Ray
Ray Corporation
Company highlights
The largest segment by revenue is Technical solution, at 54.0% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Ray
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Technical solution | ¥7.2 billion | 54.0% | ¥6.1 billion | ¥2.0 billion | 80.3% | 26.9% | ¥1.5 billion |
| Advertisement solution | ¥6.2 billion | 46.0% | ¥4.3 billion | ¥0.5 billion | 19.7% | 7.7% | ¥0.1 billion |
| Total of the businesses | ¥13.4 billion | 100.0% | ¥2.4 billion | 100.0% | |||
Revenue and profit
Ray
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Provision for bonuses | ¥0.2 billion | Consolidated |
| Depreciation | ¥79.24 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥4.9 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated | |
| Operating income | ¥1.8 billion | Consolidated | |
| Net income | ¥1.3 billion | Consolidated |
Ray
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Provision for bonuses ¥0.2 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥2.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
Ray
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Ray
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥11.1B | ¥12.5B | ¥11.2B | ¥10.5B | ¥13.4B |
| Year on year (%) | +56.9%◆ | +12.7% | -9.9% | -6.8% | +28.3%◆ |
| Ordinary income (loss) | ¥1.0B | ¥1.4B | ¥1.3B | ¥1.1B | ¥1.9B |
| Change from prior year | loss to profit◆ | +36.0% | -6.4% | -19.9% | +81.8% |
| Ordinary income (loss) as a share of Net sales | 9.3% | 11.3% | 11.7% | 10.0% | 14.2% |
| Change (percentage points) | +16.4 points◆ | +1.9 points | +0.4 points | -1.6 points | +4.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2015Ordinary income (loss) as a share of revenue -2.3 points
- 2019Ordinary income (loss) as a share of revenue +3.2 points
- 2021Net sales year on year -40.9%, Ordinary income (loss) as a share of revenue -15.8 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +56.9%, Ordinary income (loss) as a share of revenue +16.4 points, Ordinary income (loss) loss to profit
- 2026Net sales year on year +28.3%, Ordinary income (loss) as a share of revenue +4.2 points
Ray
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Ray
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥11.1 billion | ¥12.5 billion | ¥11.2 billion | ¥10.5 billion | ¥13.4 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.4 billion | ¥1.3 billion | ¥1.1 billion | ¥1.9 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.7 billion | ¥0.8 billion | ¥0.7 billion | ¥1.3 billion |
| Comprehensive income | ¥0.4 billion | ¥0.7 billion | ¥0.8 billion | ¥0.7 billion | ¥1.3 billion |
| Net assets | ¥5.5 billion | ¥6.0 billion | ¥6.6 billion | ¥6.8 billion | ¥7.8 billion |
| Total assets | ¥9.8 billion | ¥9.6 billion | ¥9.4 billion | ¥9.1 billion | ¥10.9 billion |
| Net assets per share | 381.94 yen | 421.9 yen | 464.97 yen | 505.96 yen | 590.83 yen |
| Basic earnings (loss) per share | 29.27 yen | 49.94 yen | 57.3 yen | 54.09 yen | 98.59 yen |
| Equity-to-asset ratio | 55.9% | 63.1% | 69.7% | 74.5% | 71.3% |
| Return on equity | 7.9% | 12.4% | 13.0% | 11.2% | 17.9% |
| Net cash provided by (used in) operating activities | ¥1.0 billion | ¥0.7 billion | ¥1.0 billion | ¥1.7 billion | ¥2.3 billion |
| Net cash provided by (used in) investing activities | ¥-49.13 million | ¥-0.2 billion | ¥-0.7 billion | ¥-0.8 billion | ¥-1.5 billion |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | ¥-1.0 billion | ¥-0.7 billion | ¥-0.8 billion | ¥-0.6 billion |
| Cash and cash equivalents | ¥3.6 billion | ¥3.1 billion | ¥2.8 billion | ¥2.9 billion | ¥3.1 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥9.9 billion | ¥11.3 billion | ¥11.1 billion | ¥10.4 billion | ¥13.4 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥1.4 billion | ¥1.2 billion | ¥1.2 billion | ¥1.8 billion |
| Net income (loss) | ¥0.3 billion | ¥0.7 billion | ¥0.7 billion | ¥0.9 billion | ¥1.2 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) | 14,328,976 shares | 14,328,976 shares | 14,328,976 shares | 14,328,976 shares | 14,328,976 shares |
| Net assets | ¥5.2 billion | ¥5.7 billion | ¥6.1 billion | ¥6.6 billion | ¥7.4 billion |
| Total assets | ¥9.3 billion | ¥9.1 billion | ¥9.0 billion | ¥8.9 billion | ¥10.6 billion |
| Net assets per share | 362.44 yen | 400.77 yen | 434.99 yen | 489.7 yen | 564.73 yen |
| Dividend per share | 10 yen | 15 yen | 15 yen | 15 yen | 20 yen |
| Basic earnings (loss) per share | 23.76 yen | 48.32 yen | 49.15 yen | 68.84 yen | 89.3 yen |
| Equity-to-asset ratio | 56.0% | 62.9% | 68.5% | 73.9% | 70.3% |
