テラスカイ
株式会社テラスカイ
Company highlights
The largest segment by revenue is Solution, at 92.0% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
テラスカイ
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Solution | ¥25.8 billion | 92.0% | ¥22.9 billion | ¥3.2 billion | 12.4% | ¥2.9 billion |
| Products | ¥2.2 billion | 8.0% | ¥1.8 billion | ¥-0.1 billion | -5.6% | ¥-68.71 million |
| Total of the businesses | ¥28.1 billion | 100.0% | ||||
Revenue and profit
テラスカイ
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥2.4 billion | Consolidated |
| Business consignment expenses | ¥0.5 billion | Consolidated | |
| Directors' compensations | ¥0.5 billion | Consolidated | |
| Research and development expenses | ¥0.3 billion | Consolidated | |
| Advertising expenses | ¥0.2 billion | Consolidated | |
| Depreciation | ¥88.04 million | Parent only | |
| Retirement benefit expenses | ¥74.78 million | Consolidated | |
| Amortization of goodwill | ¥36.28 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥7.5 billion | Consolidated |
| Ordinary income | ¥1.7 billion | Consolidated | |
| Net income | ¥1.6 billion | Consolidated | |
| Operating income | ¥1.6 billion | Consolidated |
テラスカイ
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Salaries and allowances ¥2.4 billion
- Business consignment expenses ¥0.5 billion
- Directors' compensations ¥0.5 billion
- Research and development expenses ¥0.3 billion
- Advertising expenses ¥0.2 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥1.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
テラスカイ
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
テラスカイ
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥12.6B | ¥15.4B | ¥19.1B | ¥24.7B | ¥28.1B |
| Year on year (%) | +12.9% | +22.8%◆ | +23.9%◆ | +29.1%◆ | +13.5% |
| Ordinary income (loss) | ¥0.7B | ¥0.6B | ¥0.7B | ¥1.6B | ¥1.7B |
| Change from prior year | -15.2% | -7.8% | +7.4% | +144.7% | +7.7% |
| Ordinary income (loss) as a share of Net sales | 5.3% | 4.0% | 3.4% | 6.5% | 6.2% |
| Change (percentage points) | -1.7 points | -1.3 points | -0.5 points | +3.1 points◆ | -0.3 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Net sales year on year +28.7%
- 2015Net sales year on year +49.1%, Ordinary income (loss) as a share of revenue +10.0 points, Ordinary income (loss) loss to profit
- 2016Net sales year on year +51.2%
- 2017Net sales year on year +42.5%, Ordinary income (loss) as a share of revenue -3.7 points
- 2018Net sales year on year +37.6%
- 2019Net sales year on year +34.8%, Ordinary income (loss) as a share of revenue -3.3 points
- 2020Net sales year on year +41.8%, Ordinary income (loss) as a share of revenue +5.2 points
- 2023Net sales year on year +22.8%
- 2024Net sales year on year +23.9%
- 2025Net sales year on year +29.1%, Ordinary income (loss) as a share of revenue +3.1 points
テラスカイ
Earnings and net assets per share over time
Unit yenSource Annual securities reports
テラスカイ
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥12.6 billion | ¥15.4 billion | ¥19.1 billion | ¥24.7 billion | ¥28.1 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.6 billion | ¥0.7 billion | ¥1.6 billion | ¥1.7 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥1.0 billion | ¥1.6 billion |
| Comprehensive income | ¥-1.1 billion | ¥0.8 billion | ¥1.6 billion | ¥-64.58 million | ¥1.6 billion |
| Net assets | ¥9.8 billion | ¥10.9 billion | ¥12.6 billion | ¥12.8 billion | ¥15.0 billion |
| Total assets | ¥13.8 billion | ¥15.5 billion | ¥18.4 billion | ¥19.5 billion | ¥22.2 billion |
| Net assets per share | 687.65 yen | 746.37 yen | 863.53 yen | 857.93 yen | 972.86 yen |
| Basic earnings (loss) per share | 24.05 yen | 27.15 yen | 23.35 yen | 78.94 yen | 121.81 yen |
| Diluted earnings per share | 23.83 yen | 26.97 yen | 23.25 yen | 78.89 yen | Could not be retrieved |
| Equity-to-asset ratio | 63.5% | 61.7% | 60.2% | 56.9% | 56.5% |
| Return on equity | 3.3% | 3.8% | 2.9% | 9.2% | 13.3% |
| Net cash provided by (used in) operating activities | ¥-0.5 billion | ¥1.0 billion | ¥0.7 billion | ¥1.6 billion | ¥1.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥-1.0 billion | ¥-0.9 billion | ¥-1.0 billion | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥0.4 billion | ¥0.2 billion | ¥-59.70 million | ¥0.3 billion | ¥92.83 million |
