System D
System D Inc.
Company highlights
The annual dividend per share has risen for 6 consecutive years.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
System D
Period Nov 2024 to Oct 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.5 billion | Consolidated |
| Legal welfare expenses | ¥93.20 million | Parent only | |
| Other | ¥92.69 million | Parent only | |
| Bonuses | ¥90.68 million | Parent only | |
| Directors' compensations | ¥70.12 million | Parent only | |
| Commission fees | ¥68.12 million | Parent only | |
| Advertising expenses | ¥60.45 million | Parent only | |
| Traveling and transportation expenses | ¥57.48 million | Parent only | |
| Taxes and dues | ¥47.72 million | Parent only | |
| Supplies expenses | ¥28.06 million | Parent only | |
| Amortization of goodwill | ¥24.82 million | Consolidated | |
| Depreciation | ¥21.93 million | Parent only | |
| Retirement benefit expenses | ¥16.07 million | Consolidated | |
| Rent expenses on real estates | ¥15.25 million | Parent only | |
| Communication expenses | ¥14.03 million | Parent only | |
| Share-based payment expenses | ¥8.62 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥8.27 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.2 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated | |
| Operating income | ¥0.9 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
System D
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Salaries and allowances ¥0.5 billion
- Legal welfare expenses ¥0.1 billion
- Other ¥0.1 billion
- Bonuses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Commission fees ¥0.1 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
System D
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
System D
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥3.8B | ¥4.2B | ¥4.7B | ¥4.6B | ¥5.0B |
| Year on year (%) | -0.3% | +10.2% | +11.9% | -2.2% | +8.7% |
| Ordinary income (loss) | ¥0.8B | ¥0.9B | ¥0.9B | ¥0.8B | ¥0.9B |
| Change from prior year | +10.9% | +11.1% | +1.7% | -9.3% | +13.7% |
| Ordinary income (loss) as a share of Net sales | 21.1% | 21.3% | 19.3% | 17.9% | 18.8% |
| Change (percentage points) | +2.1 points◆ | +0.2 points | -1.9 points | -1.4 points | +0.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2013Ordinary income (loss) as a share of revenue +5.2 points
- 2017Net sales year on year +22.5%, Ordinary income (loss) as a share of revenue +3.1 points
- 2018Ordinary income (loss) as a share of revenue +2.4 points
- 2019Ordinary income (loss) as a share of revenue +3.6 points
- 2020Ordinary income (loss) as a share of revenue +3.8 points
- 2021Ordinary income (loss) as a share of revenue +2.1 points
System D
Earnings and net assets per share over time
Unit yenSource Annual securities reports
System D
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 | ¥3.8 billion | ¥4.2 billion | ¥4.7 billion | ¥4.6 billion | ¥5.0 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥0.9 billion | ¥0.9 billion | ¥0.8 billion | ¥0.9 billion |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Comprehensive income | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Net assets | ¥3.1 billion | ¥3.6 billion | ¥4.1 billion | ¥4.5 billion | ¥5.0 billion |
| Total assets | ¥4.7 billion | ¥5.9 billion | ¥6.2 billion | ¥7.0 billion | ¥7.4 billion |
| Net assets per share | 484.01 yen | 559.03 yen | 639.33 yen | 703.02 yen | 780.74 yen |
| Basic earnings (loss) per share | 89.33 yen | 92.39 yen | 98.82 yen | 86.78 yen | 97.92 yen |
| Equity-to-asset ratio | 66.0% | 60.7% | 65.5% | 64.7% | 68.0% |
| Return on equity | 18.9% | 17.7% | 16.5% | 12.9% | 13.2% |
| Net cash provided by (used in) operating activities | ¥0.9 billion | ¥1.2 billion | ¥0.9 billion | ¥1.5 billion | ¥1.1 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-1.5 billion | ¥-0.7 billion | ¥-0.4 billion | ¥-0.7 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥0.4 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.3 billion |
| Cash and cash equivalents | ¥1.1 billion | ¥1.2 billion | ¥1.2 billion | ¥2.0 billion | ¥2.1 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.8 billion | ¥4.1 billion | ¥4.6 billion | ¥4.5 billion | ¥4.8 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥0.9 billion | ¥0.9 billion | ¥0.8 billion | ¥0.9 billion |
| Net income (loss) | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.5 billion | ¥0.6 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 6,498,000 shares | 6,498,000 shares | 6,498,000 shares | 6,498,000 shares | 6,498,000 shares |
| Net assets | ¥3.1 billion | ¥3.6 billion | ¥4.1 billion | ¥4.5 billion | ¥5.0 billion |
| Total assets | ¥4.7 billion | ¥5.9 billion | ¥6.2 billion | ¥6.9 billion | ¥7.3 billion |
