TECMIRA
TECMIRA HOLDINGS INC.
Company highlights
The largest segment by revenue is IoTDevice, at 50.9% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TECMIRA
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 | |
| IoTDevice | ¥5.3 billion | 50.9% | ¥5.5 billion | ¥0.3 billion | 53.1% | 5.5% | ¥0.2 billion |
| Life Design | ¥2.6 billion | 24.9% | ¥3.1 billion | ¥36.22 million | 6.6% | 1.4% | ¥77.31 million |
| AI Cloud | ¥2.5 billion | 24.3% | ¥2.6 billion | ¥0.2 billion | 40.3% | 8.8% | ¥0.2 billion |
| Total of the businesses | ¥10.4 billion | 100.0% | ¥0.6 billion | 100.0% | |||
Revenue and profit
TECMIRA
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 | ¥1.0 billion | Consolidated |
| Promotion expenses | ¥0.5 billion | Consolidated | |
| Fee expenses | ¥0.4 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Rents | ¥0.1 billion | Parent only | |
| Provision for bonuses | ¥95.65 million | Consolidated | |
| Directors' compensations | ¥52.85 million | Parent only | |
| Depreciation | ¥21.12 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.8 billion | Consolidated |
| Ordinary income | ¥93.11 million | Consolidated | |
| Operating income | ¥73.38 million | Consolidated | |
| Net income | ¥-58.78 million | Consolidated |
TECMIRA
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Salaries and allowances ¥1.0 billion
- Promotion expenses ¥0.5 billion
- Fee expenses ¥0.4 billion
- Amortization of goodwill ¥0.2 billion
- Rents ¥0.1 billion
- Provision for bonuses ¥0.1 billion
- Other (not itemized) ¥1.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
TECMIRA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
TECMIRA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥9.6B | ¥8.7B | ¥8.7B | ¥11.2B | ¥10.4B |
| Year on year (%) | +12.4% | -9.3% | +0.9% | +27.8%◆ | -6.8% |
| Ordinary income (loss) | ¥0.4B | ¥0.4B | ¥0.1B | ¥0.1B | ¥0.1B |
| Change from prior year | +99.4% | -10.8% | -65.7% | -22.7% | -9.2% |
| Ordinary income (loss) as a share of Net sales | 4.5% | 4.5% | 1.5% | 0.9% | 0.9% |
| Change (percentage points) | +2.0 points | -0.1 points | -2.9 points◆ | -0.6 points | -0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Ordinary income (loss) as a share of revenue -3.1 points
- 2015Net sales year on year -26.7%, Ordinary income (loss) as a share of revenue -9.5 points, Ordinary income (loss) profit to loss
- 2016Ordinary income (loss) as a share of revenue +8.5 points, Ordinary income (loss) loss to profit
- 2017Ordinary income (loss) as a share of revenue -6.9 points, Ordinary income (loss) profit to loss
- 2018Ordinary income (loss) as a share of revenue -3.3 points
- 2019Net sales year on year +80.0%, Ordinary income (loss) as a share of revenue +14.1 points, Ordinary income (loss) loss to profit
- 2020Net sales year on year +21.5%, Ordinary income (loss) as a share of revenue +2.5 points
- 2021Net sales year on year -21.4%, Ordinary income (loss) as a share of revenue -5.3 points
- 2024Ordinary income (loss) as a share of revenue -2.9 points
- 2025Net sales year on year +27.8%
TECMIRA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TECMIRA
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 | ¥9.6 billion | ¥8.7 billion | ¥8.7 billion | ¥11.2 billion | ¥10.4 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.4 billion | ¥0.1 billion | ¥0.1 billion | ¥93.11 million |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.3 billion | ¥73.93 million | ¥-0.1 billion | ¥-58.78 million |
| Comprehensive income | ¥0.4 billion | ¥0.3 billion | ¥0.1 billion | ¥-84.87 million | ¥-13.38 million |
| Net assets | ¥5.6 billion | ¥5.6 billion | ¥6.3 billion | ¥6.1 billion | ¥6.0 billion |
| Total assets | ¥8.8 billion | ¥8.0 billion | ¥10.1 billion | ¥10.6 billion | ¥10.6 billion |
| Net assets per share | 465.64 yen | 474.68 yen | 531.04 yen | 507.44 yen | 500.49 yen |
| Basic earnings (loss) per share | 29.54 yen | 22.45 yen | 6.28 yen | -11.85 yen | -4.98 yen |
| Diluted earnings per share | 28.28 yen | 21.81 yen | 6.17 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 63.2% | 69.1% | 62.0% | 57.3% | 56.9% |
