SIOS
SIOS Corporation
Company highlights
The largest segment by revenue is ソフトウェアセールス&ソリューション, at 51.7% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SIOS
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| ソフトウェアセールス&ソリューション | ¥9.9 billion | 51.7% | ¥11.3 billion | ¥0.1 billion | 11.7% | 1.4% | ¥0.1 billion |
| プロダクト&サービス | ¥5.8 billion | 30.2% | ¥6.2 billion | ¥0.7 billion | 59.9% | 12.6% | ¥0.5 billion |
| コンサルティング&インテグレーション | ¥3.4 billion | 18.1% | ¥3.0 billion | ¥0.3 billion | 28.3% | 10.0% | ¥0.3 billion |
| Total of the businesses | ¥19.1 billion | 100.0% | ¥1.2 billion | 100.0% | |||
Revenue and profit
SIOS
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.8 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Commission fees | ¥88.94 million | Parent only | |
| Rents | ¥70.07 million | Consolidated | |
| Retirement benefit expenses | ¥57.02 million | Consolidated | |
| Bonuses | ¥31.19 million | Consolidated | |
| Depreciation | ¥19.98 million | Parent only | |
| Provision for management board incentive plan trust | ¥15.85 million | Consolidated | |
| Provision for shareholder benefit program | ¥12.56 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.3 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Operating income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
SIOS
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥1.8 billion
- Research and development expenses ¥0.5 billion
- Directors' compensations ¥0.1 billion
- Commission fees ¥0.1 billion
- Rents ¥0.1 billion
- Retirement benefit expenses ¥0.1 billion
- Other (not itemized) ¥2.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
SIOS
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
SIOS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥15.7B | ¥14.4B | ¥15.9B | ¥20.6B | ¥19.1B |
| Year on year (%) | +6.0% | -8.3% | +10.2% | +29.4%◆ | -7.3% |
| Ordinary income (loss) | ¥0.4B | -¥0.5B | -¥0.0B | ¥0.2B | ¥0.5B |
| Change from prior year | +56.1% | profit to loss◆ | 0.03x | loss to profit◆ | +163.4% |
| Ordinary income (loss) as a share of Net sales | 2.5% | -3.5% | -0.1% | 0.9% | 2.6% |
| Change (percentage points) | +0.8 points | -6.0 points◆ | +3.4 points◆ | +1.0 points | +1.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2013Ordinary income (loss) as a share of revenue +2.9 points
- 2014Ordinary income (loss) as a share of revenue -2.8 points
- 2015Net sales year on year +27.4%, Ordinary income (loss) as a share of revenue -2.3 points, Ordinary income (loss) profit to loss
- 2016Net sales year on year +29.0%, Ordinary income (loss) as a share of revenue +4.7 points, Ordinary income (loss) loss to profit
- 2022Ordinary income (loss) as a share of revenue -6.0 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue +3.4 points
- 2024Net sales year on year +29.4%, Ordinary income (loss) loss to profit
SIOS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SIOS
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 | ¥15.7 billion | ¥14.4 billion | ¥15.9 billion | ¥20.6 billion | ¥19.1 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥-0.5 billion | ¥-15.55 million | ¥0.2 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥-0.6 billion | ¥-18.88 million | ¥0.4 billion | ¥0.3 billion |
| Comprehensive income | ¥0.4 billion | ¥-0.5 billion | ¥17.95 million | ¥0.4 billion | ¥0.3 billion |
| Net assets | ¥1.9 billion | ¥1.2 billion | ¥1.2 billion | ¥1.5 billion | ¥1.9 billion |
| Total assets | ¥6.6 billion | ¥6.0 billion | ¥6.7 billion | ¥8.1 billion | ¥8.7 billion |
| Net assets per share | 212.12 yen | 134.76 yen | 126.83 yen | 165.51 yen | 202.12 yen |
| Basic earnings (loss) per share | 42.42 yen | -73.81 yen | -2.18 yen | 40.57 yen | 36.93 yen |
| Equity-to-asset ratio | 27.7% | 19.4% | 16.4% | 17.7% | 20.2% |
| Return on equity | 22.0% | Could not be retrieved | Could not be retrieved | 26.8% | 20.1% |
| Net cash provided by (used in) operating activities | ¥0.6 billion | ¥-0.4 billion | ¥28.49 million | ¥0.9 billion | ¥0.2 billion |
| Net cash provided by (used in) investing activities | ¥58.01 million | ¥-0.1 billion | ¥0.2 billion | ¥0.3 billion | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.1 billion | ¥-70.98 million |
| Cash and cash equivalents | ¥3.1 billion | ¥2.5 billion | ¥2.6 billion | ¥3.7 billion | ¥3.6 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.3 billion | ¥1.3 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.2 billion | ¥0.1 billion | ¥90.42 million |