| Net assets per share | 487.46 yen | 561.23 yen | 644.21 yen | 705.77 yen | 782.04 yen |
| Dividend per share | 18 yen | 20 yen | 23 yen | 24 yen | 28 yen |
| Basic earnings (loss) per share | 88.53 yen | 91.14 yen | 101.5 yen | 84.65 yen | 96.47 yen |
| Equity-to-asset ratio | 66.6% | 61.2% | 66.5% | 65.3% | 68.6% |
| Return on equity | 18.6% | 17.4% | 16.8% | 12.5% | 13.0% |
| Payout ratio | 20.3% | 21.9% | 22.7% | 28.3% | 29.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 10/2025 | ¥28 | Could not be retrieved | 29.0% | |
| FY ending 10/2024 | ¥24 | Could not be retrieved | 28.3% | |
| FY ending 10/2023 | ¥23 | Could not be retrieved | 22.7% | |
| FY ending 10/2022 | ¥20 | Could not be retrieved | 21.9% | |
| FY ending 10/2021 | ¥18 | Could not be retrieved | 20.3% | |
| FY ending 10/2020 | ¥14 | Could not be retrieved | 17.9% | |
| FY ending 10/2019 | ¥10 | Could not be retrieved | 16.7% | |
| FY ending 10/2018 | ¥7 | Could not be retrieved | 16.9% | Stock split or share consolidation noted |
| FY ending 10/2017 | ¥10 | Could not be retrieved | 13.0% | |
| FY ending 10/2016 | ¥5 | Could not be retrieved | 13.5% | |
| FY ending 10/2015 | ¥3 | Could not be retrieved | 6.8% | |
| FY ending 10/2014 | ¥3 | Could not be retrieved | 5.1% | |
| FY ending 10/2013 | ¥3 | Could not be retrieved | 6.8% | |
| FY ending 10/2012 | ¥3 | Could not be retrieved | Could not be retrieved |
System D
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
System D
Unit %Source Annual securities reports
- Financial institutions4.90%
- Securities firms0.80%
- Other corporations18.20%
- Foreign holders (institutions)42.00%
- Foreign holders (individuals)0.00%
- Individuals and others34.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | USBK NA JP I&W TS(常任代理人 株式会社三菱UFJ銀行) | 18.54% | 1,189,600 |
| 2 | 株式会社トライ | 14.03% | 900,000 |
| 3 | LICHFIELD LPDIRECTOR WOLF JOHANN(常任代理人 株式会社三菱UFJ銀行) | 6.16% | 395,300 |
| 4 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 5.98% | 384,000 |
| 5 | THE HONGKONG AND SHANGHAI BANKING CORPORATION LTD -SINGAPORE BRANCH PRIVATE BANKING DIVISION CLIENT A/C 8221-563114(常任代理人 香港上海銀行東京支店) | 5.72% | 366,900 |
| 6 | TAKUMI CAPITAL MANAGEMENT MASTER FUND LP(常任代理人 香港上海銀行東京支店) | 4.95% | 317,800 |
| 7 | 堂山 達子 | 4.76% | 305,825 |
| 8 | 京セラコミュニケーションシステム株式会社 | 3.9% | 250,600 |
| 9 | 堂山 遼 | 3.39% | 217,609 |
| 10 | システムディ従業員持株会 | 3.32% | 213,556 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 10/2025 | ¥4.18 million | ¥22.20 million |
| FY ending 10/2020 | Could not be retrieved | ¥13.54 million |
Revenue scale in the same industry
System D
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
- … 379 companies
- 383 SBI FinTech SolutionsFY Mar 2025 ¥5.1B
- 384 TRADE WORKSFY Dec 2025 ¥5.1B
- 385 System DThis companyFY Oct 2025 ¥5.0B
- 386 エブリーFY Jun 2026 ¥5.0B
- 387 青森放送FY Mar 2026 ¥5.0B
- … 255 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 303 |
| Annual paid leave taken |
75.8% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 清友監査法人 |
| Audit fees (this year, total) | ¥16.00 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 | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.1 billion | Consolidated |
| Net sales | ¥5.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Cash and cash equivalents | ¥2.1 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Ordinary income (loss) | ¥0.9 billion | Consolidated |
| Total assets | ¥7.4 billion | Consolidated |
| Return on equity | 13.2% | Consolidated |
| Equity-to-asset ratio | 68.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | 97.92 yen | Consolidated |
| Net assets per share | 780.74 yen | Consolidated |
| Dividend per share | 28 yen | Parent only |
| Net sales | ¥4.8 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Total number of issued shares (common stock) | 6,498,000 shares | Parent only |
| Net assets | ¥5.0 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥7.3 billion | Parent only |
| Return on equity | 13.0% | Parent only |
| Equity-to-asset ratio | 68.6% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 29.0% | Parent only |
| Basic earnings (loss) per share | 96.47 yen | Parent only |
| Net assets per share | 782.04 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 290 people | Consolidated |
| Number of employees | 290 people | Consolidated |
| Average length of service (years) | 9.3 years | Parent only |
| Average annual salary | ¥5.93 million | Parent only |
| Average age (years) | 36.5 years old | Parent only |
| Number of employees | 281 people | Parent only |
| Number of employees | 281 people | Parent only |
| Number of employees | 281 people | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.89 million | Consolidated |
| Number of shares held | 4,541,190 shares | Consolidated |
