FFRI Security
FFRI Security, Inc.
Company highlights
The largest segment by revenue is サイバー・セキュリティ事業, at 91.7% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
FFRI Security
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 | |
| サイバー・セキュリティ事業 | ¥4.0 billion | 91.7% | ¥2.6 billion | ¥1.4 billion | 98.3% | 35.9% | ¥0.9 billion |
| ソフトウェア開発・テスト事業 | ¥0.4 billion | 8.3% | ¥0.5 billion | ¥24.06 million | 1.7% | 6.7% | ¥23.90 million |
| Total of the businesses | ¥4.3 billion | 100.0% | ¥1.5 billion | 100.0% | |||
Revenue and profit
FFRI Security
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.4 billion | Consolidated |
| Promotion expenses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Commission fees | ¥0.1 billion | Parent only | |
| Research and development expenses | ¥99.16 million | Consolidated | |
| Amortization of goodwill | ¥13.97 million | Consolidated | |
| Depreciation | ¥12.63 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.33 million | Parent only | |
| Provision for bonuses | ¥-0.09 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.6 billion | Consolidated |
| Ordinary income | ¥1.5 billion | Consolidated | |
| Operating income | ¥1.4 billion | Consolidated | |
| Net income | ¥1.1 billion | Consolidated |
FFRI Security
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.4 billion
- Promotion expenses ¥0.2 billion
- Directors' compensations ¥0.1 billion
- Commission fees ¥0.1 billion
- Research and development expenses ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
FFRI Security
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
FFRI Security
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥1.8B | ¥2.0B | ¥2.4B | ¥3.0B | ¥4.3B |
| Year on year (%) | comparison basis not confirmed | +9.7% | +25.3%◆ | +24.2%◆ | +43.1%◆ |
| Ordinary income (loss) | ¥0.2B | ¥0.2B | ¥0.5B | ¥0.9B | ¥1.5B |
| Change from prior year | comparison basis not confirmed | +58.4% | +118.6% | +62.8% | +65.7% |
| Ordinary income (loss) as a share of Net sales | 8.8% | 12.7% | 22.1% | 29.0% | 33.5% |
| Change (percentage points) | comparison basis not confirmed | +3.9 points◆ | +9.4 points◆ | +6.9 points◆ | +4.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Net sales year on year +21.9%, Ordinary income (loss) as a share of revenue +7.6 points
- 2015Net sales year on year +32.8%
- 2016Ordinary income (loss) as a share of revenue -63.8 points, Ordinary income (loss) profit to loss
- 2017Net sales year on year +55.1%, Ordinary income (loss) as a share of revenue +53.7 points, Ordinary income (loss) loss to profit
- 2020Ordinary income (loss) as a share of revenue +4.2 points
- 2023Ordinary income (loss) as a share of revenue +3.9 points
- 2024Net sales year on year +25.3%, Ordinary income (loss) as a share of revenue +9.4 points
- 2025Net sales year on year +24.2%, Ordinary income (loss) as a share of revenue +6.9 points
- 2026Net sales year on year +43.1%, Ordinary income (loss) as a share of revenue +4.6 points
FFRI Security
Earnings and net assets per share over time
Unit yenSource Annual securities reports
FFRI Security
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.8 billion | ¥2.0 billion | ¥2.4 billion | ¥3.0 billion | ¥4.3 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.5 billion | ¥0.9 billion | ¥1.5 billion |
| Net income (loss) attributable to owners of parent | ¥0.1 billion | ¥0.2 billion | ¥0.4 billion | ¥0.7 billion | ¥1.1 billion |
| Comprehensive income | ¥0.1 billion | ¥0.2 billion | ¥0.4 billion | ¥0.7 billion | ¥1.1 billion |
| Net assets | ¥1.7 billion | ¥1.7 billion | ¥2.2 billion | ¥2.8 billion | ¥3.8 billion |
| Total assets | ¥2.5 billion | ¥2.6 billion | ¥3.4 billion | ¥4.3 billion | ¥5.9 billion |
| Net assets per share | 213.56 yen | 221.14 yen | 275.77 yen | 352.6 yen | 477.61 yen |
| Basic earnings (loss) per share | 14.96 yen | 23.6 yen | 54.64 yen | 86.86 yen | 139.06 yen |
| Equity-to-asset ratio | 70.2% | 66.6% | 64.5% | 64.7% | 64.3% |
| Return on equity | 6.7% | 10.8% | 22.0% | 27.6% | 33.5% |
| Net cash provided by (used in) operating activities | ¥-16.31 million | ¥0.3 billion | ¥0.4 billion | ¥0.6 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-26.10 million | ¥-70.72 million | ¥-0.5 billion | ¥-76.78 million |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.2 billion | ¥-0.10 million | ¥-79.64 million | ¥-0.1 billion |
