DIGITAL HEARTS
DIGITAL HEARTS HOLDINGS Co., Ltd.
Company highlights
The largest segment by revenue is DH Group, at 59.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
DIGITAL HEARTS
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| DH Group | ¥23.0 billion | 59.1% | ¥23.6 billion | ¥2.2 billion | 85.5% | 9.8% | ¥1.9 billion |
| AGEST Group | ¥15.9 billion | 40.9% | ¥16.1 billion | ¥0.4 billion | 14.5% | 2.4% | ¥0.5 billion |
| Total of the businesses | ¥38.9 billion | 100.0% | ¥2.6 billion | 100.0% | |||
Revenue and profit
DIGITAL HEARTS
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥2.8 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Commission fees | ¥0.1 billion | Parent only | |
| Depreciation | ¥59.24 million | Parent only | |
| Provision for directors' bonuses | ¥21.42 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥13.08 million | Consolidated | |
| Share-based payment expenses | ¥9.93 million | Parent only | |
| Retirement benefit expenses | ¥9.66 million | Consolidated | |
| Research and development expenses | ¥0.34 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.0 billion | Consolidated |
| Operating income | ¥2.6 billion | Consolidated | |
| Ordinary income | ¥2.6 billion | Consolidated | |
| Net income | ¥1.2 billion | Consolidated |
DIGITAL HEARTS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥2.8 billion
- Amortization of goodwill ¥0.4 billion
- Directors' compensations ¥0.3 billion
- Provision for bonuses ¥0.1 billion
- Commission fees ¥0.1 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥3.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
DIGITAL HEARTS
Long-term revenue, profit and asset trends
Period 2014 to 2026Source Annual securities reportsDisclosed
DIGITAL HEARTS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥29.2B | ¥36.5B | ¥38.8B | ¥39.7B | ¥38.9B |
| Year on year (%) | +28.7%◆ | +25.2%◆ | +6.2% | +2.5% | -2.1% |
| Ordinary income (loss) | ¥2.8B | ¥3.2B | ¥2.1B | ¥2.3B | ¥2.6B |
| Change from prior year | +40.4% | +13.6% | -34.7% | +10.7% | +13.4% |
| Ordinary income (loss) as a share of Net sales | 9.5% | 8.6% | 5.3% | 5.7% | 6.6% |
| Change (percentage points) | +0.8 points | -0.9 points | -3.3 points◆ | +0.4 points | +0.9 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2015Net sales year on year +31.0%, Ordinary income (loss) as a share of revenue -6.2 points
- 2018Ordinary income (loss) as a share of revenue -2.7 points
- 2020Ordinary income (loss) as a share of revenue -2.1 points
- 2021Ordinary income (loss) as a share of revenue +2.2 points
- 2022Net sales year on year +28.7%
- 2023Net sales year on year +25.2%
- 2024Ordinary income (loss) as a share of revenue -3.3 points
DIGITAL HEARTS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
DIGITAL HEARTS
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 | ¥29.2 billion | ¥36.5 billion | ¥38.8 billion | ¥39.7 billion | ¥38.9 billion |
| Ordinary income (loss) | ¥2.8 billion | ¥3.2 billion | ¥2.1 billion | ¥2.3 billion | ¥2.6 billion |
| Net income (loss) attributable to owners of parent | ¥1.8 billion | ¥0.8 billion | ¥0.2 billion | ¥0.6 billion | ¥1.2 billion |
| Comprehensive income | ¥2.3 billion | ¥1.2 billion | ¥0.4 billion | ¥1.0 billion | ¥1.2 billion |
| Net assets | ¥7.6 billion | ¥9.5 billion | ¥8.9 billion | ¥9.3 billion | ¥10.0 billion |
| Total assets | ¥17.6 billion | ¥19.6 billion | ¥21.1 billion | ¥19.9 billion | ¥21.5 billion |
| Net assets per share | 323.21 yen | 395.65 yen | 377.8 yen | 401.76 yen | 431.86 yen |
| Basic earnings (loss) per share | 82.25 yen | 36.5 yen | 7.94 yen | 28.25 yen | 53 yen |
| Diluted earnings per share | Could not be retrieved | 36.46 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 39.7% | 45.0% | 39.9% | 44.9% | 44.7% |
| Return on equity | 28.0% | 10.1% | 2.1% | 7.2% | 12.7% |
| Net cash provided by (used in) operating activities | ¥3.1 billion | ¥2.9 billion | ¥1.8 billion | ¥3.1 billion | ¥3.2 billion |
| Net cash provided by (used in) investing activities | ¥-2.5 billion | ¥-1.9 billion | ¥-2.4 billion | ¥-5.08 million | ¥-3.7 billion |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | ¥0.1 billion | ¥0.9 billion | ¥-2.6 billion | ¥-92.29 million |
| Cash and cash equivalents | ¥5.2 billion | ¥6.5 billion | ¥6.9 billion | ¥7.6 billion | ¥7.1 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.7 billion | ¥2.2 billion | ¥5.4 billion | ¥2.8 billion | ¥1.6 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.2 billion | ¥3.6 billion | ¥1.3 billion | ¥0.1 billion |
| Net income (loss) | ¥0.2 billion | ¥-0.8 billion | ¥1.9 billion | ¥0.3 billion | ¥-0.4 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 23,890,800 shares | 23,890,800 shares | 23,890,800 shares | 23,890,800 shares | 23,890,800 shares |
