Capital Asset Planning
Capital Asset Planning, Inc.
Company highlights
The annual dividend per share has risen for 3 consecutive years.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Capital Asset Planning
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.4 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Depreciation | ¥18.00 million | Consolidated | |
| Retirement benefit expenses | ¥8.89 million | Consolidated | |
| Provision for bonuses | ¥3.26 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.1 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Operating income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.4 billion | Consolidated |
Capital Asset Planning
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Payrolls and allowances ¥0.4 billion
- Directors' compensations ¥0.2 billion
- Depreciation ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Provision for bonuses ¥0.0 billion
- Other (not itemized) ¥1.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Capital Asset Planning
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Capital Asset Planning
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥6.6B | ¥6.7B | ¥8.0B | ¥8.2B | ¥9.7B |
| Year on year (%) | -3.6% | +1.7% | +19.3% | +1.6% | +18.5% |
| Ordinary income (loss) | ¥0.1B | -¥0.2B | ¥0.3B | ¥0.3B | ¥0.5B |
| Change from prior year | -30.9% | profit to loss◆ | loss to profit◆ | -6.7% | +73.2% |
| Ordinary income (loss) as a share of Net sales | 1.8% | -3.6% | 4.1% | 3.8% | 5.5% |
| Change (percentage points) | -0.7 points | -5.4 points◆ | +7.8 points◆ | -0.3 points | +1.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2013Ordinary income (loss) as a share of revenue -9.8 points, Ordinary income (loss) profit to loss
- 2015Net sales year on year +154.8%
- 2016Net sales year on year +30.9%
- 2017Net sales year on year +41.7%
- 2020Ordinary income (loss) as a share of revenue -6.4 points
- 2022Ordinary income (loss) as a share of revenue -5.4 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue +7.8 points, Ordinary income (loss) loss to profit
Capital Asset Planning
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Capital Asset Planning
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 | ¥6.6 billion | ¥6.7 billion | ¥8.0 billion | ¥8.2 billion | ¥9.7 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥-0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥69.57 million | ¥-0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion |
| Comprehensive income | ¥0.1 billion | ¥-0.3 billion | ¥0.3 billion | ¥0.2 billion | ¥0.6 billion |
| Net assets | ¥3.2 billion | ¥2.9 billion | ¥3.1 billion | ¥3.3 billion | ¥3.9 billion |
| Total assets | ¥5.9 billion | ¥5.1 billion | ¥5.5 billion | ¥5.7 billion | ¥6.6 billion |
| Net assets per share | 553.91 yen | 500.34 yen | 536.42 yen | 561.29 yen | 647.15 yen |
| Basic earnings (loss) per share | 12.19 yen | -43.45 yen | 38.72 yen | 27.35 yen | 69.97 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 27.35 yen | 69.97 yen |
| Equity-to-asset ratio | 53.9% | 56.2% | 55.4% | 56.9% | 56.1% |
| Return on equity | 2.2% | -8.2% | 7.5% | 5.0% | 11.6% |
| Net cash provided by (used in) operating activities | ¥1.0 billion | ¥-0.2 billion | ¥1.2 billion | ¥-0.3 billion | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-0.2 billion | ¥-0.4 billion | ¥-0.2 billion | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥4.71 million | ¥-0.3 billion | ¥-0.1 billion | ¥11.15 million | ¥27.48 million |
| Cash and cash equivalents | ¥1.9 billion | ¥1.2 billion | ¥1.9 billion | ¥1.4 billion | ¥1.7 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.9 billion | ¥6.0 billion | ¥7.2 billion | ¥7.4 billion | ¥8.8 billion |
| Ordinary income (loss) | ¥70.20 million | ¥-0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) | ¥46.20 million | ¥-0.3 billion | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion |
| Capital stock | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion |
| Total number of issued shares (common stock) | 5,708,496 shares | 5,721,742 shares | 5,727,007 shares | 5,735,937 shares | 5,747,616 shares |
| Net assets | ¥3.2 billion | ¥2.8 billion | ¥3.0 billion | ¥3.2 billion | ¥3.7 billion |
| Total assets | ¥5.6 billion | ¥4.9 billion | ¥5.3 billion | ¥5.4 billion | ¥6.2 billion |
| Net assets per share | 541.22 yen | 479.11 yen | 507.88 yen | 537.04 yen | 625.8 yen |
| Dividend per share | 11 yen | 11 yen | 13 yen | 16 yen | 18 yen |
| Interim dividend per share | 6 yen | 5.5 yen | 5.5 yen | 8.5 yen | 8.5 yen |
| Basic earnings (loss) per share | 8.09 yen | -52.02 yen | 31.39 yen | 31.59 yen | 72.83 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 31.59 yen | 72.83 yen |
