Segue Group Co,.Ltd
Segue Group Co,.Ltd.
Company highlights
The largest holder on the register is 愛須 康之, at 30.4%.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Segue Group Co,.Ltd
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.3 billion | Consolidated |
| General and administrative expenses | ¥0.9 billion | Parent only | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Payrolls and allowances | ¥0.1 billion | Parent only | |
| Directors' compensations | ¥84.85 million | Parent only | |
| Fee expenses | ¥65.23 million | Parent only | |
| Retirement benefit expenses | ¥40.01 million | Consolidated | |
| Provision for directors' bonuses | ¥18.93 million | Consolidated | |
| Provision for dividend | ¥11.11 million | Consolidated | |
| Entertainment expenses | ¥5.79 million | Parent only | |
| Depreciation | ¥2.52 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥5.9 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated | |
| Operating income | ¥1.9 billion | Consolidated | |
| Net income | ¥1.2 billion | Consolidated |
Segue Group Co,.Ltd
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥1.3 billion
- General and administrative expenses ¥0.9 billion
- Amortization of goodwill ¥0.2 billion
- Payrolls and allowances ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Fee expenses ¥0.1 billion
- Other (not itemized) ¥1.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
Segue Group Co,.Ltd
Long-term revenue, profit and asset trends
Period 2014 to 2025Source Annual securities reportsDisclosed
Segue Group Co,.Ltd
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥12.0B | ¥13.6B | ¥17.4B | ¥18.7B | ¥25.1B |
| Year on year (%) | +9.5% | +13.2% | +28.0%◆ | +7.3% | +34.0%◆ |
| Ordinary income (loss) | ¥0.7B | ¥1.1B | ¥1.0B | ¥1.1B | ¥2.0B |
| Change from prior year | -21.5% | +53.1% | -3.4% | +4.4% | +88.8% |
| Ordinary income (loss) as a share of Net sales | 5.7% | 7.7% | 5.8% | 5.7% | 8.0% |
| Change (percentage points) | -2.3 points◆ | +2.0 points◆ | -1.9 points | -0.2 points | +2.3 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2020Ordinary income (loss) as a share of revenue +2.2 points
- 2021Ordinary income (loss) as a share of revenue -2.3 points
- 2022Ordinary income (loss) as a share of revenue +2.0 points
- 2023Net sales year on year +28.0%
- 2025Net sales year on year +34.0%, Ordinary income (loss) as a share of revenue +2.3 points
Segue Group Co,.Ltd
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Segue Group Co,.Ltd
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 | ¥12.0 billion | ¥13.6 billion | ¥17.4 billion | ¥18.7 billion | ¥25.1 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥1.1 billion | ¥1.0 billion | ¥1.1 billion | ¥2.0 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥0.7 billion | ¥0.7 billion | ¥0.5 billion | ¥1.2 billion |
| Comprehensive income | ¥0.4 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion | ¥1.6 billion |
| Net assets | ¥3.2 billion | ¥3.7 billion | ¥4.0 billion | ¥3.2 billion | ¥4.4 billion |
| Total assets | ¥8.6 billion | ¥11.3 billion | ¥11.8 billion | ¥13.6 billion | ¥18.6 billion |
| Net assets per share | 93.16 yen | 107.38 yen | 117 yen | 93.89 yen | 129.55 yen |
| Basic earnings (loss) per share | 13.2 yen | 22.15 yen | 19.63 yen | 15.73 yen | 37.58 yen |
| Diluted earnings per share | 13.02 yen | 21.93 yen | 19.44 yen | 15.58 yen | 37.2 yen |
| Equity-to-asset ratio | 36.5% | 32.0% | 33.3% | 21.8% | 22.1% |
| Return on equity | 14.5% | 22.0% | 17.5% | 14.7% | 33.6% |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | ¥1.1 billion | ¥1.6 billion | ¥1.8 billion | ¥-2.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥84.18 million | ¥-0.7 billion | ¥-1.0 billion | ¥-90.10 million |
| Net cash provided by (used in) financing activities | ¥17.11 million | ¥0.5 billion | ¥-0.7 billion | ¥-0.3 billion | ¥1.2 billion |
| Cash and cash equivalents | ¥1.4 billion | ¥3.1 billion | ¥3.5 billion | ¥4.1 billion | ¥2.5 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.0 billion | ¥1.1 billion | ¥1.2 billion | ¥1.3 billion | ¥1.4 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.7 billion | ¥0.7 billion |
| Net income (loss) | ¥0.5 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 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) | 11,640,235 shares | 11,687,541 shares | 11,720,791 shares | 32,560,086 shares | 32,564,077 shares |
| Net assets | ¥2.1 billion | ¥2.4 billion | ¥2.7 billion | ¥1.8 billion | ¥2.3 billion |
| Total assets | ¥2.2 billion | ¥2.9 billion | ¥3.1 billion | ¥3.5 billion | ¥3.8 billion |
| Net assets per share | 60.92 yen | 70.02 yen | 77.64 yen | 53.73 yen | 70.42 yen |
