ティーケーピー
株式会社ティーケーピー
Company highlights
The largest segment by revenue is 空間再生流通事業, at 45.7% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ティーケーピー
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 空間再生流通事業 | ¥52.2 billion | 45.7% | ¥42.2 billion | ¥6.7 billion | 65.2% | 12.9% | ¥5.5 billion |
| リリカラ事業 | ¥33.0 billion | 28.9% | ¥17.1 billion | ¥0.9 billion | 8.3% | 2.6% | ¥0.4 billion |
| ノバレーゼ・エスクリ事業 | ¥29.1 billion | 25.5% | Could not be retrieved | ¥2.7 billion | 26.5% | 9.4% | Could not be retrieved |
| Total of the businesses | ¥114.4 billion | 100.0% | ¥10.3 billion | 100.0% | |||
Revenue and profit
ティーケーピー
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥10.0 billion | Consolidated |
| Sales commission | ¥2.0 billion | Parent only | |
| Commission fees | ¥1.3 billion | Parent only | |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Parent only | |
| Profit by stage | Gross profit (loss) | ¥48.4 billion | Consolidated |
| Net income | ¥12.3 billion | Consolidated | |
| Operating income | ¥10.3 billion | Consolidated | |
| Ordinary income | ¥9.1 billion | Consolidated |
ティーケーピー
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Salaries and allowances ¥10.0 billion
- Sales commission ¥2.0 billion
- Commission fees ¥1.3 billion
- Amortization of goodwill ¥0.4 billion
- Depreciation ¥0.2 billion
- Other (not itemized) ¥24.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
ティーケーピー
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
ティーケーピー
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥44.7B | ¥50.5B | ¥36.5B | ¥59.2B | ¥114.4B |
| Year on year (%) | +3.6% | +13.0% | -27.6%◆ | +62.0%◆ | +93.1%◆ |
| Ordinary income (loss) | -¥1.6B | ¥3.1B | ¥4.9B | ¥5.8B | ¥9.1B |
| Change from prior year | 0.68x | loss to profit◆ | +58.8% | +19.8% | +56.2% |
| Ordinary income (loss) as a share of Net sales | -3.5% | 6.1% | 13.3% | 9.8% | 8.0% |
| Change (percentage points) | +1.8 points | +9.6 points◆ | +7.2 points◆ | -3.5 points◆ | -1.9 points |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year +34.3%, Ordinary income (loss) as a share of revenue -3.7 points
- 2016Net sales year on year +26.7%, Ordinary income (loss) as a share of revenue +5.3 points
- 2017Net sales year on year +22.5%
- 2018Net sales year on year +30.5%
- 2019Net sales year on year +23.8%
- 2020Net sales year on year +53.0%, Ordinary income (loss) as a share of revenue -2.7 points
- 2021Net sales year on year -20.6%, Ordinary income (loss) as a share of revenue -14.1 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue +9.6 points, Ordinary income (loss) loss to profit
- 2024Net sales year on year -27.6%, Ordinary income (loss) as a share of revenue +7.2 points
- 2025Net sales year on year +62.0%, Ordinary income (loss) as a share of revenue -3.5 points
- 2026Net sales year on year +93.1%
ティーケーピー
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ティーケーピー
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 | ¥44.7 billion | ¥50.5 billion | ¥36.5 billion | ¥59.2 billion | ¥114.4 billion |
| Ordinary income (loss) | ¥-1.6 billion | ¥3.1 billion | ¥4.9 billion | ¥5.8 billion | ¥9.1 billion |
| Net income (loss) attributable to owners of parent | ¥-3.2 billion | ¥-4.9 billion | ¥7.3 billion | ¥3.8 billion | ¥12.3 billion |
| Comprehensive income | ¥-3.0 billion | ¥-5.1 billion | ¥7.3 billion | ¥4.1 billion | ¥14.0 billion |
| Net assets | ¥39.7 billion | ¥32.9 billion | ¥40.2 billion | ¥45.5 billion | ¥57.3 billion |
| Total assets | ¥111.3 billion | ¥72.1 billion | ¥79.7 billion | ¥121.4 billion | ¥170.9 billion |
| Net assets per share | 907.17 yen | 785.7 yen | 959.59 yen | 1,030.67 yen | 1,315.39 yen |
| Basic earnings (loss) per share | -79.05 yen | -118.28 yen | 175.03 yen | 90.73 yen | 319.84 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 173.84 yen | 90.31 yen | 317.83 yen |
| Equity-to-asset ratio | 34.0% | 45.5% | 50.4% | 34.1% | 29.3% |
| Return on equity | -9.0% | -14.0% | 20.1% | 9.3% | 26.9% |
| Net cash provided by (used in) operating activities | ¥-2.9 billion | ¥4.8 billion | ¥3.7 billion | ¥5.1 billion | ¥14.0 billion |
| Net cash provided by (used in) investing activities | ¥1.2 billion | ¥37.0 billion | ¥-5.0 billion | ¥-21.3 billion | ¥1.8 billion |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥-23.2 billion | ¥0.7 billion | ¥-1.3 billion | ¥15.0 billion |