| Equity-to-asset ratio | 55.1% | 56.0% | 55.2% | 56.8% | 57.7% |
| Return on equity | 1.5% | -10.2% | 6.4% | 6.0% | 12.5% |
| Payout ratio | 136.0% | Could not be retrieved | 41.4% | 50.6% | 24.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥18 | ¥8.5 | 24.7% | |
| FY ending 9/2024 | ¥16 | ¥8.5 | 50.6% | |
| FY ending 9/2023 | ¥13 | ¥5.5 | 41.4% | |
| FY ending 9/2022 | ¥11 | ¥5.5 | Could not be retrieved | |
| FY ending 9/2021 | ¥11 | ¥6 | 136.0% | |
| FY ending 9/2020 | ¥20 | ¥10 | 169.6% | |
| FY ending 9/2019 | ¥20 | ¥9 | 27.8% | Stock split or share consolidation noted |
| FY ending 9/2018 | ¥30 | ¥11 | 28.2% | |
| FY ending 9/2017 | ¥23 | Could not be retrieved | 26.6% | Stock split or share consolidation noted |
| FY ending 9/2016 | ¥38 | Could not be retrieved | 25.7% | Stock split or share consolidation noted |
| FY ending 9/2015 | ¥10,000 | Could not be retrieved | 26.6% | |
| FY ending 9/2014 | ¥3,000 | Could not be retrieved | 13.9% | Fiscal year was not 12 months |
| FY ending 3/2013 | ¥6,000 | Could not be retrieved | 21.6% |
Capital Asset Planning
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Capital Asset Planning
Unit %Source Annual securities reports
- Financial institutions15.18%
- Securities firms3.04%
- Other corporations20.93%
- Foreign holders (institutions)0.26%
- Foreign holders (individuals)0.10%
- Individuals and others60.48%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 合同会社フィンテックマネジメント | 15.33% | 880,600 |
| 2 | 特定有価証券信託受託者株式会社SMBC信託銀行 (注)1 | 11.86% | 681,600 |
| 3 | 北山 雅一 | 9.11% | 523,619 |
| 4 | ソニー生命保険株式会社 | 2.99% | 172,000 |
| 5 | キヤノンマーケティングジャパン株式会社 | 2.96% | 170,000 |
| 6 | 株式会社SBI証券 | 2.6% | 149,374 |
| 7 | 里見 努 | 1.79% | 103,127 |
| 8 | 馬野 功二 | 1.62% | 93,200 |
| 9 | 洪 竣 | 1.46% | 84,100 |
| 10 | 北山 智子 | 1.39% | 80,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 9/2025 | ¥0.1 billion | ¥0.1 billion |
| FY ending 9/2024 | ¥62.40 million | Could not be retrieved |
| FY ending 9/2020 | Could not be retrieved | ¥0.3 billion |
| FY ending 9/2019 | ¥16.26 million | Could not be retrieved |
Revenue scale in the same industry
Capital Asset Planning
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
Women 96 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 338 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
11.4 hours |
| Annual paid leave taken (all employees) | 63.7% |
| Childcare leave taken, men |
20.8% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 8.9% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 仰星監査法人 |
| Audit fees (this year, total) | ¥26.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥9.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Diluted earnings per share | 69.97 yen | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥6.6 billion | Consolidated |
| Return on equity | 11.6% | Consolidated |
| Equity-to-asset ratio | 56.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥27.48 million | Consolidated |
| Basic earnings (loss) per share | 69.97 yen | Consolidated |
| Net assets per share | 647.15 yen | Consolidated |
| Dividend per share | 18 yen | Parent only |
| Net sales | ¥8.8 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Diluted earnings per share | 72.83 yen | Parent only |
| Total number of issued shares (common stock) | 5,747,616 shares | Parent only |
| Net assets | ¥3.7 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥6.2 billion | Parent only |
| Return on equity | 12.5% | Parent only |
| Equity-to-asset ratio | 57.7% | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Payout ratio | 24.7% | Parent only |
| Interim dividend per share | 8.5 yen | Parent only |
| Basic earnings (loss) per share | 72.83 yen | Parent only |
| Net assets per share | 625.8 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 387 people | Consolidated |
| Number of employees | 387 people | Consolidated |
| Wage gap between men and women (all employees) | 80.7% | Parent only |
| Average length of service (years) | 6.7 years | Parent only |
| Average annual salary | ¥7.28 million | Parent only |
| Average age (years) | 38.5 years old | Parent only |
| Number of employees | 352 people | Parent only |
| Number of employees | 352 people | Parent only |
| Wage gap between men and women (regular employees) | 81.2% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,937,620 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,500 shares | Consolidated |
| Number of shares | 5,747,616 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 51.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,500 shares | Consolidated |
| Number of voting rights | 57,419 units | Consolidated |