| Net income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.1 billion | ¥-0.6 billion | ¥56.19 million |
| Capital stock | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion |
| Total number of issued shares (common stock) | 8,874,400 shares | 8,874,400 shares | 8,874,400 shares | 8,874,400 shares | 8,874,400 shares |
| Net assets | ¥1.9 billion | ¥2.0 billion | ¥2.1 billion | ¥1.5 billion | ¥1.5 billion |
| Total assets | ¥2.9 billion | ¥3.1 billion | ¥3.1 billion | ¥2.5 billion | ¥2.4 billion |
| Net assets per share | 215.39 yen | 233.41 yen | 238.36 yen | 167.7 yen | 174.19 yen |
| Dividend per share | 15 yen | 10 yen | 5 yen | Could not be retrieved | Could not be retrieved |
| Basic earnings (loss) per share | 35.78 yen | 32.97 yen | 14.93 yen | -65.72 yen | 6.48 yen |
| Equity-to-asset ratio | 64.3% | 66.3% | 67.5% | 57.9% | 61.8% |
| Return on equity | 17.7% | 14.7% | 6.3% | Could not be retrieved | 3.7% |
| Payout ratio | 41.9% | 30.3% | 33.5% | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2023 | ¥5 | Could not be retrieved | 33.5% | |
| FY ending 12/2022 | ¥10 | Could not be retrieved | 30.3% | |
| FY ending 12/2021 | ¥15 | Could not be retrieved | 41.9% | |
| FY ending 12/2020 | ¥10 | Could not be retrieved | 110.9% | |
| FY ending 12/2019 | ¥5 | Could not be retrieved | 13.6% | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2017 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2016 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2015 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2014 | ¥5 | Could not be retrieved | 28.9% | |
| FY ending 12/2013 | ¥5 | Could not be retrieved | 64.6% | Stock split or share consolidation noted |
| FY ending 12/2012 | ¥300 | Could not be retrieved | Could not be retrieved |
SIOS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SIOS
Unit %Source Annual securities reports
- Financial institutions2.30%
- Securities firms2.82%
- Other corporations47.84%
- Foreign holders (institutions)2.76%
- Foreign holders (individuals)0.27%
- Individuals and others44.01%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社大塚商会 | 17.96% | 1,593,300 |
| 2 | パーソルテンプスタッフ株式会社 | 16.91% | 1,500,000 |
| 3 | 喜多エンタープライズ株式会社 | 10.37% | 920,000 |
| 4 | 喜多伸夫 | 2.43% | 215,900 |
| 5 | 株式会社日本カストディ銀行(信託口) | 2.28% | 202,000 |
| 6 | サイオス従業員持株会 | 1.7% | 150,700 |
| 7 | 大塚厚志 | 1.64% | 145,300 |
| 8 | エフサステクノロジーズ株式会社 | 1.24% | 110,000 |
| 9 | 野村證券株式会社 | 1.12% | 99,542 |
| 10 | 福田一郎 | 0.91% | 80,800 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.5 billion | ¥0.2 billion |
| FY ending 12/2020 | ¥0.6 billion | ¥56.00 million |
Revenue scale in the same industry
SIOS
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
- … 165 companies
- 169 SHINKOFY Mar 2026 ¥19.4B
- 170 ACCESSFY Jan 2026 ¥19.2B
- 171 SIOSThis companyFY Dec 2025 ¥19.1B
- 172 セーフィーFY Dec 2025 ¥19.0B
- 173 CUBE SYSTEMFY Mar 2026 ¥18.5B
- … 469 companies
Workforce information
Women 8.6 yrs Average length of service by gender
Women 25 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 41 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
24.3 hours |
| Share of managers who are women | 41.7% |
| Share of board members who are women | 12.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥43.10 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥19.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Cash and cash equivalents | ¥3.6 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥8.7 billion | Consolidated |
| Return on equity | 20.1% | Consolidated |
| Equity-to-asset ratio | 20.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-70.98 million | Consolidated |
| Basic earnings (loss) per share | 36.93 yen | Consolidated |
| Net assets per share | 202.12 yen | Consolidated |
| Operating revenue | ¥1.0 billion | Parent only |
| Net income (loss) | ¥56.19 million | Parent only |
| Total number of issued shares (common stock) | 8,874,400 shares | Parent only |
| Net assets | ¥1.5 billion | Parent only |
| Ordinary income (loss) | ¥90.42 million | Parent only |
| Total assets | ¥2.4 billion | Parent only |
| Return on equity | 3.7% | Parent only |
| Equity-to-asset ratio | 61.8% | Parent only |
| Capital stock | ¥1.5 billion | Parent only |