| Total number of shares held treasury shares etc | 84,500 shares | Consolidated |
| Number of shares | 6,498,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.3% | Consolidated |
| Shareholding ratio | 70.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 84,500 shares | Consolidated |
| Total of valuation gain (loss) | ¥28.96 million | Consolidated |
| Number of voting rights | 64,105 units | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥62.70 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 126.5% | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥5.0 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.4 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Total return on the share price index | 238.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥22.20 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥16.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥16.00 million | Consolidated |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥33.69 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥40.63 million | Consolidated |
| Other | ¥54.76 million | Consolidated |
| Other | ¥30.27 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥23.50 million | Consolidated |
| Other, net | ¥12.88 million | Consolidated |
| Goodwill | ¥0.1 billion | Consolidated |
| Goodwill | ¥0.1 billion | Consolidated |
| Software | ¥0.5 billion | Consolidated |
| Software in progress | ¥0.5 billion | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Life insurance funds | ¥0.3 billion | Consolidated |
| Retained earnings | ¥4.0 billion | Consolidated |
| Unearned revenue | ¥1.0 billion | Consolidated |
| Merchandise | ¥6.01 million | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥3.8 billion | Consolidated |
| Land | ¥1.6 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Contract assets | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥0.6 billion | Consolidated |
| Buildings and structures, net | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥62.70 million | Consolidated |
| Notes and accounts payable - trade | ¥0.2 billion | Consolidated |
| Securities | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥2.0 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued consumption taxes | ¥63.72 million | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥93.72 million | Consolidated |
| Shareholders' equity | ¥5.0 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥6.30 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.42 million | Consolidated |
| Current liabilities | ¥1.9 billion | Consolidated |
| Current assets | ¥3.6 billion | Consolidated |
| Accumulated depreciation | ¥-27.75 million | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-5.88 million | Consolidated |
| Intangible assets | ¥1.1 billion | Consolidated |
| Cash and cash equivalents | ¥2.1 billion | Consolidated |
| Cash and deposits | ¥2.1 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥1.96 million | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Total assets | ¥7.4 billion | Consolidated |
| Total assets | ¥7.4 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥23.50 million | Consolidated |
| Liabilities | ¥2.4 billion | Consolidated |
| Liabilities and net assets | ¥7.4 billion | Consolidated |
| Supplies | ¥0.75 million | Consolidated |
| Allowance for doubtful accounts | ¥-9.73 million | Consolidated |
| Allowance for doubtful accounts | ¥-2.03 million | Consolidated |
| Capital surplus | ¥0.6 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥73.39 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥33.69 million | Parent only |
| Other | ¥0.93 million | Parent only |
| Other | ¥0.02 million | Parent only |
| Other | ¥4.70 million | Parent only |
| Valuation difference on available-for-sale securities | ¥23.50 million | Parent only |
| Goodwill | ¥37.76 million | Parent only |
| Software | ¥0.5 billion | Parent only |
| Software in progress | ¥0.5 billion | Parent only |
| Work in process | ¥0.1 billion | Parent only |
| Life insurance funds | ¥0.3 billion | Parent only |
| General reserve | ¥8.00 million | Parent only |
| Retained earnings | ¥4.0 billion | Parent only |
| Unearned revenue | ¥1.0 billion | Parent only |
| Advances received | ¥21.69 million | Parent only |
| Prepaid expenses | ¥18.14 million | Parent only |
| Advance payments trade | ¥6.37 million | Parent only |
| Merchandise | ¥5.67 million | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥3.9 billion | Parent only |
| Land | ¥1.6 billion | Parent only |
| Accounts receivable - trade | ¥0.6 billion | Parent only |
| Contract assets | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥37.28 million | Parent only |