| Net assets | ¥3.5 billion | ¥3.4 billion | ¥4.3 billion | ¥4.3 billion | ¥3.4 billion |
| Total assets | ¥11.6 billion | ¥12.2 billion | ¥10.6 billion | ¥8.7 billion | ¥10.2 billion |
| Net assets per share | 163.5 yen | 150.83 yen | 193.54 yen | 191.93 yen | 150.89 yen |
| Dividend per share | 15 yen | 21 yen | 21 yen | 23 yen | 25 yen |
| Interim dividend per share | 7.5 yen | 10.5 yen | 10.5 yen | 10.5 yen | 11.5 yen |
| Basic earnings (loss) per share | 10.73 yen | -37.65 yen | 83.39 yen | 13.67 yen | -15.75 yen |
| Equity-to-asset ratio | 30.4% | 27.6% | 40.6% | 49.1% | 33.0% |
| Return on equity | 6.5% | -23.9% | 48.4% | 7.1% | -9.2% |
| Payout ratio | 139.8% | Could not be retrieved | 25.2% | 168.3% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥25 | ¥11.5 | Could not be retrieved | |
| FY ending 3/2025 | ¥23 | ¥10.5 | 168.3% | |
| FY ending 3/2024 | ¥21 | ¥10.5 | 25.2% | |
| FY ending 3/2023 | ¥21 | ¥10.5 | Could not be retrieved | |
| FY ending 3/2022 | ¥15 | ¥7.5 | 139.8% | |
| FY ending 3/2021 | ¥14 | ¥7 | Could not be retrieved | |
| FY ending 3/2020 | ¥14 | ¥7 | 30.8% | |
| FY ending 3/2019 | ¥13 | ¥6.5 | 18.4% | |
| FY ending 3/2018 | ¥11.5 | ¥5.5 | Could not be retrieved | |
| FY ending 3/2017 | ¥17 | ¥11 | 40.5% | Stock split or share consolidation noted |
| FY ending 3/2016 | ¥19 | ¥9 | 61.2% | |
| FY ending 3/2015 | ¥17 | ¥8 | 90.9% | |
| FY ending 3/2014 | ¥8 | Could not be retrieved | 9.7% |
DIGITAL HEARTS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
DIGITAL HEARTS
Unit %Source Annual securities reports
- Financial institutions9.14%
- Securities firms2.86%
- Other corporations6.32%
- Foreign holders (institutions)6.97%
- Foreign holders (individuals)0.04%
- Individuals and others74.67%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 宮澤 栄一 | 42.27% | 9,425,633 |
| 2 | 光通信KK投資事業有限責任組合 | 6.0% | 1,337,100 |
| 3 | A-1合同会社 | 5.94% | 1,324,900 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.68% | 1,044,600 |
| 5 | 株式会社日本カストディ銀行(信託口) | 4.63% | 1,032,000 |
| 6 | モルガン・スタンレーMUFG証券株式会社 | 1.47% | 327,548 |
| 7 | 藪 太一 | 0.9% | 200,000 |
| 8 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 半沢 淳一) | 0.79% | 176,389 |
| 9 | NORTHERN TRUST CO.(AVFC) RE NON TREATY CLIENTS ACCOUNT(常任代理人 角田 武士) | 0.75% | 167,913 |
| 10 | 小澤 裕紀 | 0.72% | 159,600 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.9 billion |
| FY ending 3/2021 | ¥0.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| DH Group | ¥0.2 billion |
| AGEST Group | ¥0.3 billion |
Revenue scale in the same industry
DIGITAL HEARTS
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 114 companies
- 118 ファイズFY Mar 2026 ¥40.3B
- 119 CLFY Dec 2025 ¥39.0B
- 120 DIGITAL HEARTSThis companyFY Mar 2026 ¥38.9B
- 121 LITALICOFY Mar 2026 ¥38.2B
- 122 DNFY Jun 2026 ¥38.1B
- … 549 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 79 |
| Share of managers who are women | 27.6% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥79.29 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥11.55 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 | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.2 billion | Consolidated |
| Net sales | ¥38.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.7 billion | Consolidated |
| Cash and cash equivalents | ¥7.1 billion | Consolidated |
| Net assets | ¥10.0 billion | Consolidated |
| Ordinary income (loss) | ¥2.6 billion | Consolidated |
| Total assets | ¥21.5 billion | Consolidated |
| Return on equity | 12.7% | Consolidated |
| Equity-to-asset ratio | 44.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-92.29 million | Consolidated |
| Basic earnings (loss) per share | 53 yen | Consolidated |
| Net assets per share | 431.86 yen | Consolidated |
| Dividend per share | 25 yen | Parent only |
| Operating revenue | ¥1.6 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Total number of issued shares (common stock) | 23,890,800 shares | Parent only |
| Net assets | ¥3.4 billion | Parent only |
| Ordinary income (loss) | ¥0.1 billion | Parent only |
| Total assets | ¥10.2 billion | Parent only |
| Return on equity | -9.2% | Parent only |
| Equity-to-asset ratio | 33.0% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Interim dividend per share | 11.5 yen | Parent only |
| Basic earnings (loss) per share | -15.75 yen | Parent only |
| Net assets per share | 150.89 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,132 people | Consolidated |
| Number of employees | 2,132 people | Consolidated |
| Average length of service (years) | 4.5 years | Parent only |
| Average annual salary | ¥7.98 million | Parent only |
| Average age (years) | 46.3 years old | Parent only |
| Number of employees | 78 people | Parent only |