| Return on equity | 6.6% | 4.7% | 1.3% | -2.3% | -1.0% |
| Net cash provided by (used in) operating activities | ¥0.8 billion | ¥-0.7 billion | ¥60.69 million | ¥1.4 billion | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥1.0 billion | ¥-0.6 billion | ¥-1.3 billion | ¥-1.2 billion | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥1.1 billion | ¥-0.8 billion | ¥0.8 billion | ¥79.70 million | ¥0.2 billion |
| Cash and cash equivalents | ¥5.0 billion | ¥3.0 billion | ¥2.7 billion | ¥3.0 billion | ¥2.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.6 billion | ¥0.7 billion | ¥0.6 billion | ¥0.4 billion | ¥0.4 billion |
| Ordinary income (loss) | ¥57.57 million | ¥0.2 billion | ¥0.3 billion | ¥-55.04 million | ¥-52.91 million |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥-73.40 million | ¥97.48 million |
| Capital stock | ¥2.4 billion | ¥2.4 billion | ¥2.4 billion | ¥2.4 billion | ¥2.5 billion |
| Total number of issued shares (common stock) | 12,140,400 shares | 12,339,500 shares | 12,472,200 shares | 12,593,300 shares | 12,719,800 shares |
| Net assets | ¥4.4 billion | ¥4.3 billion | ¥4.5 billion | ¥4.5 billion | ¥4.5 billion |
| Total assets | ¥6.2 billion | ¥5.6 billion | ¥6.6 billion | ¥5.6 billion | ¥5.7 billion |
| Net assets per share | 365.57 yen | 366.1 yen | 376.6 yen | 367.44 yen | 370.56 yen |
| Dividend per share | 10 yen | 5 yen | 5 yen | 5 yen | 5 yen |
| Basic earnings (loss) per share | 16.54 yen | 19.77 yen | 19.67 yen | -6.19 yen | 8.26 yen |
| Diluted earnings per share | 15.83 yen | 19.21 yen | 19.32 yen | Could not be retrieved | 8.22 yen |
| Equity-to-asset ratio | 70.3% | 76.3% | 67.1% | 78.4% | 78.2% |
| Return on equity | 4.6% | 5.4% | 5.3% | -1.7% | 2.2% |
| Payout ratio | 60.5% | 25.3% | 25.4% | Could not be retrieved | 60.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥5 | Could not be retrieved | 60.5% | |
| FY ending 2/2025 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2024 | ¥5 | Could not be retrieved | 25.4% | |
| FY ending 2/2023 | ¥5 | Could not be retrieved | 25.3% | |
| FY ending 2/2022 | ¥10 | Could not be retrieved | 60.5% | |
| FY ending 2/2021 | ¥2 | Could not be retrieved | 18.6% | |
| FY ending 2/2020 | ¥3 | Could not be retrieved | 192.8% | |
| FY ending 2/2019 | ¥2 | Could not be retrieved | 12.3% | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2017 | ¥1.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2016 | ¥1.5 | Could not be retrieved | 102.0% | |
| FY ending 2/2015 | ¥1.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2014 | ¥4.5 | Could not be retrieved | 39.0% | Stock split or share consolidation noted |
| FY ending 2/2013 | ¥450 | Could not be retrieved | 36.4% |
TECMIRA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TECMIRA
Unit %Source Annual securities reports
- Financial institutions4.82%
- Securities firms2.38%
- Other corporations5.61%
- Foreign holders (institutions)1.89%
- Foreign holders (individuals)0.46%
- Individuals and others84.83%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 池田 昌史 | 15.55% | 1,877,800 |
| 2 | 太陽生命保険株式会社 | 4.72% | 570,000 |
| 3 | 水元 公仁 | 3.0% | 363,000 |
| 4 | 藤岡 淳一 | 3.0% | 362,100 |
| 5 | シャープ株式会社 | 2.98% | 360,000 |
| 6 | TNBI一号投資事業有限責任組合 | 2.11% | 255,500 |
| 7 | 井川 等 | 1.85% | 224,400 |
| 8 | MSIP CLIENT SECURITIES (常任代理人モルガン・スタンレーMUFG証券株式会社) | 1.12% | 135,979 |
| 9 | 楽天証券株式会社共有口 | 1.04% | 126,200 |
| 10 | マケナフィールズ株式会社 | 1.03% | 125,100 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 2/2026 | ¥93.75 million | Could not be retrieved |
| FY ending 2/2025 | ¥0.1 billion | Could not be retrieved |
| FY ending 2/2021 | ¥50.78 million | ¥0.4 billion |
| FY ending 2/2020 | ¥38.76 million | Could not be retrieved |
| FY ending 2/2017 | ¥0.01 million | Could not be retrieved |
| FY ending 2/2016 | ¥16.04 million | Could not be retrieved |
Revenue scale in the same industry
TECMIRA
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥68.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥5.21 million |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-13.38 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥10.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Cash and cash equivalents | ¥2.9 billion | Consolidated |