| Return on equity | 6.7% | 12.7% | 11.8% | 14.9% | 16.9% |
| Payout ratio | 42.1% | 31.0% | 30.5% | 21.8% | 22.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥20 | Could not be retrieved | 22.4% | |
| FY ending 2/2025 | ¥15 | Could not be retrieved | 21.8% | |
| FY ending 2/2024 | ¥15 | Could not be retrieved | 30.5% | |
| FY ending 2/2023 | ¥15 | Could not be retrieved | 31.0% | |
| FY ending 2/2022 | ¥10 | Could not be retrieved | 42.1% | |
| FY ending 2/2021 | ¥5 | Could not be retrieved | -72.7% | |
| FY ending 2/2020 | ¥5 | Could not be retrieved | 7.8% | |
| FY ending 2/2019 | ¥8 | Could not be retrieved | 23.6% | |
| FY ending 2/2018 | ¥6 | Could not be retrieved | 46.4% | |
| FY ending 2/2017 | ¥6 | Could not be retrieved | 51.5% | |
| FY ending 2/2016 | ¥6 | Could not be retrieved | 34.9% | |
| FY ending 2/2015 | ¥5 | Could not be retrieved | 7.7% | |
| FY ending 2/2014 | ¥5 | Could not be retrieved | 55.9% | |
| FY ending 2/2013 | ¥6 | Could not be retrieved | 9.2% |
Ray
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Ray
Unit %Source Annual securities reports
- Financial institutions0.84%
- Securities firms2.24%
- Other corporations38.61%
- Foreign holders (institutions)4.87%
- Foreign holders (individuals)0.01%
- Individuals and others53.43%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈱テレビ朝日 | 21.78% | 2,865,800 |
| 2 | ㈲エス・ダブリュ・プロジェクト | 16.07% | 2,114,000 |
| 3 | 分部 日出男 | 8.35% | 1,097,980 |
| 4 | レイ従業員持株会 | 3.27% | 430,010 |
| 5 | 小沼 滋紀 | 3.21% | 422,000 |
| 6 | 分部 至郎 | 3.18% | 418,040 |
| 7 | 上田八木短資㈱ | 2.08% | 274,200 |
| 8 | 天野 純 | 1.68% | 220,845 |
| 9 | 石井 良平 | 1.58% | 208,400 |
| 10 | THE CHASE MANHATTANBANK, N.A. LONDON(常任代理人 ㈱みずほ銀行決済営業部) | 1.28% | 169,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥1.4 billion |
| FY ending 2/2021 | ¥0.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Capital expenditure |
|---|---|
| Technical solution | ¥1.4 billion |
| Advertisement solution | ¥10.17 million |
Revenue scale in the same industry
Ray
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 270 companies
- 274 ブラスFY Jul 2025 ¥13.6B
- 275 Frontier ManagementFY Dec 2025 ¥13.5B
- 276 RayThis companyFY Feb 2026 ¥13.4B
- 277 AidmaFY Aug 2025 ¥13.3B
- 278 TRANS GENIC GROUPFY Mar 2026 ¥13.2B
- … 393 companies
Workforce information
Women 8.6 yrs Average length of service by gender
Women 102 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 403 |
| Share of managers who are women | 9.3% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 城南監査法人 |
| Audit fees (this year, total) | ¥18.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.3 billion | Consolidated |
| Net sales | ¥13.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | Consolidated |
| Cash and cash equivalents | ¥3.1 billion | Consolidated |
| Net assets | ¥7.8 billion | Consolidated |
| Ordinary income (loss) | ¥1.9 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Return on equity | 17.9% | Consolidated |
| Equity-to-asset ratio | 71.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Basic earnings (loss) per share | 98.59 yen | Consolidated |
| Net assets per share | 590.83 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥13.4 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Total number of issued shares (common stock) | 14,328,976 shares | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Ordinary income (loss) | ¥1.8 billion | Parent only |
| Total assets | ¥10.6 billion | Parent only |
| Return on equity | 16.9% | Parent only |
| Equity-to-asset ratio | 70.3% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 22.4% | Parent only |
| Basic earnings (loss) per share | 89.3 yen | Parent only |
| Net assets per share | 564.73 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 424 people | Consolidated |
| Number of employees | 424 people | Consolidated |
| Wage gap between men and women (all employees) | 79.4% | Parent only |
| Average length of service (years) | 12 years | Parent only |
| Average length of service months | 3 months | Parent only |
| Average annual salary | ¥6.28 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Average age months | 3 months | Parent only |
| Number of employees | 424 people | Parent only |
| Number of employees | 424 people | Parent only |
| Number of employees | 424 people | Parent only |
| Wage gap between men and women (regular employees) | 79.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 100.3% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥13.4 billion | Consolidated |
| Average number of temporary employees | 1 people | Consolidated |