| Cash and cash equivalents | ¥1.6 billion | ¥1.8 billion | ¥2.1 billion | ¥2.2 billion | ¥3.3 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.5 billion | ¥1.5 billion | ¥2.0 billion | ¥2.6 billion | ¥4.0 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥0.2 billion | ¥0.5 billion | ¥0.8 billion | ¥1.4 billion |
| Net income (loss) | ¥89.56 million | ¥0.1 billion | ¥0.4 billion | ¥0.6 billion | ¥1.0 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) | 8,190,000 shares | 8,190,000 shares | 8,190,000 shares | 8,190,000 shares | 8,190,000 shares |
| Net assets | ¥1.6 billion | ¥1.6 billion | ¥2.0 billion | ¥2.6 billion | ¥3.5 billion |
| Total assets | ¥2.3 billion | ¥2.5 billion | ¥3.1 billion | ¥4.0 billion | ¥5.5 billion |
| Net assets per share | 204.3 yen | 205.18 yen | 253.38 yen | 323 yen | 437.12 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 10 yen | 14 yen | 18 yen |
| Basic earnings (loss) per share | 11.07 yen | 17.11 yen | 48.21 yen | 79.64 yen | 128.17 yen |
| Equity-to-asset ratio | 70.3% | 65.9% | 63.7% | 63.2% | 62.4% |
| Return on equity | 5.2% | 8.3% | 21.0% | 27.6% | 33.7% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 20.7% | 17.6% | 14.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥18 | Could not be retrieved | 14.0% | |
| FY ending 3/2025 | ¥14 | Could not be retrieved | 17.6% | |
| FY ending 3/2024 | ¥10 | Could not be retrieved | 20.7% |
FFRI Security
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
FFRI Security
Unit %Source Annual securities reports
- Financial institutions17.38%
- Securities firms3.35%
- Other corporations1.86%
- Foreign holders (institutions)6.67%
- Foreign holders (individuals)0.06%
- Individuals and others70.68%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 鵜飼 裕司 | 24.55% | 1,942,000 |
| 2 | 金居 良治 | 18.23% | 1,441,600 |
| 3 | THE BANK OF NEW YORK, TREATY JASDEC ACCOUNT(常任代理人名 株式会社三菱UFJ銀行) | 2.85% | 225,399 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 2.38% | 187,900 |
| 5 | 楽天証券株式会社共有口 | 2.11% | 166,603 |
| 6 | 田中 重樹 | 1.77% | 140,000 |
| 7 | BNYM AS AGT/CLTS NON TREATY JASDEC(常任代理人名 株式会社三菱UFJ銀行) | 0.94% | 74,023 |
| 8 | 源利株式会社 | 0.66% | 52,500 |
| 9 | 永田 哲也 | 0.62% | 49,000 |
| 10 | 石山 智祥 | 0.59% | 47,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥99.16 million | ¥75.69 million |
| FY ending 3/2025 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2021 | ¥0.1 billion | ¥56.57 million |
Revenue scale in the same industry
FFRI Security
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 416 companies
- 420 BBD InitiativeFY Sep 2025 ¥4.4B
- 421 Kaizen PlatformFY Dec 2025 ¥4.4B
- 422 FFRI SecurityThis companyFY Mar 2026 ¥4.3B
- 423 Data ApplicationsFY Mar 2026 ¥4.3B
- 424 Silicon StudioFY Nov 2025 ¥4.3B
- … 218 companies
Workforce information
Women 19 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 196 |
| Average years of service (permanent employees) | 4.4 years |
| Average monthly hours worked outside scheduled hours | 16.3 hours |
| Annual paid leave taken |
71.8% |
| Days of paid leave taken (permanent employees) | 13.1 days |
| Childcare leave taken, men |
40% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 3.4% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | UHY東京監査法人 |
| Audit fees (this year, total) | ¥25.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Net sales | ¥4.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-76.78 million | Consolidated |
| Cash and cash equivalents | ¥3.3 billion | Consolidated |
| Net assets | ¥3.8 billion | Consolidated |
| Ordinary income (loss) | ¥1.5 billion | Consolidated |
| Total assets | ¥5.9 billion | Consolidated |
| Return on equity | 33.5% | Consolidated |
| Equity-to-asset ratio | 64.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | 139.06 yen | Consolidated |
| Net assets per share | 477.61 yen | Consolidated |
| Dividend per share | 18 yen | Parent only |
| Net sales | ¥4.0 billion | Parent only |
| Net income (loss) | ¥1.0 billion | Parent only |
| Total number of issued shares (common stock) | 8,190,000 shares | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Ordinary income (loss) | ¥1.4 billion | Parent only |
| Total assets | ¥5.5 billion | Parent only |
| Return on equity | 33.7% | Parent only |