| Tools, furniture and fixtures | ¥12.43 million | Parent only |
| Guarantee deposits | ¥96.77 million | Parent only |
| Buildings | ¥0.6 billion | Parent only |
| Buildings, net | ¥0.3 billion | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥62.70 million | Parent only |
| Securities | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥2.0 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥55.71 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥90.03 million | Parent only |
| Shareholders' equity | ¥5.0 billion | Parent only |
| Inventories | ¥0.1 billion | Parent only |
| Inventories | ¥0.1 billion | Parent only |
| Structures | ¥7.39 million | Parent only |
| Structures, net | ¥4.00 million | Parent only |
| Current liabilities | ¥1.9 billion | Parent only |
| Current assets | ¥3.4 billion | Parent only |
| Accumulated depreciation | ¥-24.84 million | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-3.39 million | Parent only |
| Accumulated depreciation | ¥-1.65 million | Parent only |
| Intangible assets | ¥1.0 billion | Parent only |
| Cash and deposits | ¥1.9 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥1.16 million | Parent only |
| Net assets | ¥5.0 billion | Parent only |
| Net assets | ¥5.0 billion | Parent only |
| Total assets | ¥7.3 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥4.0 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥23.50 million | Parent only |
| Liabilities | ¥2.3 billion | Parent only |
| Liabilities and net assets | ¥7.3 billion | Parent only |
| Supplies | ¥0.74 million | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.16 million | Parent only |
| Allowance for doubtful accounts | ¥-1.90 million | Parent only |
| Capital surplus | ¥0.6 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Vehicle and delivery equipment | ¥1.65 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term loans payable | ¥73.39 million | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Deposits received | ¥27.55 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Statement of income (99 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.04 million | Consolidated |
| Other comprehensive income | ¥19.81 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥19.81 million | Consolidated |
| Amortization of goodwill | ¥24.82 million | Consolidated |
| Amortization of goodwill | ¥24.82 million | Consolidated |
| Cancellation refund | ¥4.74 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.6 billion | Consolidated |
| Insurance | ¥12.24 million | Consolidated |
| Interest and dividend income | ¥1.57 million | Consolidated |
| Commission fee | ¥0.86 million | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Non-operating income | ¥7.66 million | Consolidated |
| Non-operating expenses | ¥1.86 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.66 million | Consolidated |
| Cost of sales | ¥2.9 billion | Consolidated |
| Gross profit (loss) | ¥2.2 billion | Consolidated |
| Net sales | ¥5.0 billion | Consolidated |
| Net sales | ¥5.0 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Interest expenses | ¥1.86 million | Consolidated |
| Gain on forfeiture of unclaimed dividends | ¥0.45 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-21.79 million | Consolidated |
| Impairment loss | ¥37.70 million | Consolidated |
| Impairment loss | ¥37.70 million | Consolidated |
| Loss on disaster | ¥5.31 million | Consolidated |
| Extraordinary income | ¥12.90 million | Consolidated |
| Extraordinary loss | ¥43.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥75.16 million | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated |
| Salaries and allowances | ¥0.5 billion | Consolidated |
| Disposal of treasury stock | ¥7.87 million | Consolidated |
| Purchase of treasury stock | ¥-0.09 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥8.27 million | Consolidated |
| Retirement benefit expenses | ¥16.07 million | Consolidated |
| Other | ¥0.02 million | Parent only |
| Other | ¥92.69 million | Parent only |
| Other cost | ¥0.1 billion | Parent only |
| Other sales rev oa | ¥0.2 billion | Parent only |
| Amortization of goodwill | ¥10.54 million | Parent only |
| Amortization of software | ¥0.4 billion | Parent only |
| Rent expenses on real estates | ¥15.25 million | Parent only |
| Cancellation refund | ¥2.68 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Insurance | ¥12.24 million | Parent only |
| Interest and dividend income | ¥1.34 million | Parent only |
| Commission fee | ¥0.86 million | Parent only |
| Total | ¥0.6 billion | Parent only |
| Ending goods | ¥5.67 million | Parent only |
| Beginning goods | ¥10.68 million | Parent only |
| Operating income | ¥0.9 billion | Parent only |
| Non-operating income | ¥5.34 million | Parent only |
