TESS
TESS Holdings Co., Ltd.
Company highlights
The largest segment by revenue is エネルギーサプライ事業, at 56.7% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TESS
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| エネルギーサプライ事業 | ¥29.0 billion | 56.7% | ¥20.0 billion | ¥3.4 billion | 72.9% | 11.8% | ¥2.4 billion |
| Engineering business | ¥22.2 billion | 43.3% | ¥16.7 billion | ¥1.3 billion | 27.1% | 5.7% | ¥0.4 billion |
| Total of the businesses | ¥51.2 billion | 100.0% | ¥4.7 billion | 100.0% | |||
Revenue and profit
TESS
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | General and administrative expenses | ¥1.7 billion | Parent only |
| Salaries and allowances | ¥1.4 billion | Consolidated | |
| Commission fees | ¥0.7 billion | Consolidated | |
| Directors' compensations | ¥0.4 billion | Consolidated | |
| Research and development expenses | ¥0.4 billion | Consolidated | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Taxes and dues | ¥0.2 billion | Parent only | |
| Amortization of goodwill | ¥32.00 million | Consolidated | |
| Retirement benefit expenses | ¥30.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0 | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.4 billion | Consolidated |
| Operating income | ¥5.3 billion | Consolidated | |
| Ordinary income | ¥3.8 billion | Consolidated | |
| Net income | ¥2.1 billion | Consolidated |
TESS
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- General and administrative expenses ¥1.7 billion
- Salaries and allowances ¥1.4 billion
- Commission fees ¥0.7 billion
- Directors' compensations ¥0.4 billion
- Research and development expenses ¥0.4 billion
- Provision for bonuses ¥0.2 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
TESS
Long-term revenue, profit and asset trends
Period 2021 to 2026Source Annual securities reportsDisclosed
TESS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥34.9B | ¥34.4B | ¥30.6B | ¥36.7B | ¥51.2B |
| Year on year (%) | +2.0% | -1.5% | -11.0% | +19.7% | +39.6%◆ |
| Ordinary income (loss) | ¥4.7B | ¥5.5B | ¥7.7B | -¥0.6B | ¥3.8B |
| Change from prior year | +21.3% | +18.6% | +38.8% | profit to loss◆ | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | 13.3% | 16.0% | 25.0% | -1.7% | 7.5% |
| Change (percentage points) | +2.1 points◆ | +2.7 points◆ | +9.0 points◆ | -26.7 points◆ | +9.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2022Ordinary income (loss) as a share of revenue +2.1 points
- 2023Ordinary income (loss) as a share of revenue +2.7 points
- 2024Ordinary income (loss) as a share of revenue +9.0 points
- 2025Ordinary income (loss) as a share of revenue -26.7 points, Ordinary income (loss) profit to loss
- 2026Net sales year on year +39.6%, Ordinary income (loss) as a share of revenue +9.2 points, Ordinary income (loss) loss to profit
TESS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TESS
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 | ¥34.9 billion | ¥34.4 billion | ¥30.6 billion | ¥36.7 billion | ¥51.2 billion |
| Ordinary income (loss) | ¥4.7 billion | ¥5.5 billion | ¥7.7 billion | ¥-0.6 billion | ¥3.8 billion |
| Net income (loss) attributable to owners of parent | ¥2.7 billion | ¥3.6 billion | ¥1.2 billion | ¥0.2 billion | ¥2.1 billion |
| Comprehensive income | ¥3.0 billion | ¥3.9 billion | ¥1.7 billion | ¥2.3 billion | ¥9.9 billion |
| Net assets | ¥25.2 billion | ¥28.3 billion | ¥41.8 billion | ¥42.9 billion | ¥52.4 billion |
| Total assets | ¥94.3 billion | ¥94.1 billion | ¥119.1 billion | ¥151.3 billion | ¥164.9 billion |
| Net assets per share | 358.41 yen | 401.08 yen | 588.72 yen | 603.51 yen | 737.76 yen |
| Basic earnings (loss) per share | 38.43 yen | 51.05 yen | 16.82 yen | 2.91 yen | 30.11 yen |
| Diluted earnings per share | 38.18 yen | 50.88 yen | 16.8 yen | 2.9 yen | 30.08 yen |
| Equity-to-asset ratio | 26.7% | 30.0% | 34.8% | 28.1% | 31.6% |
| Return on equity | 11.2% | 13.4% | 3.4% | 0.5% | 4.5% |
| Net cash provided by (used in) operating activities | ¥14.6 billion | ¥13.8 billion | ¥-42.00 million | ¥7.8 billion | ¥5.1 billion |
| Net cash provided by (used in) investing activities | ¥-6.2 billion | ¥-16.0 billion | ¥-15.5 billion | ¥-9.2 billion | ¥-7.3 billion |
