Ultrafabrics
Ultrafabrics Holdings Co.,Ltd.
Company highlights
The company has paid a dividend for 2 consecutive years.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥7.7 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥3.9 billion | Consolidated | |
| Other | ¥0.9 billion | Consolidated | |
| Depreciation and amortization | ¥0.9 billion | Consolidated | |
| Commission fees | ¥0.6 billion | Consolidated | |
| Share-based payment expenses | ¥0.2 billion | Parent only | |
| Salaries and allowances | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥84.00 million | Parent only | |
| Fee expenses | ¥61.00 million | Parent only | |
| Profit by stage | Operating income | ¥1.6 billion | Consolidated |
| Gross profit (loss) | ¥1.3 billion | Parent only | |
| Net income | ¥0.8 billion | Consolidated | |
| Ordinary income | ¥0.4 billion | Parent only |
Ultrafabrics
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥7.7 billion
- Employee benefit expenses sgaifrs ¥3.9 billion
- Other ¥0.9 billion
- Depreciation and amortization ¥0.9 billion
- Commission fees ¥0.6 billion
- Share-based payment expenses ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
Ultrafabrics
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥14.1B | ¥19.6B | ¥21.0B | ¥20.3B | ¥20.6B |
| Year on year (%) | +41.3%◆ | +38.6%◆ | +7.4% | -3.6% | +1.3% |
| Profit (loss) before tax (IFRS) | ¥1.3B | ¥2.9B | ¥2.9B | ¥2.3B | ¥1.2B |
| Change from prior year | loss to profit◆ | +112.7% | +0.9% | -21.4% | -48.4% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 9.5% | 14.6% | 13.7% | 11.2% | 5.7% |
| Change (percentage points) | +10.1 points◆ | +5.1 points◆ | -0.9 points | -2.5 points◆ | -5.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2014Ordinary income (loss) as a share of revenue +9.4 points
- 2015Ordinary income (loss) as a share of revenue +4.5 points
- 2018Revenue (IFRS) year on year +51.6%
- 2020Profit (loss) before tax (IFRS) as a share of revenue -4.9 points, Profit (loss) before tax (IFRS) profit to loss
- 2021Revenue (IFRS) year on year +41.3%, Profit (loss) before tax (IFRS) as a share of revenue +10.1 points, Profit (loss) before tax (IFRS) loss to profit
- 2022Revenue (IFRS) year on year +38.6%, Profit (loss) before tax (IFRS) as a share of revenue +5.1 points
- 2024Profit (loss) before tax (IFRS) as a share of revenue -2.5 points
- 2025Profit (loss) before tax (IFRS) as a share of revenue -5.5 points
Ultrafabrics
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥14.1 billion | ¥19.6 billion | ¥21.0 billion | ¥20.3 billion | ¥20.6 billion |
| Profit (loss) before tax (IFRS) | ¥1.3 billion | ¥2.9 billion | ¥2.9 billion | ¥2.3 billion | ¥1.2 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥1.0 billion | ¥2.1 billion | ¥2.4 billion | ¥1.6 billion | ¥0.8 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥1.7 billion | ¥3.0 billion | ¥2.4 billion | ¥2.6 billion | ¥0.7 billion |
| Equity attributable to owners of parent (IFRS) | ¥12.1 billion | ¥13.2 billion | ¥15.3 billion | ¥17.4 billion | ¥17.6 billion |
| Total assets (IFRS) | ¥31.4 billion | ¥34.9 billion | ¥36.2 billion | ¥39.0 billion | ¥38.5 billion |
| Equity attributable to owners of parent per share (IFRS) | 647.99 yen | 713.54 yen | 833.4 yen | 958.05 yen | 957.78 yen |
| Basic earnings (loss) per share (IFRS) | 57 yen | 109.17 yen | 129.58 yen | 88.95 yen | 42.23 yen |
| Diluted earnings (loss) per share (IFRS) | 54.89 yen | 105.62 yen | 120.12 yen | 80.04 yen | 36.12 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 38.5% | 37.9% | 42.2% | 44.7% | 45.8% |
| Return on equity attributable to owners of parent (IFRS) | 9.1% | 16.2% | 16.7% | 10.0% | 4.5% |
| Net cash provided by (used in) operating activities (IFRS) | ¥2.1 billion | ¥2.2 billion | ¥2.9 billion | ¥3.6 billion | ¥3.0 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.0 billion | ¥0.4 billion | ¥-2.0 billion | ¥-2.9 billion | ¥-2.0 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-0.8 billion | ¥-2.1 billion | ¥-1.4 billion | ¥-1.5 billion | ¥-1.4 billion |