| Dividend per share | 16 yen | 18 yen | 30 yen | 11 yen | 13 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | 15 yen | 5 yen | 6 yen |
| Basic earnings (loss) per share | 15.62 yen | 16.51 yen | 18.16 yen | 19.38 yen | 20.5 yen |
| Diluted earnings per share | 15.4 yen | 16.34 yen | 17.99 yen | 19.19 yen | 20.29 yen |
| Equity-to-asset ratio | 94.4% | 80.0% | 83.9% | 48.2% | 59.2% |
| Return on equity | 27.1% | 25.1% | 24.6% | 29.0% | 33.0% |
| Payout ratio | 34.1% | 36.3% | 55.1% | 56.8% | 63.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥13 | ¥6 | 63.4% | |
| FY ending 12/2024 | ¥11 | ¥5 | 56.8% | Stock split or share consolidation noted |
| FY ending 12/2023 | ¥30 | ¥15 | 55.1% | |
| FY ending 12/2022 | ¥18 | Could not be retrieved | 36.3% | |
| FY ending 12/2021 | ¥16 | Could not be retrieved | 34.1% | |
| FY ending 12/2020 | ¥16 | Could not be retrieved | 78.4% | |
| FY ending 12/2019 | ¥10 | Could not be retrieved | 50.0% | Stock split or share consolidation noted |
| FY ending 12/2018 | ¥10 | Could not be retrieved | 28.2% |
Segue Group Co,.Ltd
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Segue Group Co,.Ltd
Unit %Source Annual securities reports
- Financial institutions1.45%
- Securities firms1.68%
- Other corporations12.65%
- Foreign holders (institutions)6.39%
- Foreign holders (individuals)0.09%
- Individuals and others77.73%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 愛須 康之 | 30.36% | 9,778,300 |
| 2 | 有限会社エーディーシー | 8.73% | 2,812,800 |
| 3 | セグエグループ従業員持株会 | 1.89% | 611,700 |
| 4 | 株式会社オービック | 1.78% | 576,000 |
| 5 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.56% | 503,588 |
| 6 | 株式会社日本カストディ銀行(信託E口) | 1.42% | 458,500 |
| 7 | 株式会社SBI証券 | 1.12% | 363,572 |
| 8 | 佐伯 知輝 | 0.93% | 302,400 |
| 9 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券株式会社) | 0.9% | 290,500 |
| 10 | 田中 博章 | 0.83% | 270,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥28.18 million | ¥0.3 billion |
| FY ending 12/2024 | ¥1.02 million | Could not be retrieved |
| FY ending 12/2020 | ¥8.92 million | ¥0.1 billion |
| FY ending 12/2019 | ¥7.80 million | Could not be retrieved |
| FY ending 12/2016 | ¥10.60 million | Could not be retrieved |
| FY ending 12/2015 | ¥0.41 million | Could not be retrieved |
Revenue scale in the same industry
Segue Group Co,.Ltd
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・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
- … 133 companies
- 137 RYOMO SYSTEMSFY Mar 2026 ¥25.7B
- 138 Digital Information TechnologiesFY Jun 2026 ¥25.5B
- 139 Segue Group Co,.LtdThis companyFY Dec 2025 ¥25.1B
- 140 Net ProtectionsFY Mar 2026 ¥24.6B
- 141 WEATHERNEWSFY May 2026 ¥24.5B
- … 501 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 東陽監査法人 |
| Audit fees (this year, total) | ¥51.00 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 | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-2.8 billion | Consolidated |
| Net sales | ¥25.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-90.10 million | Consolidated |
| Diluted earnings per share | 37.2 yen | Consolidated |
| Cash and cash equivalents | ¥2.5 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Ordinary income (loss) | ¥2.0 billion | Consolidated |
| Total assets | ¥18.6 billion | Consolidated |
| Return on equity | 33.6% | Consolidated |
| Equity-to-asset ratio | 22.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.2 billion | Consolidated |
| Basic earnings (loss) per share | 37.58 yen | Consolidated |
| Net assets per share | 129.55 yen | Consolidated |
| Dividend per share | 13 yen | Parent only |
| Operating revenue | ¥1.4 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 20.29 yen | Parent only |
| Total number of issued shares (common stock) | 32,564,077 shares | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Return on equity | 33.0% | Parent only |
| Equity-to-asset ratio | 59.2% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 63.4% | Parent only |
| Interim dividend per share | 6 yen | Parent only |
| Basic earnings (loss) per share | 20.5 yen | Parent only |
| Net assets per share | 70.42 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 712 people | Consolidated |
| Number of employees | 712 people | Consolidated |
| Wage gap between men and women (all employees) | 61.2% | Parent only |
| Average length of service (years) | 6.6 years | Parent only |
| Average annual salary | ¥8.01 million | Parent only |
| Average age (years) | 37.8 years old | Parent only |
| Number of employees | 28 people | Parent only |
| Number of employees | 28 people | Parent only |
| Number of employees | 28 people | Parent only |