| Number of employees | 78 people | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥1.8 billion | Consolidated |
| Net sales to external customers | ¥38.9 billion | Consolidated |
| Average number of temporary employees | 3,696 people | Consolidated |
| Average number of temporary employees | 3,696 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 4 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.9 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 22 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 10 people | Parent only |
| Average number of temporary employees | 10 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 27.3% | Parent only |
Shares (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 15,195,683 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,591,900 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 decreased shares 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 | ¥0.2 billion | Consolidated |
| Number of shares | 23,890,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.7% | Consolidated |
| Shareholding ratio | 68.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,591,900 shares | Consolidated |
| Number of voting rights | 222,832 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 58.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.9 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥38.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥79.29 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥40.79 million | Consolidated |
| Fees for non-audit services - reporting company | ¥11.55 million | Consolidated |
| Fees for non-audit services - total | ¥11.55 million | Consolidated |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 0.6% | Parent only |
| Revenue | ¥10.66 million | Parent only |
| Revenue | ¥13.28 million | Parent only |
| Revenue | ¥7.93 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Balance sheet (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥84.67 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-27.53 million | Consolidated |
| Goodwill | ¥1.8 billion | Consolidated |
| Lease assets | ¥0.2 billion | Consolidated |
| Lease assets, net | ¥96.87 million | Consolidated |
| Work in process | ¥49.78 million | Consolidated |
| Retained earnings | ¥9.9 billion | Consolidated |
| Notes receivable - trade | ¥1.28 million | Consolidated |
| Notes receivable - trade | ¥5.4 billion | Consolidated |
| Merchandise | ¥17.73 million | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥7.5 billion | Consolidated |
| Land | ¥17.57 million | Consolidated |
| Accounts receivable - trade | ¥5.2 billion | Consolidated |
| Contract assets | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Buildings | ¥1.2 billion | Consolidated |
| Buildings, net | ¥0.7 billion | Consolidated |
| Provision for directors' bonuses | ¥30.93 million | Consolidated |
| Investments and other assets | ¥3.1 billion | Consolidated |
| Investment securities | ¥1.3 billion | Consolidated |
| Lease and guarantee deposits | ¥0.9 billion | Consolidated |
| Property, plant and equipment | ¥1.6 billion | Consolidated |
| Income taxes refund receivable | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥0.5 billion | Consolidated |
| Accrued consumption taxes | ¥0.6 billion | Consolidated |
| Accrued expenses | ¥1.4 billion | Consolidated |
| Accounts payable - other | ¥1.9 billion | Consolidated |
| Shareholders' equity | ¥8.5 billion | Consolidated |
| Inventories | ¥69.46 million | Consolidated |
| Current liabilities | ¥11.2 billion | Consolidated |
| Current assets | ¥14.0 billion | Consolidated |
| Accumulated depreciation | ¥-75.64 million | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-2.99 million | Consolidated |
| Foreign currency translation adjustment | ¥1.1 billion | Consolidated |
| Intangible assets | ¥2.8 billion | Consolidated |
| Cash and cash equivalents | ¥7.1 billion | Consolidated |
| Cash and deposits | ¥7.1 billion | Consolidated |
| Short-term loans payable | ¥5.7 billion | Consolidated |
| Net assets | ¥10.0 billion | Consolidated |
| Net assets | ¥10.0 billion | Consolidated |
| Total assets | ¥21.5 billion | Consolidated |
| Total assets | ¥21.5 billion | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥0.4 billion | Consolidated |
| Treasury stock | ¥-1.8 billion | Consolidated |
| Valuation and translation adjustments | ¥1.1 billion | Consolidated |
| Liabilities | ¥11.6 billion | Consolidated |
| Liabilities and net assets | ¥21.5 billion | Consolidated |
| Supplies | ¥1.95 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.68 million | Consolidated |
| Allowance for doubtful accounts | ¥-81.31 million | Consolidated |
