Ordinary income (loss) | ¥2.8 billion | ¥1.0 billion | ¥2.9 billion | ¥1.5 billion | ¥3.6 billion |
| Net income (loss) | ¥2.0 billion | ¥0.8 billion | ¥2.6 billion | ¥1.0 billion | ¥1.8 billion |
| Capital stock | ¥1.6 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 14,445,000 shares | 14,445,000 shares | 14,445,000 shares | 14,445,000 shares | 14,445,000 shares |
| Net assets | ¥18.3 billion | ¥18.7 billion | ¥21.0 billion | ¥21.0 billion | ¥22.5 billion |
| Total assets | ¥34.2 billion | ¥38.4 billion | ¥38.8 billion | ¥36.5 billion | ¥38.2 billion |
| Net assets per share | 1,302.51 yen | 1,334.66 yen | 1,493.99 yen | 1,500.55 yen | 1,601.7 yen |
| Dividend per share | 27 yen | 30 yen | 32 yen | 67 yen | 35 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 33 yen | Could not be retrieved |
| Basic earnings (loss) per share | 145.25 yen | 58.11 yen | 188.66 yen | 73.82 yen | 130.79 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 73.7 yen | Could not be retrieved |
| Equity-to-asset ratio | 53.4% | 48.7% | 54.0% | 57.6% | 58.8% |
| Return on equity | 11.7% | 4.4% | 13.3% | 4.9% | 8.4% |
| Payout ratio | 18.6% | 51.6% | 17.0% | 90.8% | 26.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 11/2025 | ¥35 | Could not be retrieved | 26.8% | |
| FY ending 11/2024 | ¥67 | ¥33 | 90.8% | |
| FY ending 11/2023 | ¥32 | Could not be retrieved | 17.0% | |
| FY ending 11/2022 | ¥30 | Could not be retrieved | 51.6% | |
| FY ending 11/2021 | ¥27 | Could not be retrieved | 18.6% | |
| FY ending 11/2020 | ¥24 | Could not be retrieved | 20.8% | |
| FY ending 11/2019 | ¥21 | Could not be retrieved | 7.8% | |
| FY ending 11/2018 | ¥18 | Could not be retrieved | 9.2% | |
| FY ending 11/2017 | ¥15 | Could not be retrieved | 33.6% | Stock split or share consolidation noted |
| FY ending 11/2016 | ¥50 | Could not be retrieved | 20.3% |
First Brothers
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
First Brothers
Unit %Source Annual securities reports
- Financial institutions0.01%
- Securities firms0.48%
- Other corporations5.70%
- Foreign holders (institutions)12.93%
- Foreign holders (individuals)0.11%
- Individuals and others80.76%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 吉原 知紀 | 52.17% | 7,316,000 |
| 2 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券株式会社) | 7.93% | 1,111,900 |
| 3 | 有限会社エーシーアイ | 5.6% | 786,000 |
| 4 | PHILLIP SECURITIES CLIENTS(RETAIL)(常任代理人 フィリップ証券株式会社) | 4.84% | 679,000 |
| 5 | 堀田 佳延 | 2.99% | 420,000 |
| 6 | 内藤 征吾 | 1.4% | 196,200 |
| 7 | 辻野 和孝 | 1.0% | 140,800 |
| 8 | 鈴木 智博 | 0.66% | 92,200 |
| 9 | 嶋崎 弘之 | 0.4% | 55,900 |
| 10 | 清原 達郎 | 0.29% | 40,900 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
First Brothers
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 88 companies
- 92 CELFY Feb 2026 ¥20.2B
- 93 InnovationFY Mar 2026 ¥20.0B
- 94 First BrothersThis companyFY Nov 2025 ¥19.1B
- 95 LAND BUSINESSFY Sep 2025 ¥18.6B
- 96 ヤマイチエステートFY Mar 2026 ¥17.6B
- … 51 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 清友監査法人 |
| Audit fees (this year, total) | ¥32.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.4 billion | Consolidated |
| Net sales | ¥19.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.1 billion | Consolidated |
| Cash and cash equivalents | ¥6.8 billion | Consolidated |
| Net assets | ¥26.3 billion | Consolidated |
| Ordinary income (loss) | ¥4.4 billion | Consolidated |
| Total assets | ¥89.8 billion | Consolidated |
| Return on equity | 6.9% | Consolidated |
| Equity-to-asset ratio | 29.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Consolidated |
| Basic earnings (loss) per share | 124.77 yen | Consolidated |
| Net assets per share | 1,864.16 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Net income (loss) | ¥1.8 billion | Parent only |
| Total number of issued shares (common stock) | 14,445,000 shares | Parent only |
| Net assets | ¥22.5 billion | Parent only |
| Ordinary income (loss) | ¥3.6 billion | Parent only |
| Total assets | ¥38.2 billion | Parent only |
| Return on equity | 8.4% | Parent only |
| Equity-to-asset ratio | 58.8% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 26.8% | Parent only |
| Basic earnings (loss) per share | 130.79 yen | Parent only |
| Net assets per share | 1,601.7 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 174 people | Consolidated |
| Number of employees | 174 people | Consolidated |
| Average length of service (years) | 5.2 years | Parent only |
| Average annual salary | ¥8.30 million | Parent only |
| Average age (years) | 41.9 years old | Parent only |
| Number of employees | 33 people | Parent only |
| Number of employees | 33 people | Parent only |
| Number of employees | 33 people | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.2 billion | Consolidated |