| Cash and cash equivalents (IFRS) | ¥3.5 billion | ¥4.1 billion | ¥3.6 billion | ¥2.7 billion | ¥2.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue | ¥0.3 billion | ¥1.3 billion | ¥1.1 billion | ¥1.4 billion | ¥1.3 billion |
| Ordinary income (loss) | ¥-0.3 billion | ¥0.5 billion | ¥0.2 billion | ¥0.4 billion | ¥0.4 billion |
| Net income (loss) | ¥-0.2 billion | ¥0.9 billion | ¥0.3 billion | ¥0.5 billion | ¥0.5 billion |
| Capital stock | ¥2.2 billion | ¥2.3 billion | ¥2.4 billion | ¥2.4 billion | ¥2.4 billion |
| Total number of issued shares (common stock) | 7,786,000 shares | 8,414,000 shares | 16,923,000 shares | 16,965,000 shares | 16,965,000 shares |
| Net assets | ¥6.9 billion | ¥5.6 billion | ¥5.5 billion | ¥5.5 billion | ¥5.4 billion |
| Total assets | ¥14.9 billion | ¥20.0 billion | ¥17.9 billion | ¥15.5 billion | ¥14.5 billion |
| Net assets per share | 298.51 yen | 218 yen | 208.42 yen | 202.49 yen | 191.91 yen |
| Dividend per share | 14 yen | 31 yen | 39 yen | 39 yen | 35 yen |
| Basic earnings (loss) per share | -13.61 yen | 46.54 yen | 14.35 yen | 25.14 yen | 25.35 yen |
| Diluted earnings per share | Could not be retrieved | 45.03 yen | 13.64 yen | 24.6 yen | 24.7 yen |
| Equity-to-asset ratio | 43.3% | 27.0% | 29.6% | 33.9% | 35.2% |
| Return on equity | Could not be retrieved | 16.2% | 4.9% | 8.8% | 9.1% |
| Payout ratio | Could not be retrieved | 64.7% | 271.8% | 155.1% | 138.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥35 | Could not be retrieved | 138.1% | |
| FY ending 12/2024 | ¥39 | Could not be retrieved | 155.1% | |
| FY ending 12/2023 | ¥39 | Could not be retrieved | 271.8% | Stock split or share consolidation noted |
| FY ending 12/2022 | ¥31 | Could not be retrieved | 64.7% | |
| FY ending 12/2021 | ¥14 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2020 | ¥20 | Could not be retrieved | 145.1% | |
| FY ending 12/2019 | ¥26 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2018 | ¥24 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2017 | ¥18 | Could not be retrieved | 674.2% | Fiscal year was not 12 months, Fiscal year was not 12 months |
| FY ending 3/2016 | ¥18 | Could not be retrieved | 12.7% | |
| FY ending 3/2015 | ¥17 | Could not be retrieved | 17.5% | |
| FY ending 3/2014 | ¥12 | Could not be retrieved | 18.9% | |
| FY ending 3/2013 | ¥7 | Could not be retrieved | 37.7% |
Ultrafabrics
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Ultrafabrics
Unit %Source Annual securities reports
- Financial institutions11.44%
- Securities firms1.67%
- Other corporations20.98%
- Foreign holders (institutions)4.05%
- Foreign holders (individuals)7.18%
- Individuals and others54.68%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 東京中小企業投資育成株式会社 | 12.83% | 2,204,000 |
| 2 | Clay Andrew Rosenbergアメリカ合衆国 ニューヨーク州 ニューヨーク市 | 7.97% | 1,369,000 |
| 3 | Barbara Danielle Boecker-Primackアメリカ合衆国 アリゾナ州 スコッツデール市 | 5.3% | 911,000 |
| 4 | 五味大輔 | 4.51% | 775,000 |
| 5 | 株式会社みずほ銀行 | 3.2% | 550,000 |
| 6 | 株式会社りそな銀行 | 3.2% | 550,000 |
| 7 | 株式会社きらぼし銀行 | 3.2% | 550,000 |
| 8 | 大日精化工業株式会社 | 3.19% | 548,000 |
| 9 | 白石カルシウム株式会社 | 2.79% | 480,000 |
| 10 | 中野淳文 | 1.86% | 319,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.3 billion | ¥1.3 billion |
| FY ending 12/2020 | ¥0.1 billion | ¥84.00 million |
| FY ending 3/2017 | ¥89.66 million | Could not be retrieved |
| FY ending 3/2016 | ¥69.55 million | Could not be retrieved |
Revenue scale in the same industry
Ultrafabrics
Source Annual securities reports of each company
Chemicals: 212 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsubishi Chemical GloupFY Mar 2026 ¥3.7T
- 2 Asahi KaseiFY Mar 2026 ¥3.1T
- 3 Shin-Etsu ChemicalFY Mar 2026 ¥2.6T
- … 153 companies
- 157 NANKAI CHEMICALFY Mar 2026 ¥21.1B
- 158 MECFY Dec 2025 ¥20.9B
- 159 UltrafabricsThis companyFY Dec 2025 ¥20.6B
- 160 恵和FY Dec 2025 ¥20.5B
- 161 SANWAYUKA INDUSTRYFY Mar 2026 ¥20.3B