| Wage gap between men and women (regular employees) | 64.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 0.0% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 4 people | Consolidated |
| Average number of temporary employees | 4 people | Consolidated |
| Write-downs of inventories | ¥-4.33 million | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Average number of temporary employees | 0 people | Parent only |
| Total return on the share price index | 188.9% | Parent only |
| Ratio of female employees in managerial positions | 0.0% | Parent only |
Shares (17 items)
| Item | Value | Consolidated / Non-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 | 15,967,360 shares | Consolidated |
| Total number of shares held treasury shares etc | 360,700 shares | Consolidated |
| Number of shares | 32,564,077 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.1% | Consolidated |
| Shareholding ratio | 49.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 360,700 shares | Consolidated |
| Number of voting rights | 321,934 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.50 million | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥27.21 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment second largest holding company | ¥5.74 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.4 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 154.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥51.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥51.00 million | Consolidated |
Balance sheet (129 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥91.28 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.31 million | Consolidated |
| Other provision | ¥2.30 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Goodwill | ¥1.2 billion | Consolidated |
| Software | ¥80.85 million | Consolidated |
| Software in progress | ¥38.47 million | Consolidated |
| Lease obligations | ¥11.07 million | Consolidated |
| Lease obligations | ¥11.41 million | Consolidated |
| Lease assets | ¥80.84 million | Consolidated |
| Lease assets, net | ¥22.99 million | Consolidated |
| Life insurance funds | ¥81.88 million | Consolidated |
| Retained earnings | ¥3.6 billion | Consolidated |
| Advances received | ¥6.8 billion | Consolidated |
| Advance payments trade | ¥2.9 billion | Consolidated |
| Notes and accounts receivable trade | ¥4.8 billion | Consolidated |
| Merchandise | ¥0.8 billion | Consolidated |
| Non-current liabilities | ¥1.5 billion | Consolidated |
| Non-current assets | ¥3.1 billion | Consolidated |
| Land | ¥0.64 million | Consolidated |
| Accounts receivable - trade | ¥4.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥0.2 billion | Consolidated |
| Buildings and structures, net | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥19.73 million | Consolidated |
| Investments and other assets | ¥1.3 billion | Consolidated |
| Investment securities | ¥0.6 billion | Consolidated |
| Subscription rights to shares | ¥77.10 million | Consolidated |
| Securities | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Accounts receivable - other | ¥0.4 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥3.1 billion | Consolidated |
| Income taxes payable | ¥0.5 billion | Consolidated |
| Accrued consumption taxes | ¥0.1 billion | Consolidated |
| Accrued expenses | ¥0.4 billion | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥3.7 billion | Consolidated |
| Provision for stocks payment-NCL | ¥14.82 million | Consolidated |
| Provision for stocks payment | ¥15.62 million | Consolidated |
| Inventories | ¥3.9 billion | Consolidated |
| Current liabilities | ¥12.8 billion | Consolidated |
| Current assets | ¥15.6 billion | Consolidated |
| Accumulated depreciation | ¥-57.86 million | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-69.94 million | Consolidated |
| Accumulated depreciation | ¥-6.07 million | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥1.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.5 billion | Consolidated |
| Cash and deposits | ¥2.4 billion | Consolidated |
| Short-term loans payable | ¥2.3 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Total assets | ¥18.6 billion | Consolidated |
| Deferred gains or losses on hedges | ¥14.62 million | Consolidated |
| Deferred tax liabilities | ¥46.88 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.4 billion | Consolidated |
| Valuation and translation adjustments | ¥0.4 billion | Consolidated |
| Liabilities | ¥14.2 billion | Consolidated |
| Liabilities and net assets | ¥18.6 billion | Consolidated |
| Supplies | ¥0.98 million | Consolidated |