| Cash and cash equivalents | ¥5.7 billion | ¥5.9 billion | ¥5.6 billion | ¥6.5 billion | ¥8.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥6.9 billion | ¥7.6 billion | ¥8.9 billion | ¥12.1 billion | ¥13.9 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥51.70 million | ¥54.84 million | ¥0.9 billion | ¥0.8 billion |
| Net income (loss) | ¥0.2 billion | ¥41.91 million | ¥-8.75 million | ¥0.6 billion | ¥0.9 billion |
| Capital stock | ¥1.2 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion |
| Total number of issued shares (common stock) | 12,785,100 shares | 12,849,100 shares | 12,866,380 shares | 12,918,380 shares | 12,918,380 shares |
| Net assets | ¥7.6 billion | ¥8.1 billion | ¥9.3 billion | ¥8.7 billion | ¥9.5 billion |
| Total assets | ¥10.2 billion | ¥11.0 billion | ¥12.9 billion | ¥12.5 billion | ¥13.6 billion |
| Net assets per share | 597.78 yen | 630.95 yen | 724.27 yen | 672.51 yen | 733.76 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 16 yen |
| Basic earnings (loss) per share | 14.27 yen | 3.28 yen | -0.68 yen | 45.59 yen | 70.5 yen |
| Diluted earnings per share | 14.14 yen | 3.25 yen | Could not be retrieved | 45.57 yen | Could not be retrieved |
| Equity-to-asset ratio | 75.2% | 73.4% | 72.1% | 69.2% | 69.6% |
| Return on equity | 2.2% | 0.5% | Could not be retrieved | 6.5% | 10.0% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 22.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥16 | Could not be retrieved | 22.7% |
Shareholder composition
Share ownership by holder category
テラスカイ
Unit %Source Annual securities reports
- Financial institutions5.27%
- Securities firms1.65%
- Other corporations27.97%
- Foreign holders (institutions)5.66%
- Foreign holders (individuals)0.08%
- Individuals and others59.37%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 佐藤 秀哉 | 28.27% | 3,649,800 |
| 2 | 株式会社NTTデータ | 15.92% | 2,054,600 |
| 3 | 株式会社マレスカイ | 7.75% | 1,000,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.7% | 606,500 |
| 5 | 株式会社サーバーワークス | 2.73% | 352,200 |
| 6 | THE BANK OF NEW YORK 133595(常任代理人 株式会社みずほ銀行) | 1.38% | 178,500 |
| 7 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.24% | 159,838 |
| 8 | 台 達雄 | 1.22% | 157,000 |
| 9 | 野村證券株式会社 | 0.53% | 68,242 |
| 10 | 今岡 純二 | 0.5% | 64,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 2/2026 | ¥0.3 billion | ¥0.9 billion |
| FY ending 2/2021 | Could not be retrieved | ¥0.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Capital expenditure |
|---|---|
| Solution | ¥0.2 billion |
| Products | ¥0.6 billion |
Revenue scale in the same industry
テラスカイ
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 685 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
10.5 hours |
| Share of managers who are women | 9.9% |
| Share of board members who are women | 11.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | ¥4.95 million |
| 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 | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.8 billion | Consolidated |
| Net sales | ¥28.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Cash and cash equivalents | ¥8.3 billion | Consolidated |
| Net assets | ¥15.0 billion | Consolidated |
| Ordinary income (loss) | ¥1.7 billion | Consolidated |
| Total assets | ¥22.2 billion | Consolidated |
| Return on equity | 13.3% | Consolidated |
| Equity-to-asset ratio | 56.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥92.83 million | Consolidated |
| Basic earnings (loss) per share | 121.81 yen | Consolidated |
| Net assets per share | 972.86 yen | Consolidated |
| Dividend per share | 16 yen | Parent only |
| Net sales | ¥13.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Total number of issued shares (common stock) | 12,918,380 shares | Parent only |
| Net assets | ¥9.5 billion | Parent only |
| Ordinary income (loss) | ¥0.8 billion | Parent only |
| Total assets | ¥13.6 billion | Parent only |
| Return on equity | 10.0% | Parent only |
| Equity-to-asset ratio | 69.6% | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Payout ratio | 22.7% | Parent only |
| Basic earnings (loss) per share | 70.5 yen | Parent only |
| Net assets per share | 733.76 yen | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 0.131 | Consolidated |
| Revenue | ¥-13.69 million | Consolidated |
| Revenue | ¥4.3 billion | Consolidated |
Employees (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,608 people | Consolidated |
| Number of employees | 1,608 people | Consolidated |
| Wage gap between men and women (all employees) | 75.8% | Parent only |