- … 51 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥49.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥3.0 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 42.23 yen | Consolidated |
| Revenue (IFRS) | ¥20.6 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 36.12 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.8 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.0 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥2.3 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥1.2 billion | Consolidated |
| Total assets (IFRS) | ¥38.5 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥17.6 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 4.5% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 45.8% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.4 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 957.78 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Diluted earnings per share | 24.7 yen | Parent only |
| Total number of issued shares (common stock) | 16,965,000 shares | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥14.5 billion | Parent only |
| Return on equity | 9.1% | Parent only |
| Equity-to-asset ratio | 35.2% | Parent only |
| Capital stock | ¥2.4 billion | Parent only |
| Payout ratio | 138.1% | Parent only |
| Basic earnings (loss) per share | 25.35 yen | Parent only |
| Net assets per share | 191.91 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 334 people | Consolidated |
| Number of employees | 334 people | Consolidated |
| Wage gap between men and women (all employees) | 106.3% | Parent only |
| Average length of service (years) | 4.6 years | Parent only |
| Average annual salary | ¥14.93 million | Parent only |
| Average age (years) | 54.3 years old | Parent only |
| Number of employees | 13 people | Parent only |
| Number of employees | 13 people | Parent only |
| Wage gap between men and women (regular employees) | 106.3% | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 3 people | Consolidated |
| Average number of temporary employees | 3 people | Consolidated |
| Total return on the share price index | 218.8% | Parent only |
| Ratio of female employees in managerial positions | 7.7% | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | 1,850,000 | Parent only |
| Revenue | 77 | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,256,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,054,600 shares | Consolidated |
| Number of voting rights held | 71,761 units | Consolidated |
| Number of shares | 18,815,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.6% | Consolidated |
| Shareholding ratio | 48.0% | Consolidated |
| Ratio of voting rights held | 45.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,054,600 shares | Consolidated |
| Number of voting rights | 158,917 units | Consolidated |
| Total shareholder return | 193.4% | 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 | ¥1.3 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥25.00 million | Consolidated |
| Fees for non-audit services - total | ¥49.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥25.00 million | Consolidated |
Balance sheet (125 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-70.00 million | Consolidated |
| Other | ¥70.00 million | Consolidated |
| Other current liabilities clifrs | ¥0.3 billion | Consolidated |
| Other current assets caifrs | ¥0.4 billion | Consolidated |
| Other components of equity IFRS | ¥1.7 billion | Consolidated |
| Other financial liabilities | ¥30.00 million | Consolidated |
| Other financial assets | ¥0.1 billion | Consolidated |
| Other financial assets | ¥0.4 billion | Consolidated |
| Other non current liabilities nclifrs | ¥98.00 million | Consolidated |
| Other non current assets ncaifrs | ¥16.00 million | Consolidated |
| Goodwill | ¥11.2 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-6.8 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥24.1 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥17.2 billion | Consolidated |
| Goodwill IFRS | ¥11.2 billion | Consolidated |