| Cash and cash equivalents | ¥13.9 billion | ¥32.7 billion | ¥32.1 billion | ¥14.5 billion | ¥45.4 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥24.9 billion | ¥29.9 billion | ¥35.1 billion | ¥40.7 billion | ¥50.4 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥4.5 billion | ¥4.1 billion | ¥5.3 billion | ¥6.2 billion |
| Net income (loss) | ¥-0.2 billion | ¥-9.8 billion | ¥5.9 billion | ¥3.6 billion | ¥11.0 billion |
| Capital stock | ¥16.3 billion | ¥16.3 billion | ¥16.4 billion | ¥16.4 billion | ¥16.4 billion |
| Total number of issued shares (common stock) | 42,219,285 shares | 42,279,985 shares | 42,352,485 shares | 42,411,985 shares | 42,488,185 shares |
| Net assets | ¥43.8 billion | ¥34.1 billion | ¥40.1 billion | ¥41.2 billion | ¥48.5 billion |
| Total assets | ¥94.3 billion | ¥65.1 billion | ¥72.1 billion | ¥76.6 billion | ¥109.1 billion |
| Net assets per share | 1,048.43 yen | 814.96 yen | 956.2 yen | 1,023.44 yen | 1,271.29 yen |
| Basic earnings (loss) per share | -5.9 yen | -234.32 yen | 141.84 yen | 86.33 yen | 285.11 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 140.87 yen | 85.93 yen | 283.32 yen |
| Equity-to-asset ratio | 46.4% | 52.3% | 55.5% | 53.6% | 44.3% |
| Return on equity | -0.6% | -25.1% | 16.0% | 8.9% | 24.5% |
Shareholder composition
Share ownership by holder category
ティーケーピー
Unit %Source Annual securities reports
- Financial institutions6.71%
- Securities firms0.82%
- Other corporations54.86%
- Foreign holders (institutions)8.03%
- Foreign holders (individuals)0.02%
- Individuals and others29.53%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社リバーフィールド | 53.48% | 20,347,000 |
| 2 | 株式会社井門コーポレーション | 6.68% | 2,543,000 |
| 3 | 株式会社日本カストディ銀行(信託口) | 5.78% | 2,202,000 |
| 4 | 河野 貴輝 | 4.89% | 1,861,000 |
| 5 | THE BANK OF NEW YORK 133612(常任代理人 株式会社みずほ銀行決済営業部) | 2.7% | 1,030,000 |
| 6 | RIVER FIELD CO., LTD.(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.11% | 805,000 |
| 7 | GOVERNMENT OF NORWAY(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.4% | 535,000 |
| 8 | 日本マスタートラスト信託銀行株式会社(信託口) | 0.96% | 367,000 |
| 9 | 野村證券株式会社(常任代理人 株式会社三井住友銀行) | 0.66% | 252,000 |
| 10 | 住友生命保険相互会社(常任代理人 株式会社日本カストディ銀行) | 0.51% | 195,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥9.7 billion |
| FY ending 2/2021 | ¥4.9 billion |
Revenue scale in the same industry
ティーケーピー
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
- … 24 companies
- 28 ESLEADFY Mar 2026 ¥116.9B
- 29 Sun Frontier FudousanFY Mar 2026 ¥116.1B
- 30 ティーケーピーThis companyFY Feb 2026 ¥114.4B
- 31 Mie Kotsu GroupFY Mar 2026 ¥110.3B
- 32 Kasumigaseki CapitalFY Aug 2025 ¥96.5B
- … 115 companies
Workforce information
Women 3.8 yrs Average length of service by gender
Women 732 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,362 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
12.6 hours |
| Annual paid leave taken (all employees) | 80.5% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 14.3% |
| Share of board members who are women | 37.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 29,535 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | ¥25.00 million |
| Non-audit fees (this year, network firms) | ¥2.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥14.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.0 billion | Consolidated |
| Net sales | ¥114.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.8 billion | Consolidated |
| Diluted earnings per share | 317.83 yen | Consolidated |
| Cash and cash equivalents | ¥45.4 billion | Consolidated |
| Net assets | ¥57.3 billion | Consolidated |
| Ordinary income (loss) | ¥9.1 billion | Consolidated |
| Total assets | ¥170.9 billion | Consolidated |
| Return on equity | 26.9% | Consolidated |
| Equity-to-asset ratio | 29.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥12.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥15.0 billion | Consolidated |
| Basic earnings (loss) per share | 319.84 yen | Consolidated |
| Net assets per share | 1,315.39 yen | Consolidated |
| Net sales | ¥50.4 billion | Parent only |
| Net income (loss) | ¥11.0 billion | Parent only |