| Net cash provided by (used in) financing activities | ¥-12.4 billion | ¥-5.2 billion | ¥18.4 billion | ¥3.8 billion | ¥-1.4 billion |
| Cash and cash equivalents | ¥18.4 billion | ¥11.0 billion | ¥14.1 billion | ¥16.4 billion | ¥12.8 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥2.9 billion | ¥1.1 billion | ¥2.7 billion | ¥2.0 billion | ¥2.4 billion |
| Ordinary income (loss) | ¥2.0 billion | ¥74.00 million | ¥1.2 billion | ¥0.5 billion | ¥0.8 billion |
| Net income (loss) | ¥1.9 billion | ¥47.00 million | ¥1.2 billion | ¥0.5 billion | ¥0.6 billion |
| Capital stock | ¥17.00 million | ¥26.00 million | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion |
| Total number of issued shares (common stock) | 35,244,100 shares | 35,346,100 shares | 70,644,130 shares | 70,646,130 shares | 70,773,230 shares |
| Net assets | ¥17.7 billion | ¥17.0 billion | ¥30.8 billion | ¥30.1 billion | ¥31.0 billion |
| Total assets | ¥18.5 billion | ¥17.9 billion | ¥42.4 billion | ¥50.9 billion | ¥55.9 billion |
| Net assets per share | 251.67 yen | 241.77 yen | 436.99 yen | 426.71 yen | 438.76 yen |
| Dividend per share | 21 yen | 26 yen | 16 yen | 5.12 yen | 9.54 yen |
| Basic earnings (loss) per share | 27.42 yen | 0.67 yen | 17.5 yen | 7.41 yen | 9.13 yen |
| Diluted earnings per share | 27.24 yen | 0.67 yen | 17.47 yen | 7.4 yen | 9.12 yen |
| Equity-to-asset ratio | 95.4% | 95.3% | 72.6% | 59.1% | 55.4% |
| Return on equity | 11.3% | 0.3% | 5.1% | 1.7% | 2.1% |
| Payout ratio | 38.1% | 1,940.3% | 91.4% | 69.1% | 104.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥9.54 | Could not be retrieved | 104.5% | |
| FY ending 6/2025 | ¥5.12 | Could not be retrieved | 69.1% | |
| FY ending 6/2024 | ¥16 | Could not be retrieved | 91.4% | |
| FY ending 6/2023 | ¥26 | Could not be retrieved | 1,940.3% | |
| FY ending 6/2022 | ¥21 | Could not be retrieved | 38.1% | |
| FY ending 6/2021 | ¥20.52 | Could not be retrieved | 314.7% |
TESS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TESS
Unit %Source Annual securities reports
- Financial institutions7.46%
- Securities firms3.31%
- Other corporations33.73%
- Foreign holders (institutions)9.09%
- Foreign holders (individuals)0.12%
- Individuals and others46.26%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 合同会社ストーンサイド | 7.36% | 5,200,000 |
| 2 | 石脇 秀夫 | 6.79% | 4,800,100 |
| 3 | 合同会社たかおか屋 | 6.69% | 4,731,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.73% | 4,048,700 |
| 5 | 株式会社瑛 | 5.46% | 3,857,600 |
| 6 | 株式会社Y | 5.02% | 3,551,650 |
| 7 | 東京センチュリー株式会社 | 5.0% | 3,532,200 |
| 8 | 山本 一樹 | 2.2% | 1,555,300 |
| 9 | JP JPMSE LUX RE BARCLAYS CAPITAL SEC LTD EQ CO(常任代理人 株式会社三菱UFJ銀行) | 2.09% | 1,477,524 |
| 10 | 石田 智也 | 1.97% | 1,396,500 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 6/2026 | ¥0.4 billion | ¥7.4 billion |
| FY ending 6/2025 | ¥0.3 billion | ¥9.0 billion |
Research and development expenses and capital expenditure by segment (FY ending 6/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| エネルギーサプライ事業 | ¥0.4 billion | ¥9.0 billion |
| Engineering business | ¥6.00 million | ¥8.00 million |
Revenue scale in the same industry
TESS
Source Annual securities reports of each company
Construction: 150 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 DAIWA HOUSE INDUSTRYFY Mar 2026 ¥5.6T
- 2 Sekisui HouseFY Jan 2026 ¥4.2T
- 3 KAJIMAFY Mar 2026 ¥3.1T
- … 75 companies
- 79 YAMATOFY Mar 2026 ¥54.3B
- 80 TANABE ENGINEERINGFY Mar 2026 ¥52.4B
- 81 TESSThis companyFY Jun 2026 ¥51.2B
- 82 MORIYAFY Mar 2026 ¥50.9B
- 83 Sanyo HomesFY Mar 2026 ¥50.5B
- … 67 companies
Workforce information
Women 7.4 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 52 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | オリエント監査法人 |
| Audit fees (this year, total) | ¥37.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥9.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.1 billion | Consolidated |
| Net sales | ¥51.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-7.3 billion | Consolidated |
| Diluted earnings per share | 30.08 yen | Consolidated |
| Cash and cash equivalents | ¥12.8 billion | Consolidated |
| Net assets | ¥52.4 billion | Consolidated |
| Ordinary income (loss) | ¥3.8 billion | Consolidated |
| Total assets | ¥164.9 billion | Consolidated |
| Return on equity | 4.5% | Consolidated |