| Non-operating expenses | ¥1.86 million | Parent only |
| Cost of sales | ¥2.8 billion | Parent only |
| Gross profit (loss) | ¥2.1 billion | Parent only |
| Net sales | ¥4.8 billion | Parent only |
| Advertising expenses | ¥60.45 million | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Cost of products manufactured | ¥1.3 billion | Parent only |
| Directors' compensations | ¥70.12 million | Parent only |
| Interest expenses | ¥1.86 million | Parent only |
| Commission fees | ¥68.12 million | Parent only |
| Traveling and transportation expenses | ¥57.48 million | Parent only |
| Gain on forfeiture of unclaimed dividends | ¥0.45 million | Parent only |
| Share-based payment expenses | ¥8.62 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-21.06 million | Parent only |
| Legal welfare expenses | ¥93.20 million | Parent only |
| Supplies expenses | ¥28.06 million | Parent only |
| Depreciation | ¥21.93 million | Parent only |
| Loss on disaster | ¥5.31 million | Parent only |
| Extraordinary income | ¥12.24 million | Parent only |
| Extraordinary loss | ¥5.31 million | Parent only |
| Taxes and dues | ¥47.72 million | Parent only |
| Income (loss) before income taxes | ¥0.9 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Disposal of treasury stock | ¥7.87 million | Parent only |
| Purchase of treasury stock | ¥-0.09 million | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.14 million | Parent only |
| Bonuses | ¥90.68 million | Parent only |
| Retirement benefit expenses | ¥16.07 million | Parent only |
| Communication expenses | ¥14.03 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥19.81 million | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥19.81 million | Parent only |
Statement of cash flows (33 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.62 million | Consolidated |
| Other | ¥0.01 million | Consolidated |
| Amortization of goodwill | ¥24.82 million | Consolidated |
| Purchase of software | ¥-0.3 billion | Consolidated |
| Amortization of software | ¥0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-33.05 million | Consolidated |
| Payments for contributions in insurance fund | ¥-4.08 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥19.59 million | Consolidated |
| Interest expenses paid | ¥-1.84 million | Consolidated |
| Interest and dividends income received | ¥1.21 million | Consolidated |
| Increase (decrease) in deferred revenue | ¥-99.09 million | Consolidated |
| Interest and dividend income | ¥-1.57 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-3.49 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥10.00 million | Consolidated |
| Payments into time deposits | ¥-10.00 million | Consolidated |
| Subtotal | ¥1.3 billion | Consolidated |
| Purchase of investment securities | ¥-1.20 million | Consolidated |
| Interest expenses | ¥1.86 million | Consolidated |
| Purchase of short term investment securities | ¥-0.4 billion | Consolidated |
| Purchase of property plant and equipment | ¥-10.19 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.03 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥9.67 million | Consolidated |
| Decrease (increase) in inventories | ¥-55.87 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Income taxes refund | ¥0.36 million | Consolidated |
| Depreciation | ¥40.03 million | Consolidated |
| Impairment loss | ¥37.70 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.09 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥8.21 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥24.06 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
| Collection of long-term loans receivable | ¥1.50 million | Consolidated |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥4.18 million | Consolidated |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.7 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥1.2 billion | Parent only |
| Revenue | ¥1.7 billion | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.1 billion | Consolidated | Disclosed |
| Dividend per share | 28 | Parent only | Disclosed |
| Number of employees | 290 | Consolidated | Disclosed |
| Net assets | ¥5.0 billion | Consolidated | Disclosed |
| Net sales | ¥5.0 billion | Consolidated | Disclosed |
| Operating income | ¥0.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.9 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥7.4 billion | Consolidated | Disclosed |
| Operating margin | 18.6% | Consolidated | Calculated |
| Net margin | 12.5% | Consolidated | Calculated |
| Sales per employee | 17352731 yen | Consolidated | Calculated |
| Total asset turnover | 0.68 times | Consolidated | Calculated |
| Net assets to total assets | 68.0% | Consolidated | Calculated |