| Net assets | ¥6.0 billion | Consolidated |
| Ordinary income (loss) | ¥93.11 million | Consolidated |
| Total assets | ¥10.6 billion | Consolidated |
| Return on equity | -1.0% | Consolidated |
| Equity-to-asset ratio | 56.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-58.78 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | -4.98 yen | Consolidated |
| Net assets per share | 500.49 yen | Consolidated |
| Dividend per share | 5 yen | Parent only |
| Net sales | ¥0.4 billion | Parent only |
| Net income (loss) | ¥97.48 million | Parent only |
| Diluted earnings per share | 8.22 yen | Parent only |
| Total number of issued shares (common stock) | 12,719,800 shares | Parent only |
| Net assets | ¥4.5 billion | Parent only |
| Ordinary income (loss) | ¥-52.91 million | Parent only |
| Total assets | ¥5.7 billion | Parent only |
| Return on equity | 2.2% | Parent only |
| Equity-to-asset ratio | 78.2% | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Payout ratio | 60.5% | Parent only |
| Basic earnings (loss) per share | 8.26 yen | Parent only |
| Net assets per share | 370.56 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 501 people | Consolidated |
| Number of employees | 501 people | Consolidated |
| Average length of service (years) | 7.3 years | Parent only |
| Average annual salary | ¥5.35 million | Parent only |
| Average age (years) | 39.8 years old | Parent only |
| Number of employees | 31 people | Parent only |
| Number of employees | 31 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥10.4 billion | Consolidated |
| Average number of temporary employees | 76 people | Consolidated |
| Average number of temporary employees | 76 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Write-downs of inventories | ¥-11.22 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Total return on the share price index | 238.4% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,400,079 shares | Consolidated |
| Total number of shares held treasury shares etc | 650,200 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.94 million | Consolidated |
| Number of shares | 12,719,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.1% | Consolidated |
| Shareholding ratio | 36.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 650,200 shares | Consolidated |
| Number of voting rights | 120,621 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 52.6% | Parent only |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥38.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥5.21 million | Consolidated |
| Fees for audit and attestation services - total | ¥68.50 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥5.21 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥30.50 million | Consolidated |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥39.28 million | Consolidated |
| Other | ¥16.84 million | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥14.57 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥67.60 million | Consolidated |
| Goodwill | ¥1.2 billion | Consolidated |
| Goodwill | ¥1.2 billion | Consolidated |
| Software | ¥0.5 billion | Consolidated |
| Software in progress | ¥0.9 billion | Consolidated |
| Provision for business structure improvement | ¥16.43 million | Consolidated |
| Work in process | ¥41.63 million | Consolidated |
| Investments in capital | ¥0.6 billion | Consolidated |
| Retained earnings | ¥1.3 billion | Consolidated |
| Advance payments trade | ¥0.7 billion | Consolidated |
| Raw materials | ¥0.2 billion | Consolidated |
| Notes and accounts receivable trade | ¥1.1 billion | Consolidated |
| Merchandise and finished goods | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥2.0 billion | Consolidated |
| Non-current assets | ¥4.6 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Contract assets | ¥0.4 billion | Consolidated |
| Guarantee deposits | ¥0.2 billion | Consolidated |
| Buildings, net | ¥0.1 billion | Consolidated |