| Carrying amount on the balance sheet | ¥63.08 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.8 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 91.2% | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 20.8% | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 8.9% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.1 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.1 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥26.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥26.00 million | Consolidated |
Balance sheet (103 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥30.94 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥84.84 million | Consolidated |
| Other | ¥0.93 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Software in progress | ¥4.89 million | Consolidated |
| Work in process | ¥57.24 million | Consolidated |
| Retained earnings | ¥1.6 billion | Consolidated |
| Organization expenses | ¥9.89 million | Consolidated |
| Provision for loss on order received | ¥2.63 million | Consolidated |
| Non-current liabilities | ¥0.7 billion | Consolidated |
| Non-current assets | ¥1.9 billion | Consolidated |
| Accounts receivable trade net | ¥1.9 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Contract assets | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥63.44 million | Consolidated |
| Guarantee deposits | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥0.5 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Investment securities | ¥0.9 billion | Consolidated |
| Subscription rights to shares | ¥67.61 million | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥3.4 billion | Consolidated |
| Current liabilities | ¥2.0 billion | Consolidated |
| Current assets | ¥4.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Cash and deposits | ¥1.8 billion | Consolidated |
| Short-term loans payable | ¥0.5 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Total assets | ¥6.6 billion | Consolidated |
| Deferred tax liabilities | ¥99.03 million | Consolidated |
| Deferred tax assets | ¥14.60 million | Consolidated |
| Deferred assets | ¥9.89 million | Consolidated |
| Treasury stock | ¥-0.69 million | Consolidated |
| Valuation and translation adjustments | ¥0.4 billion | Consolidated |
| Liabilities | ¥2.7 billion | Consolidated |
| Liabilities and net assets | ¥6.6 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.80 million | Consolidated |
| Capital surplus | ¥0.8 billion | Consolidated |
| Capital stock | ¥0.9 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥29.50 million | Consolidated |
| Long-term loans payable | ¥0.4 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.5 billion | Consolidated |
| Other | ¥30.03 million | Parent only |
| Other | ¥15.18 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥87.69 million | Parent only |
| Other | ¥0.93 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Work in process | ¥57.24 million | Parent only |
| Life insurance funds | ¥0.2 billion | Parent only |
| Retained earnings | ¥1.5 billion | Parent only |
| Legal retained earnings | ¥4.00 million | Parent only |
| Provision for loss on order received | ¥2.63 million | Parent only |
| Non-current liabilities | ¥0.7 billion | Parent only |
| Non-current assets | ¥2.3 billion | Parent only |
| Contract liabilities | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥63.08 million | Parent only |
| Guarantee deposits | ¥0.3 billion | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Investments and other assets | ¥1.7 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Subscription rights to shares | ¥67.61 million | Parent only |
| Property, plant and equipment | ¥0.3 billion | Parent only |
| Income taxes payable | ¥96.80 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥3.2 billion | Parent only |
| Current liabilities | ¥1.8 billion | Parent only |
| Current assets | ¥3.9 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Short-term loans payable | ¥0.5 billion | Parent only |
| Net assets | ¥3.7 billion | Parent only |
| Net assets | ¥3.7 billion | Parent only |
| Total assets | ¥6.2 billion | Parent only |
| Deferred tax liabilities | ¥99.03 million | Parent only |
| Retained earnings brought forward | ¥1.5 billion | Parent only |
| Treasury stock | ¥-0.69 million | Parent only |
| Valuation and translation adjustments | ¥0.4 billion | Parent only |
| Liabilities | ¥2.6 billion | Parent only |
| Liabilities and net assets | ¥6.2 billion | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.80 million | Parent only |
| Capital surplus | ¥0.8 billion | Parent only |
| Legal capital surplus | ¥0.8 billion | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Current portion of long-term loans payable | ¥0.5 billion | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.8 billion | Consolidated |