| Basic earnings (loss) per share | 6.48 yen | Parent only |
| Net assets per share | 174.19 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 493 people | Consolidated |
| Number of employees | 493 people | Consolidated |
| Wage gap between men and women (all employees) | 75.2% | Parent only |
| Average length of service (years) | 7.6 years | Parent only |
| Average annual salary | ¥6.52 million | Parent only |
| Average age (years) | 43.6 years old | Parent only |
| Number of employees | 41 people | Parent only |
| Number of employees | 41 people | Parent only |
| Wage gap between men and women (regular employees) | 76.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 59.1% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥19.1 billion | Consolidated |
| Average number of temporary employees | 51 people | Consolidated |
| Average number of temporary employees | 51 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Depreciation | ¥59.32 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 41.7% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 5,017,542 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,300 shares | Consolidated |
| Number of shares | 8,874,400 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 56.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,300 shares | Consolidated |
| Number of voting rights | 88,653 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.64 million | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥1.50 million | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 84.9% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.5 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥43.10 million | Consolidated |
| Fees for audit and attestation services - total | ¥43.10 million | Consolidated |
Balance sheet (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥53.86 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.44 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-0.95 million | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Lease obligations | ¥27.73 million | Consolidated |
| Lease obligations | ¥19.51 million | Consolidated |
| Lease assets, net | ¥17.19 million | Consolidated |
| Work in process | ¥2.62 million | Consolidated |
| Retained earnings | ¥0.4 billion | Consolidated |
| Advance payments trade | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥1.1 billion | Consolidated |
| Accounts receivable - trade | ¥3.2 billion | Consolidated |
| Contract liabilities | ¥4.0 billion | Consolidated |
| Contract assets | ¥42.14 million | Consolidated |
| Tools, furniture and fixtures | ¥20.82 million | Consolidated |
| Guarantee deposits | ¥0.1 billion | Consolidated |
| Buildings, net | ¥25.57 million | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥30.86 million | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Subscription rights to shares | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥63.59 million | Consolidated |
| Income taxes payable | ¥43.31 million | Consolidated |
| Provision for shareholder benefit program | ¥12.56 million | Consolidated |
| Shareholders' equity | ¥1.8 billion | Consolidated |
| Current liabilities | ¥6.4 billion | Consolidated |
| Current assets | ¥7.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥-35.23 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥3.6 billion | Consolidated |
| Cash and deposits | ¥3.6 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Total assets | ¥8.7 billion | Consolidated |
| Deferred gains or losses on hedges | ¥1.92 million | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-80.60 million | Consolidated |
| Valuation and translation adjustments | ¥-34.26 million | Consolidated |
| Liabilities | ¥6.8 billion | Consolidated |
| Liabilities and net assets | ¥8.7 billion | Consolidated |
| Accounts payable - trade | ¥2.0 billion | Consolidated |
| Capital stock | ¥1.5 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Net defined benefit asset | ¥4.97 million | Consolidated |
| Long-term deposits received | ¥11.63 million | Consolidated |
| Other | ¥46.80 million | Parent only |
| Other | ¥1.01 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥1.03 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.10 million | Parent only |
| Software | ¥1.81 million | Parent only |
| Retained earnings | ¥0.1 billion | Parent only |
