テリロジー
株式会社テリロジーホールディングス
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
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
テリロジー
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.0 billion | Consolidated |
| Commission fees | ¥0.4 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥85.50 million | Parent only | |
| Business consignment expenses | ¥21.36 million | Parent only | |
| Retirement benefit expenses | ¥14.85 million | Consolidated | |
| Depreciation | ¥5.80 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.4 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated | |
| Operating income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
テリロジー
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.0 billion
- Commission fees ¥0.4 billion
- Provision for bonuses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Business consignment expenses ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥1.3 billion
Performance, financial position and capital allocation
テリロジー
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales | ¥5.7B | ¥6.9B | ¥8.7B | ¥10.6B |
| Year on year (%) | Could not be retrieved | +21.2%◆ | +25.8%◆ | +23.0%◆ |
| Ordinary income (loss) | ¥0.1B | ¥0.4B | ¥0.3B | ¥0.7B |
| Change from prior year | Could not be retrieved | +211.8% | -17.6% | +100.8% |
| Ordinary income (loss) as a share of Net sales | 2.2% | 5.8% | 3.8% | 6.2% |
| Change (percentage points) | Could not be retrieved | +3.5 points◆ | -2.0 points | +2.4 points◆ |
Fiscal periods marked for changes
- 2024Net sales year on year +21.2%, Ordinary income (loss) as a share of revenue +3.5 points
- 2025Net sales year on year +25.8%
- 2026Net sales year on year +23.0%, Ordinary income (loss) as a share of revenue +2.4 points
テリロジー
Earnings and net assets per share over time
Unit yenSource Annual securities reports
テリロジー
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 | Could not be retrieved | ¥5.7 billion | ¥6.9 billion | ¥8.7 billion | ¥10.6 billion |
| Ordinary income (loss) | Could not be retrieved | ¥0.1 billion | ¥0.4 billion | ¥0.3 billion | ¥0.7 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥46.51 million | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion |
| Comprehensive income | Could not be retrieved | ¥57.74 million | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion |
| Net assets | Could not be retrieved | ¥2.4 billion | ¥2.6 billion | ¥2.9 billion | ¥3.4 billion |
| Total assets | Could not be retrieved | ¥6.1 billion | ¥6.9 billion | ¥7.1 billion | ¥10.3 billion |
| Net assets per share | Could not be retrieved | 147.46 yen | 154.54 yen | 165.23 yen | 191.13 yen |
| Basic earnings (loss) per share | Could not be retrieved | 2.8 yen | 11.54 yen | 10.48 yen | 20.28 yen |
| Diluted earnings per share | Could not be retrieved | 2.8 yen | 11.51 yen | 10.44 yen | 20.2 yen |
| Equity-to-asset ratio | Could not be retrieved | 39.1% | 36.7% | 39.7% | 31.9% |
| Return on equity | Could not be retrieved | 1.9% | 7.6% | 6.6% | 11.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥0.3 billion | ¥0.3 billion | ¥-54.42 million | ¥1.9 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥34.78 million | ¥-0.6 billion | ¥-0.2 billion | ¥-1.1 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥0.1 billion | ¥-0.1 billion | ¥46.57 million | ¥0.7 billion |
| Cash and cash equivalents | Could not be retrieved | ¥2.3 billion | ¥1.9 billion | ¥1.7 billion | ¥3.1 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | ¥60.00 million | ¥0.5 billion | ¥0.7 billion | ¥0.6 billion |
| Ordinary income (loss) | Could not be retrieved | ¥-59.02 million | ¥-2.82 million | ¥0.2 billion | ¥-96.54 million |
| Net income (loss) | Could not be retrieved | ¥-41.90 million | ¥-47.03 million | ¥0.2 billion | ¥0.1 billion |
| Capital stock | Could not be retrieved | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | Could not be retrieved | 17,111,742 shares | 17,111,742 shares | 17,111,742 shares | 17,111,742 shares |
| Net assets | Could not be retrieved | ¥2.1 billion | ¥2.0 billion | ¥2.3 billion | ¥2.4 billion |
| Total assets | Could not be retrieved | ¥2.9 billion | ¥3.7 billion | ¥4.4 billion | ¥5.1 billion |
| Net assets per share | Could not be retrieved | 127.49 yen | 120.78 yen | 133.91 yen | 138.2 yen |
| Dividend per share | Could not be retrieved | 5 yen | 7 yen | 5 yen | 5.2 yen |
| Basic earnings (loss) per share | Could not be retrieved | -2.53 yen | -2.87 yen | 10.24 yen | 8.68 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 10.21 yen | 8.65 yen |
| Equity-to-asset ratio | Could not be retrieved | 71.6% | 54.0% | 52.1% | 45.9% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 8.1% | 6.4% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 48.8% | 59.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥5.2 | Could not be retrieved | 59.9% | |
| FY ending 3/2025 | ¥5 | Could not be retrieved | 48.8% | |
| FY ending 3/2024 | ¥7 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2023 | ¥5 | Could not be retrieved | Could not be retrieved |
テリロジー