| Construction in progress | ¥0.65 million | Consolidated |
| Investments and other assets | ¥1.8 billion | Consolidated |
| Investment securities | ¥0.8 billion | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥33.37 million | Consolidated |
| Shareholders' equity | ¥5.8 billion | Consolidated |
| Current liabilities | ¥2.5 billion | Consolidated |
| Current assets | ¥6.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥2.7 billion | Consolidated |
| Cash and cash equivalents | ¥2.9 billion | Consolidated |
| Cash and deposits | ¥2.9 billion | Consolidated |
| Short-term loans payable | ¥0.4 billion | Consolidated |
| Net assets | ¥6.0 billion | Consolidated |
| Net assets | ¥6.0 billion | Consolidated |
| Total assets | ¥10.6 billion | Consolidated |
| Deferred gains or losses on hedges | ¥36.93 million | Consolidated |
| Deferred tax liabilities | ¥10.79 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥4.6 billion | Consolidated |
| Liabilities and net assets | ¥10.6 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.24 million | Consolidated |
| Capital surplus | ¥2.3 billion | Consolidated |
| Capital stock | ¥2.5 billion | Consolidated |
| Asset retirement obligations | ¥41.02 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Vehicles, net | ¥0.24 million | Consolidated |
| Long-term loans payable | ¥1.9 billion | Consolidated |
| Shares of subsidiaries and associates | ¥3.00 million | Consolidated |
| Non-controlling interests | ¥5.48 million | Consolidated |
| Current portion of long-term loans payable | ¥0.7 billion | Consolidated |
| Other | ¥0.94 million | Parent only |
| Other | ¥20.61 million | Parent only |
| Other | ¥0.05 million | Parent only |
| Valuation difference on available-for-sale securities | ¥67.57 million | Parent only |
| Other capital surplus | ¥0.6 billion | Parent only |
| Software | ¥22.54 million | Parent only |
| Investments in capital | ¥0.6 billion | Parent only |
| Retained earnings | ¥0.6 billion | Parent only |
| Prepaid expenses | ¥22.69 million | Parent only |
| Right of trademark | ¥4.01 million | Parent only |
| Non-current liabilities | ¥0.9 billion | Parent only |
| Non-current assets | ¥4.2 billion | Parent only |
| Accounts receivable - trade | ¥39.70 million | Parent only |
| Guarantee deposits | ¥0.1 billion | Parent only |
| Buildings, net | ¥64.81 million | Parent only |
| Investments and other assets | ¥4.0 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Property, plant and equipment | ¥77.58 million | Parent only |
| Accounts receivable - other | ¥24.31 million | Parent only |
| Income taxes refund receivable | ¥0.80 million | Parent only |
| Income taxes payable | ¥5.23 million | Parent only |
| Accrued expenses | ¥48.79 million | Parent only |
| Shareholders' equity | ¥4.4 billion | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥1.6 billion | Parent only |
| Intangible assets | ¥26.59 million | Parent only |
| Cash and deposits | ¥0.6 billion | Parent only |
| Net assets | ¥4.5 billion | Parent only |
| Net assets | ¥4.5 billion | Parent only |
| Total assets | ¥5.7 billion | Parent only |
| Deferred tax assets | ¥6.17 million | Parent only |
| Retained earnings brought forward | ¥0.6 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥67.57 million | Parent only |
| Liabilities | ¥1.2 billion | Parent only |
| Liabilities and net assets | ¥5.7 billion | Parent only |
| Capital surplus | ¥1.6 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Asset retirement obligations | ¥36.18 million | Parent only |
| Provision for bonuses | ¥3.13 million | Parent only |
| Long-term loans payable | ¥0.8 billion | Parent only |
| Long-term deposits received | ¥76.10 million | Parent only |
| Shares of subsidiaries and associates | ¥2.4 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥80.00 million | Parent only |
| Deposits received | ¥3.71 million | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥52.70 million | Consolidated |
| Revenue | ¥-58.78 million | Consolidated |
| Revenue | ¥-5.07 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥1.22 million | Parent only |