| Diluted earnings per share | 283.32 yen | Parent only |
| Total number of issued shares (common stock) | 42,488,185 shares | Parent only |
| Net assets | ¥48.5 billion | Parent only |
| Ordinary income (loss) | ¥6.2 billion | Parent only |
| Total assets | ¥109.1 billion | Parent only |
| Return on equity | 24.5% | Parent only |
| Equity-to-asset ratio | 44.3% | Parent only |
| Capital stock | ¥16.4 billion | Parent only |
| Basic earnings (loss) per share | 285.11 yen | Parent only |
| Net assets per share | 1,271.29 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,801 people | Consolidated |
| Number of employees | 3,801 people | Consolidated |
| Wage gap between men and women (all employees) | 80.9% | Parent only |
| Average length of service (years) | 4.4 years | Parent only |
| Average annual salary | ¥4.26 million | Parent only |
| Average age (years) | 36.2 years old | Parent only |
| Number of employees | 1,368 people | Parent only |
| Number of employees | 1,368 people | Parent only |
| Number of employees | 1,368 people | Parent only |
| Wage gap between men and women (regular employees) | 83.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 87.8% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥114.4 billion | Consolidated |
| Average number of temporary employees | 1,567 people | Consolidated |
| Average number of temporary employees | 1,567 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 4 companies | Consolidated |
| Investments accounted for using equity method | ¥1.3 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥10.6 billion | Consolidated |
| Depreciation | ¥4.4 billion | Consolidated |
| Number of consolidated subsidiaries | 29 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 790 people | Parent only |
| Average number of temporary employees | 790 people | Parent only |
| Average number of temporary employees | 790 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 14.3% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 30,140,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 4,446,900 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | 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 | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased 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 not listed investment shares held for purposes other than pure investment reporting company | ¥51.00 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 42,488,185 shares | Consolidated |
| Shareholding ratio treasury shares etc | 10.5% | Consolidated |
| Shareholding ratio | 79.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 4,446,900 shares | Consolidated |
| Number of voting rights | 380,273 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.9 billion | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 69.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥9.7 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥92.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.1 billion | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥25.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥2.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥25.00 million | Consolidated |
Balance sheet (122 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.3 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥9.7 billion | Consolidated |
| Other | ¥5.1 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.7 billion | Consolidated |
| Other, net | ¥1.7 billion | Consolidated |
| Goodwill | ¥5.8 billion | Consolidated |
| Goodwill | ¥5.8 billion | Consolidated |
| Real estate for sale in process | ¥0.5 billion | Consolidated |
| Retained earnings | ¥21.4 billion | Consolidated |
| Notes receivable - trade | ¥0.3 billion | Consolidated |
| Notes receivable - trade | ¥10.7 billion | Consolidated |
| Merchandise and finished goods | ¥3.5 billion | Consolidated |
| Right of trademark | ¥5.2 billion | Consolidated |
| Non-current liabilities | ¥70.1 billion | Consolidated |
| Non-current assets | ¥102.2 billion | Consolidated |
| Land | ¥16.2 billion | Consolidated |
| Accounts receivable - trade | ¥10.2 billion | Consolidated |
| Contract liabilities | ¥3.4 billion | Consolidated |
| Contract assets | ¥0.2 billion | Consolidated |