| Equity-to-asset ratio | 62.4% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 14.0% | Parent only |
| Basic earnings (loss) per share | 128.17 yen | Parent only |
| Net assets per share | 437.12 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 236 people | Consolidated |
| Number of employees | 236 people | Consolidated |
| Average length of service (years) | 4.9 years | Parent only |
| Average annual salary | ¥7.66 million | Parent only |
| Average age (years) | 38.1 years old | Parent only |
| Number of employees | 172 people | Parent only |
| Number of employees | 172 people | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥4.3 billion | Consolidated |
| Average number of temporary employees | 3 people | Consolidated |
| Average number of temporary employees | 3 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥74.35 million | Consolidated |
| Investments accounted for using equity method | ¥0.4 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥75.69 million | Consolidated |
| Depreciation | ¥51.08 million | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Average number of temporary employees | 3 people | Parent only |
| Average number of temporary employees | 3 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,326,025 shares | Consolidated |
| Total number of shares held treasury shares etc | 280,400 shares | Consolidated |
| Number of shares | 8,190,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.4% | Consolidated |
| Shareholding ratio | 54.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 280,400 shares | Consolidated |
| Number of voting rights | 78,303 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.30 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 276.3% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥99.16 million | Consolidated |
| Research and development expenses | ¥99.16 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥75.69 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥25.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥25.00 million | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | 1.3% | Parent only |
Balance sheet (111 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.68 million | Consolidated |
| Other | ¥22.21 million | Consolidated |
| Goodwill | ¥73.36 million | Consolidated |
| Software | ¥24.05 million | Consolidated |
| Lease obligations | ¥7.48 million | Consolidated |
| Lease obligations | ¥1.46 million | Consolidated |
| Lease assets | ¥10.00 million | Consolidated |
| Lease assets, net | ¥7.86 million | Consolidated |
| Investments in capital | ¥0.5 billion | Consolidated |
| Retained earnings | ¥3.7 billion | Consolidated |
| Prepaid expenses | ¥61.35 million | Consolidated |
| Non-current liabilities | ¥28.67 million | Consolidated |
| Non-current assets | ¥1.2 billion | Consolidated |
| Accounts receivable - trade | ¥1.3 billion | Consolidated |
| Contract liabilities | ¥1.2 billion | Consolidated |
| Contract assets | ¥34.22 million | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥42.67 million | Consolidated |
| Guarantee deposits | ¥35.57 million | Consolidated |
| Buildings | ¥42.62 million | Consolidated |
| Buildings, net | ¥34.45 million | Consolidated |
| Investments and other assets | ¥1.0 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥84.97 million | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accrued consumption taxes | ¥0.1 billion | Consolidated |
| Accrued expenses | ¥20.10 million | Consolidated |
| Accounts payable - other | ¥70.53 million | Consolidated |
| Shareholders' equity | ¥3.8 billion | Consolidated |
| Current liabilities | ¥2.1 billion | Consolidated |
| Current assets | ¥4.7 billion | Consolidated |
| Accumulated depreciation | ¥-2.14 million | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-8.17 million | Consolidated |
| Accumulated depreciation | ¥-10.48 million | Consolidated |
| Intangible assets | ¥97.41 million | Consolidated |
| Cash and cash equivalents | ¥3.3 billion | Consolidated |
| Cash and deposits | ¥3.3 billion | Consolidated |
| Net assets | ¥3.8 billion | Consolidated |
| Net assets | ¥3.8 billion | Consolidated |
| Total assets | ¥5.9 billion | Consolidated |
| Total assets | ¥5.9 billion | Consolidated |
| Deferred tax assets | ¥27.51 million | Consolidated |
| Treasury stock | ¥-0.4 billion | Consolidated |