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
テリロジー
Unit %Source Annual securities reports
- Financial institutions0.26%
- Securities firms5.61%
- Other corporations19.05%
- Foreign holders (institutions)2.65%
- Foreign holders (individuals)0.04%
- Individuals and others72.41%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 津吹 憲男 | 13.4% | 2,291,800 |
| 2 | 兼松エレクトロニクス株式会社 | 5.0% | 855,700 |
| 3 | 高千穂交易株式会社 | 5.0% | 855,700 |
| 4 | サクサ株式会社 | 4.83% | 825,800 |
| 5 | 阿部 昭彦 | 4.47% | 764,800 |
| 6 | 上田八木短資株式会社 | 2.05% | 351,300 |
| 7 | 大和証券株式会社 | 1.99% | 339,600 |
| 8 | 株式会社SBI証券 | 1.27% | 217,300 |
| 9 | テリロジー社員持株会 | 1.07% | 182,600 |
| 10 | 浅井 克己 | 0.84% | 143,600 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
テリロジー
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | UHY東京監査法人 |
| Audit fees (this year, total) | ¥37.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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 | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.9 billion | Consolidated |
| Net sales | ¥10.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Diluted earnings per share | 20.2 yen | Consolidated |
| Cash and cash equivalents | ¥3.1 billion | Consolidated |
| Net assets | ¥3.4 billion | Consolidated |
| Ordinary income (loss) | ¥0.7 billion | Consolidated |
| Total assets | ¥10.3 billion | Consolidated |
| Return on equity | 11.4% | Consolidated |
| Equity-to-asset ratio | 31.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.7 billion | Consolidated |
| Basic earnings (loss) per share | 20.28 yen | Consolidated |
| Net assets per share | 191.13 yen | Consolidated |
| Dividend per share | 5.2 yen | Parent only |
| Net sales | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Diluted earnings per share | 8.65 yen | Parent only |
| Total number of issued shares (common stock) | 17,111,742 shares | Parent only |
| Net assets | ¥2.4 billion | Parent only |
| Ordinary income (loss) | ¥-96.54 million | Parent only |
| Total assets | ¥5.1 billion | Parent only |
| Return on equity | 6.4% | Parent only |
| Equity-to-asset ratio | 45.9% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 59.9% | Parent only |
| Basic earnings (loss) per share | 8.68 yen | Parent only |
| Net assets per share | 138.2 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 297 people | Consolidated |
| Number of employees | 297 people | Consolidated |
| Average length of service (years) | 2.5 years | Parent only |
| Average annual salary | ¥5.54 million | Parent only |
| Average age (years) | 40.6 years old | Parent only |
| Number of employees | 30 people | Parent only |
| Number of employees | 30 people | Parent only |
| Number of employees | 30 people | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,828,200 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,500 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 |
| 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 |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥17.46 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥29.15 million | Consolidated |
| Number of shares | 17,111,742 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 39.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,500 shares | Consolidated |
| Number of voting rights | 170,918 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥29.15 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 103.1% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Total return on the share price index | 187.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.4 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥37.50 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥6.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.02 million | Consolidated |
| Change in average annual salary from the previous year | 0.5% | Parent only |
| Revenue | ¥93.55 million | Parent only |
Balance sheet (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥39.02 million | Consolidated |
| Other | ¥49.41 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥70.41 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.28 million | Consolidated |
| Goodwill | ¥0.8 billion | Consolidated |
| Software | ¥65.63 million | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Membership | ¥42.61 million | Consolidated |
| Retained earnings | ¥1.3 billion | Consolidated |
| Advances received | ¥4.3 billion | Consolidated |
| Advance payments trade | ¥2.6 billion | Consolidated |
| Notes receivable - trade | ¥1.4 billion | Consolidated |
| Merchandise and finished goods | ¥40.40 million | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥2.4 billion | Consolidated |
| Accounts receivable - trade | ¥1.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Buildings | ¥0.1 billion | Consolidated |
| Buildings, net | ¥74.18 million | Consolidated |
| Investments and other assets | ¥1.0 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Lease and guarantee deposits | ¥0.3 billion | Consolidated |
| Subscription rights to shares | ¥25.47 million | Consolidated |