| Capital surplus | ¥63.69 million | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Vehicle and delivery equipment | ¥2.99 million | Consolidated |
| Vehicles, net | ¥0 | Consolidated |
| Net defined benefit liability | ¥18.57 million | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥29.82 million | Parent only |
| Other | ¥66.00 million | Parent only |
| Other | ¥4.73 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-27.53 million | Parent only |
| Other capital surplus | ¥2.7 billion | Parent only |
| Software | ¥64.09 million | Parent only |
| Retained earnings | ¥1.8 billion | Parent only |
| Prepaid expenses | ¥57.04 million | Parent only |
| Right of trademark | ¥13.04 million | Parent only |
| Non-current assets | ¥9.2 billion | Parent only |
| Tools, furniture and fixtures | ¥28.22 million | Parent only |
| Buildings, net | ¥69.46 million | Parent only |
| Provision for directors' bonuses | ¥21.42 million | Parent only |
| Investments and other assets | ¥9.1 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Property, plant and equipment | ¥97.68 million | Parent only |
| Accounts receivable - other | ¥0.1 billion | Parent only |
| Income taxes refund receivable | ¥4.71 million | Parent only |
| Income taxes payable | ¥4.79 million | Parent only |
| Accrued expenses | ¥19.55 million | Parent only |
| Dividends payable | ¥2.53 million | Parent only |
| Accounts payable - other | ¥74.77 million | Parent only |
| Shareholders' equity | ¥3.4 billion | Parent only |
| Current liabilities | ¥6.8 billion | Parent only |
| Current assets | ¥1.0 billion | Parent only |
| Intangible assets | ¥81.86 million | Parent only |
| Cash and deposits | ¥0.3 billion | Parent only |
| Short-term loans payable | ¥6.7 billion | Parent only |
| Net assets | ¥3.4 billion | Parent only |
| Net assets | ¥3.4 billion | Parent only |
| Total assets | ¥10.2 billion | Parent only |
| Deferred tax assets | ¥99.90 million | Parent only |
| Retained earnings brought forward | ¥1.8 billion | Parent only |
| Treasury stock | ¥-1.8 billion | Parent only |
| Valuation and translation adjustments | ¥-27.53 million | Parent only |
| Liabilities | ¥6.8 billion | Parent only |
| Liabilities and net assets | ¥10.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.4 billion | Parent only |
| Capital surplus | ¥3.0 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥8.99 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥4.64 million | Parent only |
| Shares of subsidiaries and associates | ¥7.9 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.8 billion | Parent only |
| Deposits received | ¥10.02 million | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥22.98 million | Consolidated |
| Other | ¥22.03 million | Consolidated |
| Other comprehensive income | ¥20.11 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-38.26 million | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Subsidy income | ¥63.28 million | Consolidated |
| Comprehensive income | ¥1.2 billion | Consolidated |
| Interest income | ¥36.32 million | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥2.39 million | Consolidated |
| Cost of sales | ¥28.9 billion | Consolidated |
| Gross profit (loss) | ¥10.0 billion | Consolidated |
| Net sales | ¥38.9 billion | Consolidated |
| Net sales | ¥38.9 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.7 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥83.74 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-4.91 million | Consolidated |
| Interest expenses | ¥49.97 million | Consolidated |
| Income taxes - current | ¥0.8 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange losses | ¥10.25 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥63.28 million | Consolidated |
| Extraordinary loss | ¥0.7 billion | Consolidated |
| Early retirement program expenses | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.5 billion | Consolidated |
| Research and development expenses | ¥0.34 million | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Ordinary income | ¥2.6 billion | Consolidated |
| Payrolls and allowances-SGA | ¥2.8 billion | Consolidated |
| Disposal of treasury stock | ¥11.71 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-92.29 million | Consolidated |
| Selling, general and administrative expenses | ¥7.4 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥13.08 million | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥9.66 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥33.53 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥31.22 million | Consolidated |
| Other | ¥4.10 million | Parent only |
| Other | ¥3.46 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Interest income | ¥23.76 million | Parent only |
| Operating income | ¥71.40 million | Parent only |