| Net sales to external customers | ¥19.1 billion | Consolidated |
| Average number of temporary employees | 80 people | Consolidated |
| Average number of temporary employees | 80 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 1 companies | Consolidated |
| Investments accounted for using equity method | ¥45.04 million | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.8 billion | Consolidated |
| Write-downs of inventories | ¥26.03 million | Consolidated |
| Depreciation | ¥1.2 billion | Consolidated |
| Number of consolidated subsidiaries | 24 companies | Consolidated |
| Total return on the share price index | 217.2% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,838,900 shares | Consolidated |
| Total number of shares held treasury shares etc | 420,700 shares | Consolidated |
| Number of shares | 14,445,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.9% | Consolidated |
| Shareholding ratio | 77.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 420,700 shares | Consolidated |
| Number of voting rights | 140,142 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 143.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.6 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥30.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥32.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥2.00 million | Consolidated |
Balance sheet (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.1 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥2.0 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Investments in other securities of subsidiaries and associates | ¥45.04 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥93.03 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Real estate for sale in process | ¥3.4 billion | Consolidated |
| Retained earnings | ¥22.8 billion | Consolidated |
| Raw materials and supplies | ¥31.20 million | Consolidated |
| Merchandise | ¥11.50 million | Consolidated |
| Operational investment securities | ¥0.6 billion | Consolidated |
| Operating loans | ¥37.00 million | Consolidated |
| Non-current liabilities | ¥57.4 billion | Consolidated |
| Non-current assets | ¥30.5 billion | Consolidated |
| Land | ¥12.8 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥73.03 million | Consolidated |
| Buildings and structures | ¥14.7 billion | Consolidated |
| Buildings and structures, net | ¥11.8 billion | Consolidated |
| Construction in progress | ¥2.9 billion | Consolidated |
| Investments and other assets | ¥2.0 billion | Consolidated |
| Investment securities | ¥0.1 billion | Consolidated |
| Lease and guarantee deposits | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥27.8 billion | Consolidated |
| Income taxes payable | ¥1.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥26.90 million | Consolidated |
| Shareholders' equity | ¥26.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥6.2 billion | Consolidated |
| Current assets | ¥59.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-2.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥6.8 billion | Consolidated |
| Cash and deposits | ¥6.8 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Net assets | ¥26.3 billion | Consolidated |
| Net assets | ¥26.3 billion | Consolidated |
| Total assets | ¥89.8 billion | Consolidated |
| Total assets | ¥89.8 billion | Consolidated |
| Deferred gains or losses on hedges | ¥37.01 million | Consolidated |
| Deferred tax liabilities | ¥1.6 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥0.1 billion | Consolidated |
| Liabilities | ¥63.6 billion | Consolidated |
| Liabilities and net assets | ¥89.8 billion | Consolidated |
| Real estate for sale | ¥46.3 billion | Consolidated |
| Capital surplus | ¥3.4 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥20.08 million | Consolidated |
| Long-term loans payable | ¥53.6 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥2.5 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥40.86 million | Parent only |
| Other | ¥46.27 million | Parent only |
| Investments in other securities of subsidiaries and associates | ¥22.7 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥75.56 million | Parent only |
| Other capital surplus | ¥1.8 billion | Parent only |
| Software | ¥0.56 million | Parent only |
| Investments in capital | ¥0.02 million | Parent only |
| Retained earnings | ¥19.2 billion | Parent only |
| Prepaid expenses | ¥39.03 million | Parent only |
| Operational investment securities | ¥0.6 billion | Parent only |
| Non-current liabilities | ¥13.4 billion | Parent only |
| Non-current assets | ¥35.1 billion | Parent only |
| Tools, furniture and fixtures | ¥24.42 million | Parent only |
| Buildings, net | ¥40.24 million | Parent only |
| Investments and other assets | ¥35.1 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥64.66 million | Parent only |