| Goodwill IFRS | ¥11.2 billion | Consolidated |
| Software | ¥-0.5 billion | Consolidated |
| Software | ¥0.6 billion | Consolidated |
| Software IFRS | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Work in process | ¥0.6 billion | Consolidated |
| Right of use assets IFRS | ¥0.7 billion | Consolidated |
| Retained earnings IFRS | ¥12.1 billion | Consolidated |
| Raw materials and supplies | ¥0.4 billion | Consolidated |
| Merchandise and finished goods | ¥4.1 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-28.00 million | Consolidated |
| Trademarks acquisition cost IFRS | ¥3.0 billion | Consolidated |
| Trademarks IFRS | ¥3.0 billion | Consolidated |
| Trade and other payables clifrs | ¥2.4 billion | Consolidated |
| Trade and other receivables caifrs | ¥3.4 billion | Consolidated |
| Land | ¥0.9 billion | Consolidated |
| Land IFRS | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥-0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥7.0 billion | Consolidated |
| Buildings and structures | ¥-1.7 billion | Consolidated |
| Buildings and structures IFRS | ¥5.3 billion | Consolidated |
| Construction in progress | ¥76.00 million | Consolidated |
| Construction in progress IFRS | ¥76.00 million | Consolidated |
| Provisions clifrs | ¥0.4 billion | Consolidated |
| Provisions nclifrs | ¥15.00 million | Consolidated |
| Investments accounted for using equity method IFRS | ¥0.4 billion | Consolidated |
| Interest bearing liabilities clifrs | ¥7.7 billion | Consolidated |
| Interest bearing liabilities nclifrs | ¥7.6 billion | Consolidated |
| Property, plant and equipment | ¥15.0 billion | Consolidated |
| Property, plant and equipment | ¥-6.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥8.4 billion | Consolidated |
| Property plant and equipment IFRS | ¥8.4 billion | Consolidated |
| Income taxes payable | ¥50.00 million | Consolidated |
| Inventories | ¥5.0 billion | Consolidated |
| Inventories | ¥5.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥6.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-4.4 billion | Consolidated |
| Machinery and vehicles IFRS | ¥1.8 billion | Consolidated |
| Total current liabilities IFRS | ¥11.1 billion | Consolidated |
| Current assets IFRS | ¥11.1 billion | Consolidated |
| Intangible assets IFRS | ¥6.0 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥2.3 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥2.3 billion | Consolidated |
| Net assets | ¥17.6 billion | Consolidated |
| Net assets | ¥17.6 billion | Consolidated |
| Total assets | ¥38.5 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥1.4 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.2 billion | Consolidated |
| Treasury shares IFRS | ¥-1.5 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥17.6 billion | Consolidated |
| Liabilities and equity IFRS | ¥38.5 billion | Consolidated |
| Liabilities IFRS | ¥20.9 billion | Consolidated |
| Capital surplus IFRS | ¥2.9 billion | Consolidated |
| Share capital IFRS | ¥2.4 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Non current labilities IFRS | ¥9.8 billion | Consolidated |
| Non current assets IFRS | ¥27.3 billion | Consolidated |
| Customer relationship | ¥-6.3 billion | Consolidated |
| Customer relationship | ¥9.2 billion | Consolidated |
| Customer related assets IFRS | ¥2.9 billion | Consolidated |
| Other | ¥10.00 million | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥80.00 million | Parent only |
| Software | ¥0 | Parent only |
| General reserve | ¥1.7 billion | Parent only |
| Retained earnings | ¥2.1 billion | Parent only |
| Legal retained earnings | ¥94.00 million | Parent only |
| Prepaid expenses | ¥59.00 million | Parent only |
| Non-current liabilities | ¥1.6 billion | Parent only |
| Non-current assets | ¥7.1 billion | Parent only |
| Buildings, net | ¥2.00 million | Parent only |
| Investments and other assets | ¥7.0 billion | Parent only |
| Subscription rights to shares | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥2.00 million | Parent only |