| Equity-to-asset ratio | 31.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | Consolidated |
| Basic earnings (loss) per share | 30.11 yen | Consolidated |
| Net assets per share | 737.76 yen | Consolidated |
| Dividend per share | 9.54 yen | Parent only |
| Operating revenue | ¥2.4 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 9.12 yen | Parent only |
| Total number of issued shares (common stock) | 70,773,230 shares | Parent only |
| Net assets | ¥31.0 billion | Parent only |
| Ordinary income (loss) | ¥0.8 billion | Parent only |
| Total assets | ¥55.9 billion | Parent only |
| Return on equity | 2.1% | Parent only |
| Equity-to-asset ratio | 55.4% | Parent only |
| Capital stock | ¥6.8 billion | Parent only |
| Payout ratio | 104.5% | Parent only |
| Basic earnings (loss) per share | 9.13 yen | Parent only |
| Net assets per share | 438.76 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 526 people | Consolidated |
| Number of employees | 526 people | Consolidated |
| Average length of service (years) | 8.6 years | Parent only |
| Average annual salary | ¥6.17 million | Parent only |
| Average age (years) | 37.5 years old | Parent only |
| Number of employees | 60 people | Parent only |
| Number of employees | 60 people | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 34,150,574 shares | Consolidated |
| Total number of shares held treasury shares etc | 130,100 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment largest holding company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥3.00 million | Consolidated |
| Number of shares | 70,773,230 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 48.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 130,100 shares | Consolidated |
| Number of voting rights | 705,972 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 55.3% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥51.2 billion | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 4 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥-38.00 million | Consolidated |
| Investments accounted for using equity method | ¥0.6 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥7.4 billion | Consolidated |
| Depreciation | ¥7.1 billion | Consolidated |
| Number of consolidated subsidiaries | 22 companies | Consolidated |
| Total return on the share price index | 232.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.4 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥7.4 billion | Consolidated |
Audit (3 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 | ¥37.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥18.00 million | Consolidated |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥10.1 billion | Consolidated |
| Revenue | ¥42.00 million | Consolidated |
| Revenue | ¥33.00 million | Consolidated |
| Revenue | ¥1.4 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Change in average annual salary from the previous year | 7.5% | Parent only |
| Revenue | ¥9.3 billion | Parent only |
| Revenue | ¥8.7 billion | Parent only |
Balance sheet (125 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.00 million | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥4.0 billion | Consolidated |
| Other | ¥4.5 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-1.00 million | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Derivatives | ¥17.6 billion | Consolidated |
| Lease obligations | ¥5.5 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Lease assets | ¥2.4 billion | Consolidated |
| Lease assets, net | ¥0.6 billion | Consolidated |
| Costs on real estate business | ¥1.5 billion | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥15.5 billion | Consolidated |
| Advance payments trade | ¥8.5 billion | Consolidated |
| Raw materials and supplies | ¥0.7 billion | Consolidated |
| Notes receivable - trade | ¥0.6 billion | Consolidated |
| Merchandise and finished goods | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥78.1 billion | Consolidated |
| Non-current assets | ¥121.8 billion | Consolidated |
| Land | ¥5.7 billion | Consolidated |
| Accounts receivable - trade | ¥5.5 billion | Consolidated |
| Contract liabilities | ¥4.1 billion | Consolidated |