| Legal retained earnings | ¥39.01 million | Parent only |
| Prepaid expenses | ¥29.04 million | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥1.9 billion | Parent only |
| Accounts receivable - trade | ¥17.90 million | Parent only |
| Tools, furniture and fixtures | ¥9.36 million | Parent only |
| Guarantee deposits | ¥0.1 billion | Parent only |
| Buildings, net | ¥19.61 million | Parent only |
| Provision for management board incentive plan trust-NCL | ¥11.28 million | Parent only |
| Investments and other assets | ¥1.9 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥28.97 million | Parent only |
| Income taxes refund receivable | ¥23.17 million | Parent only |
| Income taxes payable | ¥2.15 million | Parent only |
| Accrued consumption taxes | ¥3.07 million | Parent only |
| Accrued expenses | ¥16.71 million | Parent only |
| Accounts payable - other | ¥44.51 million | Parent only |
| Provision for shareholder benefit program | ¥12.56 million | Parent only |
| Shareholders' equity | ¥1.5 billion | Parent only |
| Current liabilities | ¥0.7 billion | Parent only |
| Current assets | ¥0.5 billion | Parent only |
| Intangible assets | ¥2.84 million | Parent only |
| Cash and deposits | ¥0.3 billion | Parent only |
| Net assets | ¥1.5 billion | Parent only |
| Net assets | ¥1.5 billion | Parent only |
| Total assets | ¥2.4 billion | Parent only |
| Deferred tax assets | ¥44.94 million | Parent only |
| Retained earnings brought forward | ¥69.02 million | Parent only |
| Treasury stock | ¥-80.60 million | Parent only |
| Valuation and translation adjustments | ¥1.10 million | Parent only |
| Liabilities | ¥0.9 billion | Parent only |
| Liabilities and net assets | ¥2.4 billion | Parent only |
| Capital stock | ¥1.5 billion | Parent only |
| Provision for retirement benefits | ¥43.56 million | Parent only |
| Long-term deposits received | ¥11.63 million | Parent only |
| Shares of subsidiaries and associates | ¥1.6 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Deposits received | ¥7.96 million | Parent only |
| Current portion of long term loans payable to subsidiaries and affiliates | ¥0.6 billion | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.2 billion | Consolidated |
| Revenue | ¥2.80 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.7 billion | Parent only |
Statement of income (86 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.97 million | Consolidated |
| Other | ¥0.02 million | Consolidated |
| Other comprehensive income | ¥-2.86 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.20 million | Consolidated |
| Gain on valuation of derivatives | ¥6.14 million | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥28.03 million | Consolidated |
| Dividend income | ¥0.04 million | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥5.89 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Rents | ¥70.07 million | Consolidated |
| Cost of sales | ¥13.8 billion | Consolidated |
| Gross profit (loss) | ¥5.3 billion | Consolidated |
| Net sales | ¥19.1 billion | Consolidated |
| Net sales | ¥19.1 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥15.85 million | Consolidated |
| Loss on investments in partnership | ¥2.65 million | Consolidated |
| Loss on valuation of investment securities | ¥1.44 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥35.18 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥1.60 million | Consolidated |
| Interest expenses | ¥0.42 million | Consolidated |
| Provision for shareholder benefit program | ¥12.56 million | Consolidated |
| Fiduciary obligation fee | ¥2.23 million | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥20.89 million | Consolidated |
| Impairment loss | ¥9.18 million | Consolidated |
| Impairment loss | ¥9.18 million | Consolidated |
| Foreign exchange gains | ¥21.56 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.58 million | Consolidated |
| Extraordinary loss | ¥10.62 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-10.06 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-91.20 million | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Salaries and allowances | ¥1.8 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-4.08 million | Consolidated |
| Disposal of treasury stock | ¥0.20 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-70.98 million | Consolidated |