| Average length of service (years) | 4 years | Parent only |
| Average length of service months | 3 months | Parent only |
| Average annual salary | ¥6.60 million | Parent only |
| Average age (years) | 35.3 years old | Parent only |
| Number of employees | 816 people | Parent only |
| Number of employees | 816 people | Parent only |
| Number of employees | 816 people | Parent only |
| Wage gap between men and women (regular employees) | 79.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 99.2% | Parent only |
Shares (19 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 | ¥21.94 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares held | 8,290,680 shares | Consolidated |
| Total number of shares held treasury shares etc | 9,500 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥97.29 million | Consolidated |
| Number of shares | 12,918,380 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 64.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 9,500 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.8 billion | Consolidated |
| Number of voting rights | 128,918 units | Consolidated |
| Carrying amount on the balance sheet | ¥75.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥2.6 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.5 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 49.2% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥28.1 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.9 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 118.2% | Parent only |
| Total return on the share price index | 211.2% | Parent only |
| Ratio of female employees in managerial positions | 9.9% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.3 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.9 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥61.95 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥48.76 million | Consolidated |
| Fees for non-audit services - total | ¥4.95 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥4.95 million | Consolidated |
Balance sheet (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.47 million | Consolidated |
| Other | ¥12.47 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥21.86 million | Consolidated |
| Other | ¥29.52 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.0 billion | Consolidated |
| Other, net | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Software | ¥1.4 billion | Consolidated |
| Retained earnings | ¥7.4 billion | Consolidated |
| Prepaid expenses | ¥2.2 billion | Consolidated |
| Provision for loss on order received | ¥8.39 million | Consolidated |
| Non-current liabilities | ¥0.8 billion | Consolidated |
| Non-current assets | ¥6.7 billion | Consolidated |
| Accounts receivable - trade and contract assets | ¥5.1 billion | Consolidated |
| Contract liabilities | ¥2.5 billion | Consolidated |
| Contract assets | ¥0.7 billion | Consolidated |
| Buildings | ¥0.5 billion | Consolidated |
| Buildings, net | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥4.5 billion | Consolidated |
| Investment securities | ¥3.6 billion | Consolidated |
| Lease and guarantee deposits | ¥0.8 billion | Consolidated |
| Subscription rights to shares | ¥9.65 million | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥10.6 billion | Consolidated |
| Current liabilities | ¥6.4 billion | Consolidated |
| Current assets | ¥15.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥-24.53 million | Consolidated |
| Intangible assets | ¥1.7 billion | Consolidated |
| Cash and cash equivalents | ¥8.3 billion | Consolidated |
| Cash and deposits | ¥8.3 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥15.0 billion | Consolidated |
| Net assets | ¥15.0 billion | Consolidated |
| Total assets | ¥22.2 billion | Consolidated |
| Total assets | ¥22.2 billion | Consolidated |
| Deferred tax liabilities | ¥0.8 billion | Consolidated |
| Deferred tax assets | ¥60.86 million | Consolidated |
| Treasury stock | ¥-0.85 million | Consolidated |
| Valuation and translation adjustments | ¥2.0 billion | Consolidated |
| Liabilities | ¥7.2 billion | Consolidated |
| Liabilities and net assets | ¥22.2 billion | Consolidated |
| Accounts payable - trade | ¥1.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-9.84 million | Consolidated |
| Capital surplus | ¥2.0 billion | Consolidated |
| Capital stock | ¥1.3 billion | Consolidated |