| Accrued interest | ¥9.00 million | Parent only |
| Income taxes refund receivable | ¥0 | Parent only |
| Income taxes payable | ¥14.00 million | Parent only |
| Accrued expenses | ¥12.00 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥5.1 billion | Parent only |
| Provision for stocks payment-NCL | ¥83.00 million | Parent only |
| Provision for stocks payment | ¥51.00 million | Parent only |
| Current liabilities | ¥7.4 billion | Parent only |
| Current assets | ¥7.5 billion | Parent only |
| Intangible assets | ¥0 | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans payable | ¥5.3 billion | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Total assets | ¥14.5 billion | Parent only |
| Deferred tax assets | ¥69.00 million | Parent only |
| Retained earnings brought forward | ¥0.3 billion | Parent only |
| Treasury stock | ¥-1.6 billion | Parent only |
| Liabilities | ¥9.1 billion | Parent only |
| Liabilities and net assets | ¥14.5 billion | Parent only |
| Capital surplus | ¥2.2 billion | Parent only |
| Legal capital surplus | ¥2.2 billion | Parent only |
| Capital stock | ¥2.4 billion | Parent only |
| Asset retirement obligations | ¥2.00 million | Parent only |
| Long-term loans payable | ¥1.6 billion | Parent only |
| Long-term prepaid expenses | ¥19.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥5.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥7.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.7 billion | Parent only |
| Deposits received | ¥8.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.9 billion | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.00 million | Consolidated |
| Other | ¥6.00 million | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥2.00 million | Consolidated |
| Other | ¥2.00 million | Consolidated |
| Other comprehensive income IFRS | ¥-0.1 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.1 billion | Consolidated |
| Other income IFRS | ¥11.00 million | Consolidated |
| Other income IFRS | ¥11.00 million | Consolidated |
| Other expenses IFRS | ¥10.00 million | Consolidated |
| Other expenses IFRS | ¥10.00 million | Consolidated |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss ociifrs | ¥-40.00 million | Consolidated |
| Gain on valuation of derivatives IFRS | ¥66.00 million | Consolidated |
| Lease obligations | ¥9.00 million | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.4 billion | Consolidated |
| Financial assets measured at amortized cost | ¥4.00 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.0 billion | Consolidated |
| Loss on sale and retirement of fixed assets IFRS | ¥5.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-0.1 billion | Consolidated |
| Basic earnings loss per share IFRS | 42.23 yen | Consolidated |
| Cost of sales IFRS | ¥11.2 billion | Consolidated |
| Gross profit IFRS | ¥9.3 billion | Consolidated |
| Net sales | ¥20.6 billion | Consolidated |
| Diluted earnings loss per share IFRS | 36.12 yen | Consolidated |
| Advertising expenses IFRS | ¥0.5 billion | Consolidated |
| Research and development expenditure recognized as expense during period IFRS | ¥0.3 billion | Consolidated |
| Profit loss IFRS | ¥0.8 billion | Consolidated |
| Profit loss IFRS | ¥0.8 billion | Consolidated |
| Profit loss IFRS | ¥0.8 billion | Consolidated |
| Profit loss IFRS | ¥0.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.7 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥3.9 billion | Consolidated |
| Total transactions with owners IFRS | ¥-0.5 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.0 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥9.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-0.1 billion | Consolidated |
| Commission fees | ¥0.6 billion | Consolidated |
| Exercise of share acquisition rights ssifrs | ¥36.00 million | Consolidated |
| Share-based payment transactions | ¥0.1 billion | Consolidated |
| Income tax expense IFRS | ¥0.4 billion | Consolidated |