| Average number of temporary employees | 1 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.5 billion | Consolidated |
| Write-downs of inventories | ¥15.94 million | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 9.3% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,220,275 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,173,100 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.48 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.75 million | Consolidated |
| Number of shares | 14,328,976 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.2% | Consolidated |
| Shareholding ratio | 62.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,173,100 shares | Consolidated |
| Number of voting rights | 131,504 units | Consolidated |
| Carrying amount on the balance sheet | ¥10.74 million | Consolidated |
| Carrying amount on the balance sheet | ¥30.31 million | Consolidated |
| Number of issues | 12 issues | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Total shareholder return | 204.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.4 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥18.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥18.00 million | Consolidated |
Balance sheet (149 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥19.87 million | Consolidated |
| Other | ¥32.77 million | Consolidated |
| Other | ¥28.03 million | Consolidated |
| Other | ¥7.65 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥6.32 million | Consolidated |
| Software | ¥3.81 million | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease obligations | ¥62.74 million | Consolidated |
| Lease assets | ¥0.3 billion | Consolidated |
| Lease assets, net | ¥0.1 billion | Consolidated |
| Work in process | ¥1.0 billion | Consolidated |
| Life insurance funds | ¥49.52 million | Consolidated |
| Retained earnings | ¥7.1 billion | Consolidated |
| Prepaid expenses | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥0.39 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥4.9 billion | Consolidated |
| Land | ¥1.1 billion | Consolidated |
| Accounts receivable - trade | ¥1.8 billion | Consolidated |
| Contract liabilities | ¥30.50 million | Consolidated |
| Tools, furniture and fixtures | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥1.4 billion | Consolidated |
| Buildings and structures, net | ¥0.9 billion | Consolidated |
| Investments and other assets | ¥0.9 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Lease and guarantee deposits | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥4.0 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥7.8 billion | Consolidated |
| Inventories | ¥1.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥3.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.5 billion | Consolidated |
| Current liabilities | ¥2.8 billion | Consolidated |
| Current assets | ¥6.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Intangible assets | ¥11.46 million | Consolidated |
| Cash and cash equivalents | ¥3.1 billion | Consolidated |
| Cash and deposits | ¥3.1 billion | Consolidated |
| Short-term loans payable | ¥0.4 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.3 billion | Consolidated |
| Net assets | ¥7.8 billion | Consolidated |
| Net assets | ¥7.8 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Deferred tax liabilities | ¥0.59 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.5 billion | Consolidated |
| Valuation and translation adjustments | ¥6.32 million | Consolidated |
| Liabilities | ¥3.1 billion | Consolidated |
| Liabilities and net assets | ¥10.9 billion | Consolidated |
| Supplies | ¥6.32 million | Consolidated |
| Accounts payable - trade | ¥0.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.52 million | Consolidated |
| Capital surplus | ¥0.7 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Long-term prepaid expenses | ¥1.11 million | Consolidated |
| Long-term loans receivable | ¥5.02 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥21.28 million | Consolidated |
| Deposits received | ¥15.24 million | Consolidated |
| Other | ¥19.87 million | Parent only |
| Other | ¥5.61 million | Parent only |
| Other | ¥32.77 million | Parent only |
| Other | ¥10.96 million | Parent only |
| Other | ¥7.58 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.67 million | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Other, net | ¥0.67 million | Parent only |
| Software | ¥3.81 million | Parent only |
| Lease obligations | ¥0.1 billion | Parent only |
| Lease obligations | ¥62.74 million | Parent only |
| Lease assets | ¥0.3 billion | Parent only |