| Contract assets | ¥2.8 billion | Consolidated |
| Accounts receivable from completed construction contracts | ¥35.00 million | Consolidated |
| Provision for warranties for completed construction | ¥86.00 million | Consolidated |
| Accounts payable for construction contracts | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥6.6 billion | Consolidated |
| Buildings and structures, net | ¥4.1 billion | Consolidated |
| Construction in progress | ¥1.8 billion | Consolidated |
| Investments and other assets | ¥25.6 billion | Consolidated |
| Investment securities | ¥1.0 billion | Consolidated |
| Notes and accounts payable - trade | ¥1.5 billion | Consolidated |
| Property, plant and equipment | ¥81.0 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥1.1 billion | Consolidated |
| Shareholders' equity | ¥42.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥95.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥68.7 billion | Consolidated |
| Current liabilities | ¥34.4 billion | Consolidated |
| Current assets | ¥43.2 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Accumulated depreciation | ¥-23.2 billion | Consolidated |
| Goodwill | ¥-21.00 million | Consolidated |
| Goodwill | ¥-1.00 million | Consolidated |
| Goodwill | ¥-0.8 billion | Consolidated |
| Goodwill | ¥-3.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥15.1 billion | Consolidated |
| Cash and cash equivalents | ¥12.8 billion | Consolidated |
| Cash and deposits | ¥19.1 billion | Consolidated |
| Short-term loans payable | ¥17.7 billion | Consolidated |
| Net assets | ¥52.4 billion | Consolidated |
| Net assets | ¥52.4 billion | Consolidated |
| Total assets | ¥164.9 billion | Consolidated |
| Total assets | ¥164.9 billion | Consolidated |
| Deferred gains or losses on hedges | ¥9.9 billion | Consolidated |
| Deferred tax liabilities | ¥6.0 billion | Consolidated |
| Deferred tax assets | ¥3.1 billion | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Valuation and translation adjustments | ¥10.1 billion | Consolidated |
| Liabilities | ¥112.5 billion | Consolidated |
| Liabilities and net assets | ¥164.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Allowance for doubtful accounts | ¥-12.00 million | Consolidated |
| Capital surplus | ¥19.7 billion | Consolidated |
| Capital stock | ¥6.8 billion | Consolidated |
| Asset retirement obligations | ¥3.9 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Net defined benefit liability | ¥0.6 billion | Consolidated |
| Long-term loans payable | ¥62.1 billion | Consolidated |
| Long-term deposits received | ¥0 | Consolidated |
| Investments in capital of subsidiaries and affiliates | ¥22.00 million | Consolidated |
| Shares of subsidiaries and associates | ¥0.6 billion | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥6.9 billion | Consolidated |
| Other | ¥15.00 million | Parent only |
| Other | ¥86.00 million | Parent only |
| Other | ¥3.00 million | Parent only |
| Other | ¥13.00 million | Parent only |
| Other capital surplus | ¥13.8 billion | Parent only |
| Other, net | ¥1.00 million | Parent only |
| Life insurance funds | ¥47.00 million | Parent only |
| Retained earnings | ¥1.1 billion | Parent only |
| Prepaid expenses | ¥55.00 million | Parent only |
| Non-current liabilities | ¥22.8 billion | Parent only |
| Non-current assets | ¥26.2 billion | Parent only |
| Accounts receivable - trade | ¥7.00 million | Parent only |
| Investments and other assets | ¥26.2 billion | Parent only |
| Property, plant and equipment | ¥1.00 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥14.00 million | Parent only |
| Accounts payable - other | ¥48.00 million | Parent only |
| Shareholders' equity | ¥30.6 billion | Parent only |
| Current liabilities | ¥2.1 billion | Parent only |
| Current assets | ¥29.7 billion | Parent only |
| Intangible assets | ¥13.00 million | Parent only |
| Cash and deposits | ¥24.00 million | Parent only |
| Short-term loans receivable with resale agreement | ¥27.9 billion | Parent only |
| Net assets | ¥31.0 billion | Parent only |
| Net assets | ¥31.0 billion | Parent only |
| Total assets | ¥55.9 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.4 billion | Parent only |
| Deferred tax liabilities | ¥97.00 million | Parent only |