| Revenue | ¥90.12 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥2.7 billion | Parent only |
| Revenue | ¥90.12 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Statement of income (66 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.01 million | Consolidated |
| Other | ¥1.98 million | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-91.85 million | Consolidated |
| Comprehensive income | ¥0.6 billion | Consolidated |
| Interest and dividend income | ¥22.69 million | Consolidated |
| Rent income | ¥2.16 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥27.87 million | Consolidated |
| Non-operating expenses | ¥23.35 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Cost of sales | ¥7.6 billion | Consolidated |
| Gross profit (loss) | ¥2.1 billion | Consolidated |
| Net sales | ¥9.7 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥21.37 million | Consolidated |
| Issuance of new shares | ¥8.82 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥9.90 million | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥0.1 billion | Consolidated |
| Income taxes - deferred | ¥27.33 million | Consolidated |
| Depreciation | ¥18.00 million | Consolidated |
| Extraordinary income | ¥9.90 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 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 |
| Payrolls and allowances-SGA | ¥0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥27.48 million | Consolidated |
| Selling, general and administrative expenses | ¥1.6 billion | Consolidated |
| Provision for bonuses | ¥3.26 million | Consolidated |
| Retirement benefit expenses | ¥8.89 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-3.04 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-3.04 million | Consolidated |
| Other | ¥7.81 million | Parent only |
| Other | ¥1.96 million | Parent only |
| Dividends from surplus | ¥-91.85 million | Parent only |
| Interest and dividend income | ¥82.45 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥90.26 million | Parent only |
| Non-operating expenses | ¥23.33 million | Parent only |
| Cost of sales | ¥6.9 billion | Parent only |
| Gross profit (loss) | ¥1.9 billion | Parent only |
| Net sales | ¥8.8 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥21.37 million | Parent only |
| Issuance of new shares | ¥8.82 million | Parent only |
| Gain on reversal of share acquisition rights | ¥9.90 million | Parent only |
| Income taxes - current | ¥88.43 million | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥31.44 million | Parent only |
| Depreciation | ¥17.74 million | Parent only |
| Extraordinary income | ¥9.90 million | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.3 billion | Parent only |
| Selling, general and administrative expenses | ¥1.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥81.19 million | Consolidated |
| Other | ¥-24.52 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥86.49 million | Consolidated |
| Interest expenses paid | ¥-21.80 million | Consolidated |
| Interest and dividends income received | ¥22.69 million | Consolidated |
| Interest and dividend income | ¥-22.69 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥0.89 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Subtotal | ¥0.5 billion | Consolidated |
| Interest expenses | ¥21.37 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-9.90 million | Consolidated |
| Purchase of property plant and equipment | ¥-50.80 million | Consolidated |
| Share-based payment expenses | ¥8.11 million | Consolidated |
| Decrease (increase) in inventories | ¥28.52 million | Consolidated |
| Income taxes refund (paid) | ¥-45.07 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-55.20 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.16 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥3.66 million | Consolidated |
| Dividends | ¥-91.77 million | Consolidated |
| Proceeds from long term loans payable | ¥0.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Dividend per share | 18 | Parent only | Disclosed |
| Number of employees | 387 | Consolidated | Disclosed |
| Net assets | ¥3.9 billion | Consolidated | Disclosed |
| Net sales | ¥9.7 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.4 billion | Consolidated | Disclosed |
| Total assets | ¥6.6 billion | Consolidated | Disclosed |
| Operating margin | 5.5% | Consolidated | Calculated |
| Net margin | 4.1% | Consolidated | Calculated |
| Sales per employee | 25037230 yen | Consolidated | Calculated |
| Total asset turnover | 1.46 times | Consolidated | Calculated |
| Net assets to total assets | 59.3% | Consolidated | Calculated |