| Accounts receivable - other | ¥0.1 billion | Parent only |
| Income taxes payable | ¥0.7 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Provision for shareholder benefit program | ¥26.90 million | Parent only |
| Shareholders' equity | ¥22.4 billion | Parent only |
| Current liabilities | ¥2.3 billion | Parent only |
| Current assets | ¥3.1 billion | Parent only |
| Intangible assets | ¥0.56 million | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Net assets | ¥22.5 billion | Parent only |
| Net assets | ¥22.5 billion | Parent only |
| Total assets | ¥38.2 billion | Parent only |
| Deferred tax assets | ¥58.12 million | Parent only |
| Retained earnings brought forward | ¥19.2 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥75.56 million | Parent only |
| Liabilities | ¥15.7 billion | Parent only |
| Liabilities and net assets | ¥38.2 billion | Parent only |
| Supplies | ¥0.08 million | Parent only |
| Capital surplus | ¥3.4 billion | Parent only |
| Legal capital surplus | ¥1.6 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Long-term loans payable | ¥13.4 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥51.06 million | Parent only |
| Shares of subsidiaries and associates | ¥6.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥5.2 billion | Parent only |
| Deposit from customer | ¥1.2 billion | Parent only |
| Deposits received | ¥0.5 billion | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥30.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.6 billion | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥-0.25 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥22.37 million | Consolidated |
| Revenue | ¥-1.5 billion | Consolidated |
| Revenue | ¥17.76 million | Parent only |
| Revenue | ¥-0.3 billion | Parent only |
Statement of income (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥12.56 million | Consolidated |
| Other | ¥22.35 million | Consolidated |
| Other comprehensive income | ¥71.22 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥61.87 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Loss on valuation of derivatives | ¥28.85 million | Consolidated |
| Gain on valuation of derivatives | ¥46.93 million | Consolidated |
| Loss on valuation of membership | ¥0.53 million | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Subsidy income | ¥3.42 million | Consolidated |
| Comprehensive income | ¥1.8 billion | Consolidated |
| Insurance fee income | ¥14.79 million | Consolidated |
| Interest income | ¥8.13 million | Consolidated |
| Dividend income | ¥3.09 million | Consolidated |
| Operating income | ¥5.3 billion | Consolidated |
| Operating income | ¥5.3 billion | Consolidated |
| Non-operating income | ¥90.66 million | Consolidated |
| Non-operating expenses | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.74 million | Consolidated |
| Rents | ¥0.2 billion | Consolidated |
| Cost of sales | ¥11.2 billion | Consolidated |
| Gross profit (loss) | ¥7.8 billion | Consolidated |
| Net sales | ¥19.1 billion | Consolidated |
| Net sales | ¥19.1 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.8 billion | Consolidated |
| Net income (loss) | ¥1.8 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.1 billion | Consolidated |
| Interest expenses | ¥0.8 billion | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥22.78 million | Consolidated |
| Income taxes - current | ¥1.7 billion | Consolidated |
| Income taxes | ¥1.5 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Impairment loss | ¥1.3 billion | Consolidated |
| Impairment loss | ¥1.3 billion | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥1.3 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.0 billion | Consolidated |
| Taxes and dues | ¥55.59 million | Consolidated |
| Income (loss) before income taxes | ¥3.3 billion | Consolidated |
| Income (loss) before income taxes | ¥3.3 billion | Consolidated |
| Ordinary income | ¥4.4 billion | Consolidated |
| Salaries and allowances | ¥0.6 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥9.35 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Consolidated |
| Sales commission | ¥0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.5 billion | Consolidated |
| Bonuses | ¥0.2 billion | Consolidated |
| Increase (decrease) in cash and cash equivalents resulting from change in scope of consolidation | ¥-0.35 million | Consolidated |
| Consumption taxes refund | ¥1.73 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥5.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.97 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.92 million | Consolidated |
| Other | ¥1.14 million | Parent only |
| Other | ¥0.62 million | Parent only |