| Non-controlling interests | ¥2.4 billion | Consolidated |
| Other | ¥15.40 million | Parent only |
| Other | ¥81.13 million | Parent only |
| Other | ¥0.89 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥29.90 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.0 billion | Parent only |
| Software | ¥1.3 billion | Parent only |
| Retained earnings | ¥5.1 billion | Parent only |
| Prepaid expenses | ¥1.6 billion | Parent only |
| Provision for loss on order received | ¥8.10 million | Parent only |
| Non-current liabilities | ¥0.8 billion | Parent only |
| Non-current assets | ¥6.7 billion | Parent only |
| Accounts receivable - trade and contract assets | ¥2.2 billion | Parent only |
| Contract liabilities | ¥2.0 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Investments and other assets | ¥5.1 billion | Parent only |
| Investment securities | ¥3.1 billion | Parent only |
| Lease and guarantee deposits | ¥0.7 billion | Parent only |
| Subscription rights to shares | ¥6.93 million | Parent only |
| Property, plant and equipment | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥7.5 billion | Parent only |
| Current liabilities | ¥3.3 billion | Parent only |
| Current assets | ¥7.0 billion | Parent only |
| Intangible assets | ¥1.3 billion | Parent only |
| Cash and deposits | ¥3.0 billion | Parent only |
| Net assets | ¥9.5 billion | Parent only |
| Net assets | ¥9.5 billion | Parent only |
| Total assets | ¥13.6 billion | Parent only |
| Deferred tax liabilities | ¥0.8 billion | Parent only |
| Retained earnings brought forward | ¥5.1 billion | Parent only |
| Treasury stock | ¥-0.85 million | Parent only |
| Valuation and translation adjustments | ¥2.0 billion | Parent only |
| Liabilities | ¥4.1 billion | Parent only |
| Liabilities and net assets | ¥13.6 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-9.84 million | Parent only |
| Capital surplus | ¥1.1 billion | Parent only |
| Legal capital surplus | ¥1.1 billion | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Long-term prepaid expenses | ¥4.12 million | Parent only |
| Long term accounts payable other | ¥3.07 million | Parent only |
| Long-term loans receivable | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.0 billion | Parent only |
| Deposits received | ¥0.2 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.94 million | Consolidated |
| Other | ¥17.66 million | Consolidated |
| Other comprehensive income | ¥-0.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥36.28 million | Consolidated |
| Subsidy income | ¥23.50 million | Consolidated |
| Comprehensive income | ¥1.6 billion | Consolidated |
| Interest income | ¥12.66 million | Consolidated |
| Commission fee | ¥58.41 million | Consolidated |
| Dividend income | ¥21.94 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥41.35 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥2.83 million | Consolidated |
| Cost of sales | ¥20.6 billion | Consolidated |
| Gross profit (loss) | ¥7.5 billion | Consolidated |
| Net sales | ¥28.1 billion | Consolidated |
| Net sales | ¥28.1 billion | Consolidated |
| Advertising expenses | ¥0.2 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Directors' compensations | ¥0.5 billion | Consolidated |
| Loss on investments in partnership | ¥36.22 million | Consolidated |
| Gain on sales of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥43.46 million | Consolidated |
| Interest expenses | ¥2.30 million | Consolidated |
| Business consignment expenses | ¥0.5 billion | Consolidated |
| Gain on step acquisitions | ¥0.3 billion | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥16.54 million | Consolidated |
| Foreign exchange gains | ¥40.50 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-30.23 million | Consolidated |
| Extraordinary income | ¥0.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥3.34 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.8 billion | Consolidated |
| Research and development expenses | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥2.3 billion | Consolidated |
| Income (loss) before income taxes | ¥2.3 billion | Consolidated |
| Ordinary income | ¥1.7 billion | Consolidated |
| Salaries and allowances | ¥2.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥92.83 million | Consolidated |
| Selling, general and administrative expenses | ¥5.9 billion | Consolidated |
| Retirement benefit expenses | ¥74.78 million | Consolidated |