| Selling, general and administrative expenses | ¥4.9 billion | Consolidated |
| Bonuses | ¥31.19 million | Consolidated |
| Retirement benefit expenses | ¥57.02 million | Consolidated |
| Other | ¥0.49 million | Parent only |
| Gain on valuation of derivatives | ¥6.14 million | Parent only |
| Interest income | ¥21.27 million | Parent only |
| Operating income | ¥85.73 million | Parent only |
| Operating revenue | ¥1.0 billion | Parent only |
| Non-operating income | ¥35.44 million | Parent only |
| Non-operating expenses | ¥30.75 million | Parent only |
| Operating expenses | ¥0.9 billion | Parent only |
| Net income (loss) | ¥56.19 million | Parent only |
| Net income (loss) | ¥56.19 million | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥5.78 million | Parent only |
| Loss on investments in partnership | ¥2.65 million | Parent only |
| Loss on valuation of investment securities | ¥1.44 million | Parent only |
| Interest expenses | ¥28.11 million | Parent only |
| Commission fees | ¥88.94 million | Parent only |
| Provision for shareholder benefit program | ¥12.56 million | Parent only |
| Income taxes - current | ¥8.28 million | Parent only |
| Income taxes | ¥32.79 million | Parent only |
| Income taxes - deferred | ¥24.51 million | Parent only |
| Depreciation | ¥19.98 million | Parent only |
| Foreign exchange gains | ¥7.54 million | Parent only |
| Extraordinary loss | ¥1.44 million | Parent only |
| Income (loss) before income taxes | ¥88.98 million | Parent only |
| Management fee income | ¥0.3 billion | Parent only |
| Ordinary income | ¥90.42 million | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Disposal of treasury stock | ¥0.20 million | Parent only |
| Selling, general and administrative expenses | ¥0.9 billion | Parent only |
| Retirement benefit expenses | ¥12.62 million | Parent only |
| Dividends from subsidiaries and associates | ¥10.35 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.00 million | Consolidated |
| Total changes during the period | ¥56.37 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.01 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-2.88 million | Consolidated |
| Other | ¥6.60 million | Consolidated |
| Repayments of lease obligations | ¥-21.42 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.5 billion | Consolidated |
| Interest expenses paid | ¥-0.42 million | Consolidated |
| Interest and dividends income received | ¥38.43 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥0.2 billion | Consolidated |
| Interest and dividend income | ¥-28.07 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.7 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.1 billion | Consolidated |
| Subtotal | ¥0.5 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.51 million | Consolidated |
| Payments for guarantee deposits | ¥-0.06 million | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥15.85 million | Consolidated |
| Proceeds from dividend of investment partnership | ¥1.77 million | Consolidated |
| Loss gain on investments in partnership | ¥2.65 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-35.18 million | Consolidated |
| Interest expenses | ¥0.42 million | Consolidated |
| Purchase of property plant and equipment | ¥-12.71 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥6.29 million | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥59.32 million | Consolidated |
| Impairment loss | ¥9.18 million | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥24.21 million | Consolidated |
| Dividends | ¥-0.05 million | Consolidated |
| Repayment of long term loans payable | ¥-49.50 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Dividend per share | Not disclosed | Not applicable | Not disclosed |
| Number of employees | 493 | Consolidated | Disclosed |
| Net assets | ¥1.9 billion | Consolidated | Disclosed |
| Net sales | ¥19.1 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.0 billion | Parent only | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥8.7 billion | Consolidated | Disclosed |
| Operating margin | 2.1% | Consolidated | Calculated |
| Net margin | 1.7% | Consolidated | Calculated |
| Sales per employee | 38660886 yen | Consolidated | Calculated |
| Total asset turnover | 2.2 times | Consolidated | Calculated |
| Net assets to total assets | 21.4% | Consolidated | Calculated |