| Operating revenue | ¥1.6 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥59.94 million | Parent only |
| Operating expenses | ¥1.5 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Directors' compensations | ¥75.11 million | Parent only |
| Provision for directors' bonuses | ¥21.42 million | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥43.02 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Share-based payment expenses | ¥9.93 million | Parent only |
| Income taxes - current | ¥43.47 million | Parent only |
| Income taxes | ¥-52.93 million | Parent only |
| Income taxes - deferred | ¥-96.40 million | Parent only |
| Depreciation | ¥59.24 million | Parent only |
| Foreign exchange losses | ¥0.18 million | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥-0.4 billion | Parent only |
| Consulting fee income | ¥1.5 billion | Parent only |
| Ordinary income | ¥0.1 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.6 billion | Parent only |
| Disposal of treasury stock | ¥11.71 million | Parent only |
| Reversal of allowance for doubtful accounts | ¥72.27 million | Parent only |
| Provision for bonuses | ¥12.09 million | Parent only |
| Dividends from subsidiaries and associates | ¥20.92 million | Parent only |
| Loss on valuation 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 | ¥0.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥42.50 million | Consolidated |
| Total changes during the period | ¥-0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-38.26 million | Parent only |
Statement of cash flows (42 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Increase (decrease) in other current liabilities | ¥-11.84 million | Consolidated |
| Decrease (increase) in other current assets | ¥-64.28 million | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Repayments of lease obligations | ¥-21.57 million | Consolidated |
| Payments for transfer of business2 | ¥-15.20 million | Consolidated |
| Interest expenses paid | ¥-49.46 million | Consolidated |
| Interest and dividends income received | ¥36.32 million | Consolidated |
| Proceeds from subsidy income | ¥63.28 million | Consolidated |
| Subsidy income | ¥-63.28 million | Consolidated |
| Interest and dividend income | ¥-36.32 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.39 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Subtotal | ¥4.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥8.60 million | Consolidated |
| Purchase of investment securities | ¥-0.5 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥83.74 million | Consolidated |
| Interest expenses | ¥49.97 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥22.09 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-43.86 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.43 million | Consolidated |
| Decrease in consumption taxes payable | ¥23.67 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.3 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.4 billion | Consolidated |
| Share-based payment expenses | ¥11.67 million | Consolidated |
| Decrease (increase) in inventories | ¥0.1 billion | Consolidated |
| Income taxes paid | ¥-1.0 billion | Consolidated |
| Income taxes refund | ¥0.2 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥10.25 million | Consolidated |
| Purchase of intangible assets | ¥-0.5 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥0.5 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-1.09 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥76.03 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.9 billion | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.4 billion | Consolidated |
| Collection of long-term loans receivable | ¥20.00 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥5.13 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-13.96 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.2 billion | Consolidated | Disclosed |
| Dividend per share | 25 | Parent only | Disclosed |
| Number of employees | 2,132 | Consolidated | Disclosed |
| Net assets | ¥10.0 billion | Consolidated | Disclosed |
| Net sales | ¥38.9 billion | Consolidated | Disclosed |
| Operating income | ¥2.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.6 billion | Parent only | Disclosed |
| Ordinary income | ¥2.6 billion | Consolidated | Disclosed |
| Net income | ¥1.2 billion | Consolidated | Disclosed |
| Total assets | ¥21.5 billion | Consolidated | Disclosed |
| Operating margin | 6.7% | Consolidated | Calculated |
| Net margin | 3.0% | Consolidated | Calculated |
| Sales per employee | 18259262 yen | Consolidated | Calculated |
| Total asset turnover | 1.81 times | Consolidated | Calculated |
| Net assets to total assets | 46.3% | Consolidated | Calculated |