| Buildings and structures, net | ¥40.1 billion | Consolidated |
| Construction in progress | ¥1.7 billion | Consolidated |
| Investments and other assets | ¥29.7 billion | Consolidated |
| Investment securities | ¥6.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥7.3 billion | Consolidated |
| Lease and guarantee deposits | ¥16.3 billion | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥59.8 billion | Consolidated |
| Income taxes payable | ¥3.9 billion | Consolidated |
| Shareholders' equity | ¥49.3 billion | Consolidated |
| Current liabilities | ¥43.4 billion | Consolidated |
| Current assets | ¥68.6 billion | Consolidated |
| Accumulated depreciation | ¥-35.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥12.8 billion | Consolidated |
| Cash and cash equivalents | ¥45.4 billion | Consolidated |
| Cash and deposits | ¥45.6 billion | Consolidated |
| Short-term loans payable | ¥2.8 billion | Consolidated |
| Bonds payable | ¥0.5 billion | Consolidated |
| Net assets | ¥57.3 billion | Consolidated |
| Net assets | ¥57.3 billion | Consolidated |
| Total assets | ¥170.9 billion | Consolidated |
| Total assets | ¥170.9 billion | Consolidated |
| Deferred gains or losses on hedges | ¥41.00 million | Consolidated |
| Deferred tax liabilities | ¥0.8 billion | Consolidated |
| Deferred tax assets | ¥5.3 billion | Consolidated |
| Treasury stock | ¥-6.9 billion | Consolidated |
| Valuation and translation adjustments | ¥0.7 billion | Consolidated |
| Liabilities | ¥113.5 billion | Consolidated |
| Liabilities and net assets | ¥170.9 billion | Consolidated |
| Real estate for sale | ¥1.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-87.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-70.00 million | Consolidated |
| Capital surplus | ¥18.5 billion | Consolidated |
| Capital stock | ¥16.4 billion | Consolidated |
| Asset retirement obligations | ¥5.4 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥38.00 million | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Net defined benefit asset | ¥65.00 million | Consolidated |
| Long-term loans payable | ¥62.1 billion | Consolidated |
| Electronically recorded obligations - operating | ¥2.7 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥2.2 billion | Consolidated |
| Non-controlling interests | ¥7.1 billion | Consolidated |
| Current portion of bonds payable | ¥0.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥13.3 billion | Consolidated |
| Other | ¥0.8 billion | Parent only |
| Other | ¥1.1 billion | Parent only |
| Other | ¥2.5 billion | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥66.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.7 billion | Parent only |
| Other capital surplus | ¥2.1 billion | Parent only |
| Other, net | ¥0.6 billion | Parent only |
| Goodwill | ¥0.2 billion | Parent only |
| Software | ¥0.8 billion | Parent only |
| Retained earnings | ¥19.7 billion | Parent only |
| Prepaid expenses | ¥1.6 billion | Parent only |
| Non-current liabilities | ¥44.4 billion | Parent only |
| Non-current assets | ¥70.1 billion | Parent only |
| Land | ¥6.1 billion | Parent only |
| Reserve for reduction entry2 | ¥5.6 billion | Parent only |
| Accounts receivable - trade | ¥4.4 billion | Parent only |
| Contract liabilities | ¥1.1 billion | Parent only |
| Buildings, net | ¥18.8 billion | Parent only |
| Construction in progress | ¥0.5 billion | Parent only |
| Investments and other assets | ¥42.9 billion | Parent only |
| Investment securities | ¥5.1 billion | Parent only |
| Lease and guarantee deposits | ¥11.0 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥26.0 billion | Parent only |
| Income taxes payable | ¥2.6 billion | Parent only |
| Accounts payable - other | ¥1.4 billion | Parent only |
| Shareholders' equity | ¥47.6 billion | Parent only |
| Current liabilities | ¥16.2 billion | Parent only |
| Current assets | ¥39.0 billion | Parent only |
| Intangible assets | ¥1.2 billion | Parent only |
| Cash and deposits | ¥32.5 billion | Parent only |
| Bonds payable | ¥0.5 billion | Parent only |
| Net assets | ¥48.5 billion | Parent only |
| Net assets | ¥48.5 billion | Parent only |
| Total assets | ¥109.1 billion | Parent only |
| Deferred gains or losses on hedges | ¥41.00 million | Parent only |