| Finished goods | ¥0.67 million | Consolidated |
| Liabilities | ¥2.1 billion | Consolidated |
| Liabilities | ¥2.1 billion | Consolidated |
| Liabilities and net assets | ¥5.9 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.02 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥21.19 million | Consolidated |
| Vehicle and delivery equipment | ¥10.48 million | Consolidated |
| Vehicles, net | ¥0 | Consolidated |
| Long-term prepaid expenses | ¥1.01 million | Consolidated |
| Deposits received | ¥30.29 million | Consolidated |
| Other | ¥0.68 million | Parent only |
| Other | ¥22.59 million | Parent only |
| Software | ¥24.05 million | Parent only |
| Lease obligations | ¥7.48 million | Parent only |
| Lease obligations | ¥1.46 million | Parent only |
| Lease assets | ¥10.00 million | Parent only |
| Lease assets, net | ¥7.86 million | Parent only |
| Investments in capital | ¥0.5 billion | Parent only |
| Retained earnings | ¥3.3 billion | Parent only |
| Legal retained earnings | ¥7.91 million | Parent only |
| Prepaid expenses | ¥59.16 million | Parent only |
| Non-current liabilities | ¥28.67 million | Parent only |
| Non-current assets | ¥1.0 billion | Parent only |
| Accounts receivable - trade | ¥1.2 billion | Parent only |
| Contract liabilities | ¥1.2 billion | Parent only |
| Contract assets | ¥34.22 million | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥42.67 million | Parent only |
| Guarantee deposits | ¥35.42 million | Parent only |
| Buildings | ¥42.62 million | Parent only |
| Buildings, net | ¥34.45 million | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥0.30 million | Parent only |
| Property, plant and equipment | ¥84.97 million | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥0.1 billion | Parent only |
| Accrued expenses | ¥15.74 million | Parent only |
| Accounts payable - other | ¥69.97 million | Parent only |
| Shareholders' equity | ¥3.5 billion | Parent only |
| Current liabilities | ¥2.1 billion | Parent only |
| Current assets | ¥4.5 billion | Parent only |
| Accumulated depreciation | ¥-2.14 million | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-8.17 million | Parent only |
| Intangible assets | ¥24.05 million | Parent only |
| Cash and deposits | ¥3.2 billion | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Total assets | ¥5.5 billion | Parent only |
| Deferred tax assets | ¥27.02 million | Parent only |
| Retained earnings brought forward | ¥3.3 billion | Parent only |
| Treasury stock | ¥-0.4 billion | Parent only |
| Finished goods | ¥0.67 million | Parent only |
| Liabilities | ¥2.1 billion | Parent only |
| Liabilities and net assets | ¥5.5 billion | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.02 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥21.19 million | Parent only |
| Long-term prepaid expenses | ¥1.01 million | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Deposits received | ¥22.94 million | Parent only |
Statement of income (70 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.02 million | Consolidated |
| Other | ¥0.07 million | Consolidated |
| Amortization of goodwill | ¥13.97 million | Consolidated |
| Amortization of goodwill | ¥13.97 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥1.1 billion | Consolidated |
| Interest income | ¥6.46 million | Consolidated |
| Commission fee | ¥11.22 million | Consolidated |
| Operating income | ¥1.4 billion | Consolidated |
| Operating income | ¥1.4 billion | Consolidated |
| Non-operating income | ¥95.05 million | Consolidated |
| Non-operating expenses | ¥0.63 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Cost of sales | ¥1.7 billion | Consolidated |
| Gross profit (loss) | ¥2.6 billion | Consolidated |
| Net sales | ¥4.3 billion | Consolidated |
| Net sales | ¥4.3 billion | Consolidated |
| Net income | ¥1.1 billion | Consolidated |
| Net income | ¥1.1 billion | Consolidated |
| Net income (loss) | ¥1.1 billion | Consolidated |
| Net income (loss) | ¥1.1 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-76.78 million | Consolidated |
| Share of profit of investments accounted for using equity method | ¥74.35 million | Consolidated |
| Interest expenses | ¥0.46 million | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥-7.73 million | Consolidated |