| Property, plant and equipment | ¥0.6 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accrued expenses | ¥94.22 million | Consolidated |
| Accounts payable - other | ¥0.5 billion | Consolidated |
| Shareholders' equity | ¥3.2 billion | Consolidated |
| Inventories | ¥0.2 billion | Consolidated |
| Current liabilities | ¥6.5 billion | Consolidated |
| Current assets | ¥7.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-69.80 million | Consolidated |
| Foreign currency translation adjustment | ¥10.32 million | Consolidated |
| Intangible assets | ¥0.9 billion | Consolidated |
| Cash and cash equivalents | ¥3.1 billion | Consolidated |
| Cash and deposits | ¥3.3 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Net assets | ¥3.4 billion | Consolidated |
| Net assets | ¥3.4 billion | Consolidated |
| Total assets | ¥10.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥13.42 million | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-2.05 million | Consolidated |
| Valuation and translation adjustments | ¥24.02 million | Consolidated |
| Liabilities | ¥6.9 billion | Consolidated |
| Liabilities and net assets | ¥10.3 billion | Consolidated |
| Accounts payable - trade | ¥0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.31 million | Consolidated |
| Allowance for doubtful accounts | ¥-2.06 million | Consolidated |
| Capital surplus | ¥1.5 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Asset retirement obligations | ¥59.18 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Long term accounts payable other | ¥20.90 million | Consolidated |
| Non-controlling interests | ¥69.89 million | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥26.67 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥30.55 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.28 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥3.25 million | Parent only |
| Retained earnings | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥4.4 billion | Parent only |
| Tools, furniture and fixtures | ¥24.42 million | Parent only |
| Buildings and accompanying facilities | ¥26.25 million | Parent only |
| Construction in progress | ¥49.41 million | Parent only |
| Investments and other assets | ¥4.3 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Subscription rights to shares | ¥25.47 million | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Income taxes payable | ¥4.68 million | Parent only |
| Shareholders' equity | ¥2.4 billion | Parent only |
| Current liabilities | ¥2.5 billion | Parent only |
| Current assets | ¥0.8 billion | Parent only |
| Intangible assets | ¥3.25 million | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Net assets | ¥2.4 billion | Parent only |
| Net assets | ¥2.4 billion | Parent only |
| Total assets | ¥5.1 billion | Parent only |
| Deferred gains or losses on hedges | ¥2.07 million | Parent only |
| Deferred tax assets | ¥15.08 million | Parent only |
| Retained earnings brought forward | ¥0.2 billion | Parent only |
| Treasury stock | ¥-2.05 million | Parent only |
| Valuation and translation adjustments | ¥2.35 million | Parent only |
| Liabilities | ¥2.8 billion | Parent only |
| Liabilities and net assets | ¥5.1 billion | Parent only |
| Capital surplus | ¥1.7 billion | Parent only |
| Legal capital surplus | ¥1.3 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥18.64 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Accounts receivable from subsidiaries and associates-other | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥3.8 billion | Parent only |
| Affiliated company short-term loans payable | ¥1.9 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (86 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.25 million | Consolidated |
| Other | ¥0.10 million | Consolidated |
| Other | ¥0.36 million | Consolidated |
| Other comprehensive income | ¥17.75 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.28 million | Consolidated |
| Gain on valuation of derivatives | ¥43.52 million | Consolidated |
| Dividends from surplus | ¥-85.41 million | Consolidated |
| Subsidy income | ¥9.80 million | Consolidated |
| Comprehensive income | ¥0.4 billion | Consolidated |
| Interest income | ¥3.92 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥8.90 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.9 billion | Consolidated |
| Loss on retirement of non-current assets | ¥6.03 million | Consolidated |
| Cost of sales | ¥7.2 billion | Consolidated |
| Gross profit (loss) | ¥3.4 billion | Consolidated |
| Net sales | ¥10.6 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Gain on sales of investment securities | ¥6.61 million | Consolidated |
| Loss on valuation of investment securities | ¥9.95 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥9.30 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥1.75 million | Consolidated |
| Interest expenses | ¥2.95 million | Consolidated |
| Commission fees | ¥2.25 million | Consolidated |
| Commission fees | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-72.26 million | Consolidated |
| Foreign exchange gains | ¥44.98 million | Consolidated |