| Capital increase of consolidated subsidiaries | ¥-12.24 million | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥-10.61 million | Consolidated |
| Sales of shares of consolidated subsidiaries | ¥83.54 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Other | ¥3.69 million | Parent only |
| Subsidy income | ¥22.90 million | Parent only |
| Interest income | ¥13.79 million | Parent only |
| Commission fee | ¥53.27 million | Parent only |
| Dividend income | ¥21.94 million | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Cost of sales | ¥9.6 billion | Parent only |
| Gross profit (loss) | ¥4.2 billion | Parent only |
| Net sales | ¥13.9 billion | Parent only |
| Loss on liquidation of subsidiaries | ¥10.20 million | Parent only |
| Advertising expenses | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Loss on investments in partnership | ¥5.73 million | Parent only |
| Gain on sales of investment securities | ¥0.2 billion | Parent only |
| Notes regarding loss on extinguishment of tie-in shares | ¥79.34 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥8.04 million | Parent only |
| Business consignment expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-19.66 million | Parent only |
| Depreciation | ¥88.04 million | Parent only |
| Foreign exchange gains | ¥39.40 million | Parent only |
| Extraordinary income | ¥0.5 billion | Parent only |
| Extraordinary loss | ¥90.78 million | Parent only |
| Income (loss) before income taxes | ¥1.2 billion | Parent only |
| Ordinary income | ¥0.8 billion | Parent only |
| Salaries and allowances | ¥1.6 billion | Parent only |
| Selling, general and administrative expenses | ¥3.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.24 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥65.10 million | Consolidated |
| Other | ¥0.04 million | Consolidated |
| Amortization of goodwill | ¥36.28 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-2.30 million | Consolidated |
| Interest and dividends income received | ¥34.60 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-0.4 billion | Consolidated |
| Subsidy income | ¥23.50 million | Consolidated |
| Interest income | ¥-12.66 million | Consolidated |
| Dividend income | ¥-21.94 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.4 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.2 billion | Consolidated |
| Subtotal | ¥2.4 billion | Consolidated |
| Purchase of investment securities | ¥-97.47 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.4 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-43.46 million | Consolidated |
| Interest expenses | ¥2.30 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.91 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.3 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.1 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-38.14 million | Consolidated |
| Increase decrease in accounts payable other and accrued expenses | ¥0.2 billion | Consolidated |
| Share-based payment expenses | ¥4.94 million | Consolidated |
| Loss gain on step acquisitions | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Purchase of intangible assets | ¥-0.8 billion | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥0.8 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.1 billion | Consolidated |
| Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-5.96 million | Consolidated |
| Increase decrease in long term accounts payable other | ¥-1.94 million | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥15.41 million | Consolidated |
| Increase (decrease) in deposits | ¥97.65 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.8 billion | Consolidated | Disclosed |
| Dividend per share | 16 | Parent only | Disclosed |
| Number of employees | 1,608 | Consolidated | Disclosed |
| Net assets | ¥15.0 billion | Consolidated | Disclosed |
| Net sales | ¥28.1 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.7 billion | Consolidated | Disclosed |
| Net income | ¥1.6 billion | Consolidated | Disclosed |
| Total assets | ¥22.2 billion | Consolidated | Disclosed |
| Operating margin | 5.6% | Consolidated | Calculated |
| Net margin | 5.6% | Consolidated | Calculated |
| Sales per employee | 17448271 yen | Consolidated | Calculated |
| Total asset turnover | 1.26 times | Consolidated | Calculated |
| Net assets to total assets | 67.4% | Consolidated | Calculated |