| Foreign exchange losses | ¥0.10 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.2 billion | Consolidated |
| Research and development expenses | ¥99.16 million | Consolidated |
| Income (loss) before income taxes | ¥1.5 billion | Consolidated |
| Income (loss) before income taxes | ¥1.5 billion | Consolidated |
| Ordinary income | ¥1.5 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0.49 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Promotion expenses | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.3 billion | Consolidated |
| Provision for bonuses | ¥-0.09 million | Consolidated |
| Other | ¥1.26 million | Parent only |
| Other | ¥0.07 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥6.16 million | Parent only |
| Commission fee | ¥11.34 million | Parent only |
| Operating income | ¥1.3 billion | Parent only |
| Non-operating income | ¥20.52 million | Parent only |
| Non-operating expenses | ¥0.63 million | Parent only |
| Cost of sales | ¥1.4 billion | Parent only |
| Gross profit (loss) | ¥2.6 billion | Parent only |
| Net sales | ¥4.0 billion | Parent only |
| Net income (loss) | ¥1.0 billion | Parent only |
| Net income (loss) | ¥1.0 billion | Parent only |
| Interest expenses | ¥0.46 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-9.69 million | Parent only |
| Depreciation | ¥12.63 million | Parent only |
| Foreign exchange losses | ¥0.10 million | Parent only |
| Research and development expenses | ¥99.16 million | Parent only |
| Income (loss) before income taxes | ¥1.4 billion | Parent only |
| Ordinary income | ¥1.4 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Purchase of treasury stock | ¥-0.49 million | Parent only |
| Subsidy income | ¥1.75 million | Parent only |
| Promotion expenses | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.33 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Consolidated |
| Total changes during the period | ¥0.9 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.26 million | Consolidated |
| Amortization of goodwill | ¥13.97 million | Consolidated |
| Repayments of lease obligations | ¥-1.39 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest received | ¥6.46 million | Consolidated |
| Interest expenses paid | ¥-0.46 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥8.54 million | Consolidated |
| Interest income | ¥-6.46 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.3 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥27.50 million | Consolidated |
| Subtotal | ¥1.6 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-74.35 million | Consolidated |
| Interest expenses | ¥0.46 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-5.32 million | Consolidated |
| Purchase of property plant and equipment | ¥-48.62 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥0.49 million | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥8.83 million | Consolidated |
| Decrease in consumption taxes payable | ¥39.22 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥1.52 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥48.10 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.37 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥51.08 million | Consolidated |
| Purchase of intangible assets | ¥-22.84 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.49 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.33 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-5.85 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥-0.40 million | Consolidated |
| Increase (decrease) in deposits | ¥3.41 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 18 | Parent only | Disclosed |
| Number of employees | 236 | Consolidated | Disclosed |
| Net assets | ¥3.8 billion | Consolidated | Disclosed |
| Net sales | ¥4.3 billion | Consolidated | Disclosed |
| Operating income | ¥1.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.5 billion | Consolidated | Disclosed |
| Net income | ¥1.1 billion | Consolidated | Disclosed |
| Total assets | ¥5.9 billion | Consolidated | Disclosed |
| Operating margin | 31.4% | Consolidated | Calculated |
| Net margin | 25.3% | Consolidated | Calculated |
| Sales per employee | 18427106 yen | Consolidated | Calculated |
| Total asset turnover | 0.74 times | Consolidated | Calculated |
| Net assets to total assets | 64.3% | Consolidated | Calculated |