| Loss on valuation of derivatives | ¥4.88 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Interest income | ¥62.07 million | Parent only |
| Commission fee | ¥45.00 million | Parent only |
| Dividend income | ¥2.90 million | Parent only |
| Operating income | ¥3.6 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.28 million | Parent only |
| Cost of sales | ¥15.51 million | Parent only |
| Gross profit (loss) | ¥4.6 billion | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Net income (loss) | ¥1.8 billion | Parent only |
| Net income (loss) | ¥1.8 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥1.57 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Provision for shareholder benefit program | ¥22.78 million | Parent only |
| Income taxes - current | ¥0.9 billion | Parent only |
| Income taxes | ¥0.9 billion | Parent only |
| Income taxes - deferred | ¥-53.12 million | Parent only |
| Legal welfare expenses | ¥76.44 million | Parent only |
| Depreciation | ¥13.09 million | Parent only |
| Extraordinary income | ¥5.00 million | Parent only |
| Extraordinary loss | ¥0.9 billion | Parent only |
| Income (loss) before income taxes | ¥2.7 billion | Parent only |
| Ordinary income | ¥3.6 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Selling, general and administrative expenses | ¥1.0 billion | Parent only |
| Bonuses | ¥0.2 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥5.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.9 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥72.96 million | Consolidated |
| Total changes during the period | ¥1.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥61.27 million | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.02 million | Consolidated |
| Other | ¥-8.23 million | Consolidated |
| Other | ¥-2.58 million | Consolidated |
| Increase decrease in other noncurrent liabilities | ¥7.26 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.3 billion | Consolidated |
| Decrease (increase) in other current assets | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Loss on valuation of membership | ¥0.53 million | Consolidated |
| Interest expenses paid | ¥-0.8 billion | Consolidated |
| Interest and dividends income received | ¥11.23 million | Consolidated |
| Interest and dividend income | ¥-11.23 million | Consolidated |
| Decrease increase in investment securities for sale | ¥30.96 million | Consolidated |
| Decrease increase in operating loans receivable | ¥-37.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.74 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥2.32 million | Consolidated |
| Payments into time deposits | ¥-52.76 million | Consolidated |
| Subtotal | ¥8.8 billion | Consolidated |
| Purchase of investment securities | ¥-0.28 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.11 million | Consolidated |
| Interest expenses | ¥0.8 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥4.34 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-1.10 million | Consolidated |
| Purchase of property plant and equipment | ¥-3.6 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.6 billion | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥3.18 million | Consolidated |
| Decrease (increase) in inventories | ¥1.7 billion | Consolidated |
| Income taxes paid | ¥-0.9 billion | Consolidated |
| Income taxes refund | ¥0.4 billion | Consolidated |
| Depreciation | ¥1.2 billion | Consolidated |
| Impairment loss | ¥1.3 billion | Consolidated |
| Purchase of intangible assets | ¥-22.29 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.3 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-3.14 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥8.29 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-14.49 million | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥7.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-8.1 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥5.00 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-5.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.18 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥7.4 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 174 | Consolidated | Disclosed |
| Net assets | ¥26.3 billion | Consolidated | Disclosed |
| Net sales | ¥19.1 billion | Consolidated | Disclosed |
| Operating income | ¥5.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥4.4 billion | Consolidated | Disclosed |
| Net income | ¥1.7 billion | Consolidated | Disclosed |
| Total assets | ¥89.8 billion | Consolidated | Disclosed |
| Operating margin | 27.8% | Consolidated | Calculated |
| Net margin | 9.2% | Consolidated | Calculated |
| Sales per employee | 109561500 yen | Consolidated | Calculated |
| Total asset turnover | 0.21 times | Consolidated | Calculated |
| Net assets to total assets | 29.2% | Consolidated | Calculated |