| Deferred tax assets | ¥0.7 billion | Parent only |
| Retained earnings brought forward | ¥14.1 billion | Parent only |
| Treasury stock | ¥-6.9 billion | Parent only |
| Valuation and translation adjustments | ¥0.8 billion | Parent only |
| Liabilities | ¥60.6 billion | Parent only |
| Liabilities and net assets | ¥109.1 billion | Parent only |
| Accounts payable - trade | ¥1.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-14.00 million | Parent only |
| Capital surplus | ¥18.4 billion | Parent only |
| Legal capital surplus | ¥16.4 billion | Parent only |
| Capital stock | ¥16.4 billion | Parent only |
| Asset retirement obligations | ¥1.4 billion | Parent only |
| Long-term loans payable | ¥41.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥17.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥9.0 billion | Parent only |
| Customer relationship | ¥82.00 million | Parent only |
| Current portion of bonds payable | ¥0.3 billion | Parent only |
| Current portion of long-term loans payable | ¥7.2 billion | Parent only |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥31.00 million | Consolidated |
| Revenue | ¥33.00 million | Consolidated |
| Revenue | ¥35.00 million | Consolidated |
| Revenue | ¥-31.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥55.00 million | Parent only |
| Revenue | ¥31.00 million | Parent only |
| Revenue | ¥33.00 million | Parent only |
| Revenue | ¥35.00 million | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥53.00 million | Consolidated |
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Subsidy income | ¥2.00 million | Consolidated |
| Comprehensive income | ¥14.0 billion | Consolidated |
| Interest income | ¥65.00 million | Consolidated |
| Guaranty money income | ¥38.00 million | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥10.3 billion | Consolidated |
| Operating income | ¥10.3 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.0 billion | Consolidated |
| Gain on sales of non-current assets | ¥11.9 billion | Consolidated |
| Cost of sales | ¥65.9 billion | Consolidated |
| Gross profit (loss) | ¥48.4 billion | Consolidated |
| Net sales | ¥114.4 billion | Consolidated |
| Net sales | ¥114.4 billion | Consolidated |
| Net income | ¥12.3 billion | Consolidated |
| Net income | ¥12.3 billion | Consolidated |
| Net income (loss) | ¥13.6 billion | Consolidated |
| Net income (loss) | ¥13.6 billion | Consolidated |
| Gain on sales of investment securities | ¥24.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.8 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥88.00 million | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Commission fees | ¥0.5 billion | Consolidated |
| Issuance of new shares | ¥47.00 million | Consolidated |
| Gain on step acquisitions | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥4.7 billion | Consolidated |
| Income taxes | ¥6.6 billion | Consolidated |
| Income taxes - deferred | ¥1.9 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-3.00 million | Consolidated |
| Extraordinary income | ¥12.1 billion | Consolidated |
| Extraordinary loss | ¥1.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥30.9 billion | Consolidated |
| Interest on bonds | ¥5.00 million | Consolidated |
| Income (loss) before income taxes | ¥20.1 billion | Consolidated |
| Income (loss) before income taxes | ¥20.1 billion | Consolidated |
| Ordinary income | ¥9.1 billion | Consolidated |
| Salaries and allowances | ¥10.0 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥23.00 million | Consolidated |
| Purchase of treasury stock | ¥-4.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥12.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥15.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥38.1 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥77.00 million | Consolidated |
| Capital increase of consolidated subsidiaries | ¥11.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.3 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.3 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥74.00 million | Parent only |
| Subsidy income | ¥1.00 million | Parent only |
| Interest income | ¥51.00 million | Parent only |
| Dividend income | ¥0.6 billion | Parent only |