| Retained earnings brought forward | ¥1.1 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Valuation and translation adjustments | ¥0.4 billion | Parent only |
| Liabilities | ¥24.9 billion | Parent only |
| Liabilities and net assets | ¥55.9 billion | Parent only |
| Capital surplus | ¥22.7 billion | Parent only |
| Legal capital surplus | ¥8.9 billion | Parent only |
| Capital stock | ¥6.8 billion | Parent only |
| Provision for bonuses | ¥58.00 million | Parent only |
| Provision for retirement benefits | ¥98.00 million | Parent only |
| Long-term loans payable | ¥13.9 billion | Parent only |
| Long-term loans receivable | ¥13.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥3.2 billion | Parent only |
| Long term borrowings scheduled for collection within the year | ¥1.7 billion | Parent only |
| Current portion of long-term loans payable | ¥1.7 billion | Parent only |
Statement of income (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥90.00 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other comprehensive income | ¥7.7 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥32.00 million | Consolidated |
| Amortization of goodwill | ¥32.00 million | Consolidated |
| Amortization of goodwill | ¥32.00 million | Consolidated |
| Loss on valuation of derivatives | ¥0.2 billion | Consolidated |
| Insurance return | ¥2.00 million | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥9.9 billion | Consolidated |
| Gain on investments in silent partnerships | ¥16.00 million | Consolidated |
| Insurance | ¥0.1 billion | Consolidated |
| Interest income | ¥0.1 billion | Consolidated |
| Rent income | ¥90.00 million | Consolidated |
| Dividend income | ¥1.00 million | Consolidated |
| Operating income | ¥5.3 billion | Consolidated |
| Operating income | ¥5.3 billion | Consolidated |
| Non-operating income | ¥0.8 billion | Consolidated |
| Non-operating expenses | ¥2.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.1 billion | Consolidated |
| Loss on tax purpose reduction entry of non-current assets | ¥20.00 million | Consolidated |
| Cost of sales | ¥40.8 billion | Consolidated |
| Gross profit (loss) | ¥10.4 billion | Consolidated |
| Net sales | ¥51.2 billion | Consolidated |
| Net sales | ¥51.2 billion | Consolidated |
| Net income | ¥2.1 billion | Consolidated |
| Net income | ¥2.1 billion | Consolidated |
| Net income (loss) | ¥2.2 billion | Consolidated |
| Net income (loss) | ¥2.2 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-7.3 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥38.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥32.00 million | Consolidated |
| Interest expenses | ¥1.7 billion | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated |
| Issuance of new shares | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥1.3 billion | Consolidated |
| Income taxes | ¥1.5 billion | Consolidated |
| Income taxes - deferred | ¥0.2 billion | Consolidated |
| Foreign exchange gains | ¥0.3 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥7.00 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥55.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-3.6 billion | Consolidated |
| Research and development expenses | ¥0.4 billion | Consolidated |
| Research and development expenses | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥3.7 billion | Consolidated |
| Income (loss) before income taxes | ¥3.7 billion | Consolidated |
| Ordinary income | ¥3.8 billion | Consolidated |
| Salaries and allowances | ¥1.4 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥7.6 billion | Consolidated |
| Subsidy income | ¥79.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥9.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.1 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0 | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥30.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥2.00 million | Parent only |
| Other | ¥0 | Parent only |
| Loss on valuation of derivatives | ¥5.3 billion | Parent only |
| Gain on valuation of derivatives | ¥5.3 billion | Parent only |
| General and administrative expenses | ¥1.7 billion | Parent only |