| Revenue | ¥12.77 million | Parent only |
| Revenue | ¥97.48 million | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.55 million | Consolidated |
| Other | ¥0.86 million | Consolidated |
| Other comprehensive income | ¥20.36 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-9.87 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Business structure improvement expenses | ¥15.88 million | Consolidated |
| Dividends from surplus | ¥-59.66 million | Consolidated |
| Comprehensive income | ¥-13.38 million | Consolidated |
| Interest income | ¥7.65 million | Consolidated |
| Operating income | ¥73.38 million | Consolidated |
| Operating income | ¥73.38 million | Consolidated |
| Non-operating income | ¥70.94 million | Consolidated |
| Non-operating expenses | ¥51.20 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥11.15 million | Consolidated |
| Cost of sales | ¥6.6 billion | Consolidated |
| Gross profit (loss) | ¥3.8 billion | Consolidated |
| Net sales | ¥10.4 billion | Consolidated |
| Net sales | ¥10.4 billion | Consolidated |
| Net income | ¥-58.78 million | Consolidated |
| Net income (loss) | ¥-33.75 million | Consolidated |
| Net income (loss) | ¥-33.75 million | Consolidated |
| Loss on investments in partnership | ¥13.19 million | Consolidated |
| Gain on sales of investment securities | ¥0.94 million | Consolidated |
| Loss on valuation of investment securities | ¥7.78 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥37.15 million | Consolidated |
| Fee expenses | ¥0.4 billion | Consolidated |
| Issuance of new shares | ¥75.17 million | Consolidated |
| Income taxes - current | ¥44.03 million | Consolidated |
| Income taxes | ¥69.55 million | Consolidated |
| Income taxes - deferred | ¥25.51 million | Consolidated |
| Impairment loss | ¥44.81 million | Consolidated |
| Impairment loss | ¥44.81 million | Consolidated |
| Foreign exchange gains | ¥54.79 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-27.18 million | Consolidated |
| Extraordinary income | ¥11.15 million | Consolidated |
| Extraordinary loss | ¥68.47 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥19.57 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-74.11 million | Consolidated |
| Income (loss) before income taxes | ¥35.80 million | Consolidated |
| Income (loss) before income taxes | ¥35.80 million | Consolidated |
| Ordinary income | ¥93.11 million | Consolidated |
| Salaries and allowances | ¥1.0 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥57.42 million | Consolidated |
| Disposal of treasury stock | ¥84.70 million | Consolidated |
| Purchase of treasury stock | ¥-0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-43.12 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Promotion expenses | ¥0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.7 billion | Consolidated |
| Provision for bonuses | ¥95.65 million | Consolidated |
| Change of scope of consolidation | ¥-0.04 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥28.33 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥29.73 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥25.04 million | Consolidated |
| Other | ¥1.59 million | Parent only |
| Other | ¥0.75 million | Parent only |
| Dividends from surplus | ¥-59.66 million | Parent only |
| Interest income | ¥7.78 million | Parent only |
| Dividend income | ¥2.84 million | Parent only |
| Operating income | ¥-39.28 million | Parent only |
| Non-operating income | ¥12.21 million | Parent only |
| Non-operating expenses | ¥25.84 million | Parent only |
| Rents | ¥0.1 billion | Parent only |
| Gross profit (loss) | ¥0.4 billion | Parent only |
| Net sales | ¥0.4 billion | Parent only |
| Net income (loss) | ¥97.48 million | Parent only |
| Directors' compensations | ¥52.85 million | Parent only |
| Loss on investments in partnership | ¥13.19 million | Parent only |
| Loss on valuation of investment securities | ¥7.78 million | Parent only |
| Interest expenses | ¥11.90 million | Parent only |
| Fee expenses | ¥60.73 million | Parent only |
| Issuance of new shares | ¥75.17 million | Parent only |