| Depreciation and amortization | ¥0.9 billion | Consolidated |
| Foreign exchange gain IFRS | ¥55.00 million | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-0.5 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥-34.00 million | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥19.00 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥19.00 million | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥-0.2 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.2 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.2 billion | Consolidated |
| Disposal of treasury stock | ¥61.00 million | Consolidated |
| Packing and transportation expenses IFRS | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥7.7 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥7.7 billion | Consolidated |
| Dividendsofsurplus | ¥-0.7 billion | Consolidated |
| Finance income IFRS | ¥0.1 billion | Consolidated |
| Finance income IFRS | ¥0.1 billion | Consolidated |
| Finance costs IFRS | ¥0.5 billion | Consolidated |
| Finance costs IFRS | ¥0.5 billion | Consolidated |
| Other | ¥0 | Parent only |
| Other | ¥16.00 million | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Gross profit (loss) | ¥1.3 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Directors' compensations | ¥84.00 million | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Fee expenses | ¥61.00 million | Parent only |
| Share-based payment expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥-67.00 million | Parent only |
| Income taxes | ¥-50.00 million | Parent only |
| Income taxes - deferred | ¥17.00 million | Parent only |
| Extraordinary income | ¥5.00 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥0.9 billion | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-64.00 million | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Proceeds from exercise of employee share options fin cfifrs | ¥36.00 million | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Interest received | ¥4.00 million | Consolidated |
| Interest paid ope cfifrs | ¥-0.5 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥0.6 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.2 billion | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥5.00 million | Consolidated |
| Subtotal | ¥3.8 billion | Consolidated |
| Acquisition of investments accounted for by the equity method | ¥-0.5 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-1.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.6 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-0.4 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥0 | Consolidated |
| Depreciation and amortization | ¥1.7 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-0.1 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.5 billion | Consolidated |
| Collection of loans receivable inv cfifrs | ¥1.00 million | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
| Financial revenue | ¥-0.1 billion | Consolidated |
| Financial expenses | ¥0.5 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥1.3 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-2.3 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-90.00 million | Parent only |
| Net changes in items other than shareholders' equity | ¥49.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.0 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 334 | Consolidated | Disclosed |
| Net assets | ¥17.6 billion | Consolidated | Disclosed |
| Net sales | ¥20.6 billion | Consolidated | Disclosed |
| 売上収益 | ¥1.3 billion | Parent only | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Parent only | Disclosed |
| Net income | ¥0.8 billion | Consolidated | Disclosed |
| Total assets | ¥38.5 billion | Consolidated | Disclosed |
| Operating margin | 7.9% | Consolidated | Calculated |
| Net margin | 3.8% | Consolidated | Calculated |
| Sales per employee | 61535928 yen | Consolidated | Calculated |
| Total asset turnover | 0.53 times | Consolidated | Calculated |
| Net assets to total assets | 45.8% | Consolidated | Calculated |