| Accounts payable - trade | ¥1.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-10.00 million | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥23.20 million | Consolidated |
| Vehicle and delivery equipment | ¥8.56 million | Consolidated |
| Vehicles, net | ¥2.48 million | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥0.9 billion | Consolidated |
| Long term accounts payable other | ¥64.65 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.7 billion | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.8 billion | Consolidated |
| Other | ¥42.12 million | Parent only |
| Other | ¥9.39 million | Parent only |
| Other | ¥11.56 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Retained earnings | ¥1.6 billion | Parent only |
| Prepaid expenses | ¥17.03 million | Parent only |
| Trade accounts receivable | ¥72.87 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥3.4 billion | Parent only |
| Tools, furniture and fixtures | ¥10.93 million | Parent only |
| Tools, furniture and fixtures | ¥2.12 million | Parent only |
| Buildings and accompanying facilities | ¥16.26 million | Parent only |
| Buildings and accompanying facilities net | ¥10.84 million | Parent only |
| Provision for directors' bonuses | ¥13.20 million | Parent only |
| Investments and other assets | ¥3.4 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Subscription rights to shares | ¥77.10 million | Parent only |
| Property, plant and equipment | ¥12.96 million | Parent only |
| Income taxes refund receivable | ¥28.87 million | Parent only |
| Accrued consumption taxes | ¥25.14 million | Parent only |
| Accrued expenses | ¥32.22 million | Parent only |
| Accounts payable - other | ¥26.37 million | Parent only |
| Provision for shareholder benefit program | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥2.0 billion | Parent only |
| Provision for stocks payment-NCL | ¥1.21 million | Parent only |
| Provision for stocks payment | ¥0.85 million | Parent only |
| Current liabilities | ¥1.1 billion | Parent only |
| Current assets | ¥0.3 billion | Parent only |
| Accumulated depreciation | ¥-8.80 million | Parent only |
| Accumulated depreciation | ¥-5.42 million | Parent only |
| Cash and deposits | ¥0.1 billion | Parent only |
| Short-term loans payable | ¥0.7 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥60.59 million | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Total assets | ¥3.8 billion | Parent only |
| Deferred tax liabilities | ¥30.62 million | Parent only |
| Retained earnings brought forward | ¥1.6 billion | Parent only |
| Treasury stock | ¥-0.4 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥1.5 billion | Parent only |
| Liabilities and net assets | ¥3.8 billion | Parent only |
| Supplies | ¥0.33 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Provision for retirement benefits | ¥27.65 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.9 billion | Parent only |
| Deposit from customer | ¥0.47 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-5.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥21.42 million | Consolidated |
| Other | ¥3.19 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Cancellation refund | ¥5.24 million | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥1.6 billion | Consolidated |
| Interest and dividend income | ¥6.68 million | Consolidated |
| Operating income | ¥1.9 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-2.8 billion | Consolidated |
| Cost of sales | ¥19.1 billion | Consolidated |
| Gross profit (loss) | ¥5.9 billion | Consolidated |
| Net sales | ¥25.1 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Provision for directors' bonuses | ¥18.93 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-90.10 million | Consolidated |
| Guarantee commission | ¥0.41 million | Consolidated |
| Interest expenses | ¥47.25 million | Consolidated |
| Issuance of new shares | ¥0.91 million | Consolidated |
| Gain on sale of securities | ¥0.2 billion | Consolidated |
| Provision for dividend | ¥11.11 million | Consolidated |
| Income taxes - current | ¥0.7 billion | Consolidated |
| Income taxes | ¥0.7 billion | Consolidated |
| Income taxes - deferred | ¥-62.57 million | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Foreign exchange losses | ¥89.95 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥76.16 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.5 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated |
| Salaries and allowances | ¥1.3 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥13.10 million | Consolidated |
| Disposal of treasury stock | ¥23.94 million | Consolidated |
| Subsidy income | ¥10.10 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.1 billion | Consolidated |