| Lease assets, net | ¥0.1 billion | Parent only |
| Work in process | ¥1.0 billion | Parent only |
| Life insurance funds | ¥49.52 million | Parent only |
| General reserve | ¥0.2 billion | Parent only |
| Retained earnings | ¥6.7 billion | Parent only |
| Legal retained earnings | ¥5.30 million | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Advance payments trade | ¥6.57 million | Parent only |
| Notes receivable - trade | ¥0.39 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥5.2 billion | Parent only |
| Land | ¥1.1 billion | Parent only |
| Accounts receivable - trade | ¥1.7 billion | Parent only |
| Tools, furniture and fixtures | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings | ¥1.4 billion | Parent only |
| Buildings, net | ¥0.9 billion | Parent only |
| Investments and other assets | ¥1.2 billion | Parent only |
| Investment securities | ¥41.05 million | Parent only |
| Lease and guarantee deposits | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥4.0 billion | Parent only |
| Accounts receivable - other | ¥9.04 million | Parent only |
| Income taxes payable | ¥0.6 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥7.4 billion | Parent only |
| Structures | ¥11.76 million | Parent only |
| Structures, net | ¥1.49 million | Parent only |
| Machinery and equipment | ¥3.4 billion | Parent only |
| Machinery and equipment, net | ¥1.5 billion | Parent only |
| Current liabilities | ¥2.8 billion | Parent only |
| Current assets | ¥5.4 billion | Parent only |
| Accumulated depreciation | ¥-4.93 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-0.4 billion | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Accumulated depreciation | ¥-10.27 million | Parent only |
| Accumulated depreciation | ¥-1.8 billion | Parent only |
| Intangible assets | ¥11.39 million | Parent only |
| Cash and deposits | ¥2.4 billion | Parent only |
| Short-term loans payable | ¥0.4 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.3 billion | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Total assets | ¥10.6 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥6.6 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Valuation and translation adjustments | ¥2.67 million | Parent only |
| Liabilities | ¥3.1 billion | Parent only |
| Liabilities and net assets | ¥10.6 billion | Parent only |
| Supplies | ¥6.32 million | Parent only |
| Accounts payable - trade | ¥0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.57 million | Parent only |
| Capital surplus | ¥0.7 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Long-term prepaid expenses | ¥1.11 million | Parent only |
| Long-term loans receivable | ¥5.02 million | Parent only |
| Accounts receivable from subsidiaries and affiliates trade | ¥0.2 billion | Parent only |
| Accounts receivable from subsidiaries and associates-other | ¥1.00 million | Parent only |
| Shares of subsidiaries and associates | ¥0.7 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥20.39 million | Parent only |
| Deposits received | ¥15.24 million | Parent only |
Statement of income (75 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.83 million | Consolidated |
| Other | ¥1.23 million | Consolidated |
| Other comprehensive income | ¥6.71 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥6.71 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥1.3 billion | Consolidated |
| Interest and dividend income | ¥4.70 million | Consolidated |
| Operating income | ¥1.8 billion | Consolidated |
| Operating income | ¥1.8 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥9.43 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.3 billion | Consolidated |
| Loss on sale of non-current assets | ¥0.62 million | Consolidated |
| Gain on sales of non-current assets | ¥1.29 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.51 million | Consolidated |
| Cost of sales | ¥8.5 billion | Consolidated |
| Gross profit (loss) | ¥4.9 billion | Consolidated |
| Net sales | ¥13.4 billion | Consolidated |
| Net sales | ¥13.4 billion | Consolidated |
| Net income | ¥1.3 billion | Consolidated |
| Net income | ¥1.3 billion | Consolidated |
| Net income (loss) | ¥1.3 billion | Consolidated |
| Net income (loss) | ¥1.3 billion | Consolidated |
| Gain on sales of investment securities | ¥0.75 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.1 billion | Consolidated |
| Interest expenses | ¥7.04 million | Consolidated |
| Commission fees | ¥1.16 million | Consolidated |
| Income taxes - current | ¥0.7 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-54.55 million | Consolidated |