| Insurance return | ¥0 | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥0.6 billion | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Operating revenue | ¥2.4 billion | Parent only |
| Non-operating income | ¥5.9 billion | Parent only |
| Non-operating expenses | ¥5.8 billion | Parent only |
| Operating expenses | ¥1.7 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.5 billion | Parent only |
| Commission fees | ¥6.00 million | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Issuance of new shares | ¥0.1 billion | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥31.00 million | Parent only |
| Extraordinary loss | ¥21.00 million | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Consulting fee income | ¥2.0 billion | Parent only |
| Ordinary income | ¥0.8 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥59.00 million | Parent only |
| Retirement benefit expenses | ¥21.00 million | Parent only |
| Retirement benefit expenses | ¥11.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥9.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥7.7 billion | Consolidated |
| Total changes during the period | ¥0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥-0 | Consolidated |
| Amortization of goodwill | ¥32.00 million | Consolidated |
| Loss gain on valuation of derivatives | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.6 billion | Consolidated |
| Interest expenses paid | ¥-1.7 billion | Consolidated |
| Interest and dividends income received | ¥66.00 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-3.1 billion | Consolidated |
| Interest and dividend income | ¥-0.1 billion | Consolidated |
| Loss on tax purpose reduction entry of non-current assets | ¥20.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-3.1 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.1 billion | Consolidated |
| Increase decrease in provision for warranties for completed construction | ¥63.00 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥14.00 million | Consolidated |
| Subtotal | ¥7.2 billion | Consolidated |
| Proceeds from dividend of investment partnership | ¥7.00 million | Consolidated |
| Proceeds from redemption of investment securities | ¥50.00 million | Consolidated |
| Purchase of investment securities | ¥-3.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥38.00 million | Consolidated |
| Interest expenses | ¥1.7 billion | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥2.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-6.4 billion | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-17.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.4 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.4 billion | Consolidated |
| Income taxes paid | ¥-0.9 billion | Consolidated |
| Income taxes refund | ¥0.4 billion | Consolidated |
| Depreciation | ¥7.1 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-1.0 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥3.8 billion | Consolidated |
| Decrease increase in advances paid | ¥13.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥5.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥72.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥46.00 million | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Proceeds from long term loans payable | ¥6.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-10.5 billion | Consolidated |
| Increase decrease in long term deposits received | ¥-0.5 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥5.1 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 526 | Consolidated | Disclosed |
| Net assets | ¥52.4 billion | Consolidated | Disclosed |
| Net sales | ¥51.2 billion | Consolidated | Disclosed |
| Operating income | ¥5.3 billion | Consolidated | Disclosed |
| Operating revenue | ¥2.4 billion | Parent only | Disclosed |
| Ordinary income | ¥3.8 billion | Consolidated | Disclosed |
| Net income | ¥2.1 billion | Consolidated | Disclosed |
| Total assets | ¥164.9 billion | Consolidated | Disclosed |
| Operating margin | 10.4% | Consolidated | Calculated |
| Net margin | 4.1% | Consolidated | Calculated |
| Sales per employee | 97370722 yen | Consolidated | Calculated |
| Total asset turnover | 0.31 times | Consolidated | Calculated |
| Net assets to total assets | 31.8% | Consolidated | Calculated |