| Retirement benefit expenses | ¥40.01 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥60.56 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥40.47 million | Consolidated |
| Other | ¥0.92 million | Parent only |
| Other | ¥1.12 million | Parent only |
| General and administrative expenses | ¥0.9 billion | Parent only |
| Entertainment expenses | ¥5.79 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥1.33 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Operating revenue | ¥1.4 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥22.21 million | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Directors' compensations | ¥84.85 million | Parent only |
| Provision for directors' bonuses | ¥12.40 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥54.84 million | Parent only |
| Interest expenses | ¥21.08 million | Parent only |
| Fee expenses | ¥65.23 million | Parent only |
| Issuance of new shares | ¥0.91 million | Parent only |
| Gain on sale of securities | ¥0.2 billion | Parent only |
| Provision for dividend | ¥0.81 million | Parent only |
| Income taxes - current | ¥78.60 million | Parent only |
| Income taxes | ¥24.77 million | Parent only |
| Income taxes - deferred | ¥-53.83 million | Parent only |
| Depreciation | ¥2.52 million | Parent only |
| Foreign exchange losses | ¥0.01 million | Parent only |
| Extraordinary income | ¥54.84 million | Parent only |
| Extraordinary loss | ¥89.64 million | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.1 billion | Parent only |
| Disposal of treasury stock | ¥23.94 million | Parent only |
| Retirement benefit expenses | ¥4.92 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥89.64 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.4 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 (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Repayments of finance lease obligations | ¥-20.96 million | Consolidated |
| Payments for transfer of business2 | ¥-60.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-62.46 million | Consolidated |
| Interest expenses paid | ¥-47.19 million | Consolidated |
| Interest and dividends income received | ¥6.68 million | Consolidated |
| Increase (decrease) in advances received | ¥1.9 billion | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-1.5 billion | Consolidated |
| Interest and dividend income | ¥-6.68 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-2.4 billion | Consolidated |
| Purchase of shares of subsidiaries | ¥-5.00 million | Consolidated |
| Subtotal | ¥-2.1 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥9.19 million | Consolidated |
| Purchase of investment securities | ¥-1.49 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.3 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥47.25 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥4.66 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-28.33 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-53.60 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥0.2 billion | Consolidated |
| Proceeds from issuance of common stock | ¥0.91 million | Consolidated |
| Share-based payment expenses | ¥6.68 million | Consolidated |
| Increase (decrease) in provision for share awards | ¥-13.33 million | Consolidated |
| Decrease (increase) in inventories | ¥-2.2 billion | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-59.37 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥2.2 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥15.88 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.48 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥33.06 million | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | 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 | ¥28.18 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-2.8 billion | Consolidated | Disclosed |
| Dividend per share | 13 | Parent only | Disclosed |
| Number of employees | 712 | Consolidated | Disclosed |
| Net assets | ¥4.4 billion | Consolidated | Disclosed |
| Net sales | ¥25.1 billion | Consolidated | Disclosed |
| Operating income | ¥1.9 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.4 billion | Parent only | Disclosed |
| Ordinary income | ¥2.0 billion | Consolidated | Disclosed |
| Net income | ¥1.2 billion | Consolidated | Disclosed |
| Total assets | ¥18.6 billion | Consolidated | Disclosed |
| Operating margin | 7.4% | Consolidated | Calculated |
| Net margin | 4.8% | Consolidated | Calculated |
| Sales per employee | 35216971 yen | Consolidated | Calculated |
| Total asset turnover | 1.34 times | Consolidated | Calculated |
| Net assets to total assets | 23.6% | Consolidated | Calculated |