| Income taxes - current | ¥4.32 million | Parent only |
| Income taxes | ¥14.72 million | Parent only |
| Income taxes - deferred | ¥10.40 million | Parent only |
| Depreciation | ¥21.12 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥7.78 million | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Ordinary income | ¥-52.91 million | Parent only |
| Disposal of treasury stock | ¥84.70 million | Parent only |
| Purchase of treasury stock | ¥-0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥0.57 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-78.06 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-47.75 million | Consolidated |
| Total changes during the period | ¥18.89 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-78.78 million | Parent only |
Statement of cash flows (42 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-1.61 million | Consolidated |
| Increase decrease in provision for business structure improvement | ¥-27.41 million | Consolidated |
| Business structure improvement expenses | ¥15.88 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-83.81 million | Consolidated |
| Interest expenses paid | ¥-36.56 million | Consolidated |
| Interest and dividends income received | ¥10.30 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.4 billion | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥-11.15 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-85.81 million | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Increase (decrease) in provision for loss on construction contracts | ¥-2.92 million | Consolidated |
| Proceeds from collection of guarantee deposits | ¥3.67 million | Consolidated |
| Payments for guarantee deposits | ¥-0.51 million | Consolidated |
| Loss gain on investments in partnership | ¥13.19 million | Consolidated |
| Proceeds from redemption of investment securities | ¥14.98 million | Consolidated |
| Purchase of investment securities | ¥-10.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥1.02 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.94 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥7.78 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥3.23 million | Consolidated |
| Purchase of property plant and equipment | ¥-17.50 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥11.12 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.81 million | Consolidated |
| Decrease (increase) in inventories | ¥0.6 billion | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Income taxes refund | ¥10.72 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Impairment loss | ¥44.81 million | Consolidated |
| Purchase of intangible assets | ¥-0.8 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.56 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥6.17 million | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.1 billion | Consolidated |
| Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥0.2 billion | Consolidated |
| Dividends | ¥-53.83 million | Consolidated |
| Proceeds from long term loans payable | ¥1.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.8 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-3.00 million | Consolidated |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥93.75 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Dividend per share | 5 | Parent only | Disclosed |
| Number of employees | 501 | Consolidated | Disclosed |
| Net assets | ¥6.0 billion | Consolidated | Disclosed |
| Net sales | ¥10.4 billion | Consolidated | Disclosed |
| Operating income | ¥73.38 million | Consolidated | Disclosed |
| Ordinary income | ¥93.11 million | Consolidated | Disclosed |
| Net income | ¥-58.78 million | Consolidated | Disclosed |
| Total assets | ¥10.6 billion | Consolidated | Disclosed |
| Operating margin | 0.7% | Consolidated | Calculated |
| Net margin | -0.6% | Consolidated | Calculated |
| Sales per employee | 20768645 yen | Consolidated | Calculated |
| Total asset turnover | 0.98 times | Consolidated | Calculated |
| Net assets to total assets | 57.0% | Consolidated | Calculated |