| Extraordinary income | ¥2.04 million | Consolidated |
| Extraordinary loss | ¥3.13 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated |
| Disposal of treasury stock | ¥21.00 million | Consolidated |
| Purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.2 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥30.72 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Other | ¥8.78 million | Parent only |
| Other | ¥1.23 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest and dividend income | ¥3.12 million | Parent only |
| Operating income | ¥1.7 billion | Parent only |
| Non-operating income | ¥42.83 million | Parent only |
| Non-operating expenses | ¥9.43 million | Parent only |
| Loss on sale of non-current assets | ¥0.62 million | Parent only |
| Gain on sales of non-current assets | ¥1.29 million | Parent only |
| Loss on retirement of non-current assets | ¥2.51 million | Parent only |
| Cost of sales | ¥8.5 billion | Parent only |
| Gross profit (loss) | ¥4.9 billion | Parent only |
| Net sales | ¥13.4 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Gain on sales of investment securities | ¥0.75 million | Parent only |
| Interest expenses | ¥7.04 million | Parent only |
| Commission fees | ¥1.16 million | Parent only |
| Income taxes - current | ¥0.7 billion | Parent only |
| Income taxes | ¥0.6 billion | Parent only |
| Income taxes - deferred | ¥-54.04 million | Parent only |
| Depreciation | ¥79.24 million | Parent only |
| Extraordinary income | ¥2.04 million | Parent only |
| Extraordinary loss | ¥3.13 million | Parent only |
| Income (loss) before income taxes | ¥1.8 billion | Parent only |
| Ordinary income | ¥1.8 billion | Parent only |
| Disposal of treasury stock | ¥21.00 million | Parent only |
| Purchase of treasury stock | ¥-0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥3.2 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥30.93 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥6.71 million | Consolidated |
| Total changes during the period | ¥0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥4.47 million | Parent only |
Statement of cash flows (33 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.75 million | Consolidated |
| Other | ¥5.54 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.4 billion | Consolidated |
| Decrease (increase) in other current assets | ¥25.06 million | Consolidated |
| Purchase of software | ¥-1.06 million | Consolidated |
| Repayments of lease obligations | ¥-83.16 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥92.19 million | Consolidated |
| Collection of investments in capital | ¥18.03 million | Consolidated |
| Payments for investments in capital | ¥-25.13 million | Consolidated |
| Interest expenses paid | ¥-7.02 million | Consolidated |
| Interest and dividends income received | ¥4.70 million | Consolidated |
| Interest and dividend income | ¥-4.70 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.67 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.51 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥59.25 million | Consolidated |
| Subtotal | ¥2.6 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.75 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥7.04 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥14.87 million | Consolidated |
| Share-based payment expenses | ¥20.35 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.5 billion | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Increase in short term loans payable | ¥4.0 billion | Consolidated |
| Decrease in short term loans payable | ¥-4.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-30.72 million | Consolidated |
| Payments for asset retirement obligations | ¥-29.26 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.1 billion | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥10.35 million | Parent only |
| Revenue | ¥1.2 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.3 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 424 | Consolidated | Disclosed |
| Net assets | ¥7.8 billion | Consolidated | Disclosed |
| Net sales | ¥13.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.9 billion | Consolidated | Disclosed |
| Net income | ¥1.3 billion | Consolidated | Disclosed |
| Total assets | ¥10.9 billion | Consolidated | Disclosed |
| Operating margin | 13.1% | Consolidated | Calculated |
| Net margin | 9.7% | Consolidated | Calculated |
| Sales per employee | 31648667 yen | Consolidated | Calculated |
| Total asset turnover | 1.23 times | Consolidated | Calculated |
| Net assets to total assets | 71.3% | Consolidated | Calculated |