| Extraordinary income | ¥6.61 million | Consolidated |
| Extraordinary loss | ¥16.34 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥7.09 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated |
| Salaries and allowances | ¥1.0 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥15.72 million | Consolidated |
| Disposal of treasury stock | ¥9.90 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.7 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.31 million | Consolidated |
| Bad debts expenses | ¥1.29 million | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥14.85 million | Consolidated |
| Sales of shares of consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥25.11 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥25.11 million | Consolidated |
| Other | ¥0.82 million | Parent only |
| Gain on valuation of derivatives | ¥43.52 million | Parent only |
| Dividends from surplus | ¥-85.41 million | Parent only |
| Subsidy income | ¥9.80 million | Parent only |
| Interest income | ¥2.81 million | Parent only |
| Operating income | ¥-0.1 billion | Parent only |
| Non-operating income | ¥63.52 million | Parent only |
| Non-operating expenses | ¥15.21 million | Parent only |
| Loss on retirement of non-current assets | ¥1.01 million | Parent only |
| Gross profit (loss) | ¥0.6 billion | Parent only |
| Net sales | ¥0.6 billion | Parent only |
| Gain on sales of subsidiaries | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Directors' compensations | ¥85.50 million | Parent only |
| Interest expenses | ¥12.96 million | Parent only |
| Commission fees | ¥2.25 million | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Business consignment expenses | ¥21.36 million | Parent only |
| Income taxes - current | ¥10.93 million | Parent only |
| Income taxes | ¥-0.86 million | Parent only |
| Income taxes - deferred | ¥-11.79 million | Parent only |
| Depreciation | ¥5.80 million | Parent only |
| Foreign exchange gains | ¥6.57 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥1.01 million | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Ordinary income | ¥-96.54 million | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥9.90 million | Parent only |
| Selling, general and administrative expenses | ¥0.7 billion | Parent only |
| Provision for bonuses | ¥18.64 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥64.62 million | Consolidated |
| Total changes during the period | ¥75.89 million | Parent only |
| Net changes in items other than shareholders' equity | ¥2.88 million | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥87.40 million | Consolidated |
| Loss gain on valuation of derivatives | ¥-43.52 million | Consolidated |
| Payments for transfer of business2 | ¥-70.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-39.13 million | Consolidated |
| Interest expenses paid | ¥-2.59 million | Consolidated |
| Interest and dividends income received | ¥4.68 million | Consolidated |
| Increase (decrease) in advances received | ¥1.3 billion | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.6 billion | Consolidated |
| Proceeds from subsidy income | ¥9.80 million | Consolidated |
| Interest and dividend income | ¥-4.73 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-98.34 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥22.60 million | Consolidated |
| Payments into time deposits | ¥-22.60 million | Consolidated |
| Subtotal | ¥1.9 billion | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.1 billion | Consolidated |
| Interest expenses | ¥2.51 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥53.75 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-25.60 million | Consolidated |
| Income taxes paid | ¥-90.75 million | Consolidated |
| Income taxes refund | ¥24.22 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-72.33 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.3 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥3.05 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥97.58 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.4 billion | Consolidated |
| Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥0.2 billion | Consolidated |
| Dividends | ¥-84.16 million | Consolidated |
| Proceeds from long term loans payable | ¥0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-87.15 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.9 billion | Consolidated | Disclosed |
| Dividend per share | 5 | Parent only | Disclosed |
| Number of employees | 297 | Consolidated | Disclosed |
| Net assets | ¥3.4 billion | Consolidated | Disclosed |
| Net sales | ¥10.6 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.7 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥10.3 billion | Consolidated | Disclosed |
| Operating margin | 5.2% | Consolidated | Calculated |
| Net margin | 3.3% | Consolidated | Calculated |
| Sales per employee | 35846582 yen | Consolidated | Calculated |
| Total asset turnover | 1.04 times | Consolidated | Calculated |
| Net assets to total assets | 32.8% | Consolidated | Calculated |