| Operating income | ¥6.2 billion | Parent only |
| Non-operating income | ¥0.8 billion | Parent only |
| Non-operating expenses | ¥0.8 billion | Parent only |
| Gain on sales of non-current assets | ¥11.9 billion | Parent only |
| Cost of sales | ¥30.3 billion | Parent only |
| Gross profit (loss) | ¥20.1 billion | Parent only |
| Net sales | ¥50.4 billion | Parent only |
| Net income (loss) | ¥11.0 billion | Parent only |
| Net income (loss) | ¥11.0 billion | Parent only |
| Interest expenses | ¥0.5 billion | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Commission fees | ¥1.3 billion | Parent only |
| Issuance of new shares | ¥47.00 million | Parent only |
| Income taxes - current | ¥3.2 billion | Parent only |
| Income taxes | ¥6.4 billion | Parent only |
| Income taxes - deferred | ¥3.2 billion | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Impairment loss | ¥0.7 billion | Parent only |
| Extraordinary income | ¥11.9 billion | Parent only |
| Extraordinary loss | ¥0.7 billion | Parent only |
| Interest on bonds | ¥5.00 million | Parent only |
| Income (loss) before income taxes | ¥17.4 billion | Parent only |
| Ordinary income | ¥6.2 billion | Parent only |
| Salaries and allowances | ¥4.5 billion | Parent only |
| Purchase of treasury stock | ¥-4.0 billion | Parent only |
| Sales commission | ¥2.0 billion | Parent only |
| Selling, general and administrative expenses | ¥13.9 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥11.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥3.5 billion | Consolidated |
| Total changes during the period | ¥7.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.6 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥-0.7 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.5 billion | Consolidated |
| Interest expenses paid | ¥-0.9 billion | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥-11.9 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.3 billion | Consolidated |
| Subtotal | ¥18.1 billion | Consolidated |
| Purchase of investment securities | ¥-3.3 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss gain on sales and valuation of investment securities | ¥-24.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥88.00 million | Consolidated |
| Interest expenses and interest on bonds | ¥0.9 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.1 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-3.0 billion | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥47.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-9.7 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥13.9 billion | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥0.2 billion | Consolidated |
| Decrease in consumption taxes payable | ¥1.1 billion | Consolidated |
| Loss gain on step acquisitions | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-3.4 billion | Consolidated |
| Income taxes refund | ¥28.00 million | Consolidated |
| Depreciation | ¥4.4 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Redemption of bonds | ¥-0.8 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-4.0 billion | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥4.1 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-73.00 million | Consolidated |
| Proceeds from long term loans payable | ¥33.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-12.2 billion | Consolidated |
| Collection of long-term loans receivable | ¥26.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥14.0 billion | Consolidated | Disclosed |
| Number of employees | 3,801 | Consolidated | Disclosed |
| Net assets | ¥57.3 billion | Consolidated | Disclosed |
| Net sales | ¥114.4 billion | Consolidated | Disclosed |
| Operating income | ¥10.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥9.1 billion | Consolidated | Disclosed |
| Net income | ¥12.3 billion | Consolidated | Disclosed |
| Total assets | ¥170.9 billion | Consolidated | Disclosed |
| Operating margin | 9.0% | Consolidated | Calculated |
| Net margin | 10.7% | Consolidated | Calculated |
| Sales per employee | 30086030 yen | Consolidated | Calculated |
| Total asset turnover | 0.67 times | Consolidated | Calculated |
| Net assets to total assets | 33.5% | Consolidated | Calculated |