Rococo
Rococo Co. Ltd.
Company highlights
The largest segment by revenue is ITO and BPO business, at 68.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Rococo
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| ITO and BPO business | ¥6.2 billion | 68.0% | ¥5.1 billion | ¥0.3 billion | 66.4% | 5.5% | ¥0.3 billion |
| Cloud and solution business | ¥2.9 billion | 32.0% | ¥2.5 billion | ¥0.2 billion | 33.6% | 5.9% | ¥0.1 billion |
| Total of the businesses | ¥9.1 billion | 100.0% | ¥0.5 billion | 100.0% | |||
Revenue and profit
Rococo
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.6 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Rents | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥63.97 million | Consolidated | |
| Provision for directors' retirement benefits | ¥46.84 million | Consolidated | |
| Depreciation | ¥41.67 million | Parent only | |
| Amortization of goodwill | ¥11.39 million | Consolidated | |
| Retirement benefit expenses | ¥6.51 million | Consolidated | |
| Provision for bonuses | ¥1.08 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥3.1 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated | |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
Rococo
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Payrolls and allowances ¥0.6 billion
- Directors' compensations ¥0.3 billion
- Rents ¥0.2 billion
- Research and development expenses ¥0.1 billion
- Provision for directors' retirement benefits ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.3 billion
Performance, financial position and capital allocation
Rococo
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥6.3B | ¥6.9B | ¥7.2B | ¥7.8B | ¥9.2B |
| Year on year (%) | Could not be retrieved | +9.9% | +3.6% | +8.7% | +17.8% |
| Ordinary income (loss) | ¥0.4B | ¥0.7B | ¥0.5B | ¥0.4B | ¥0.5B |
| Change from prior year | Could not be retrieved | +71.1% | -35.6% | -1.9% | +14.4% |
| Ordinary income (loss) as a share of Net sales | 6.5% | 10.1% | 6.3% | 5.7% | 5.5% |
| Change (percentage points) | Could not be retrieved | +3.6 points◆ | -3.8 points◆ | -0.6 points | -0.2 points |
Fiscal periods marked for changes
- 2022Ordinary income (loss) as a share of revenue +3.6 points
- 2023Ordinary income (loss) as a share of revenue -3.8 points
Rococo
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Rococo
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 | ¥6.3 billion | ¥6.9 billion | ¥7.2 billion | ¥7.8 billion | ¥9.2 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.7 billion | ¥0.5 billion | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥0.5 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Comprehensive income | ¥0.3 billion | ¥0.5 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Net assets | ¥0.6 billion | ¥1.1 billion | ¥2.3 billion | ¥2.8 billion | ¥3.0 billion |
| Total assets | ¥3.0 billion | ¥3.3 billion | ¥4.4 billion | ¥4.3 billion | ¥5.0 billion |
| Net assets per share | 235.12 yen | 413.07 yen | 660.73 yen | 738.68 yen | 794.23 yen |
| Basic earnings (loss) per share | 124.13 yen | 174.28 yen | 109.8 yen | 75.06 yen | 85.29 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 106.01 yen | 73.67 yen | 84.01 yen |
| Equity-to-asset ratio | 20.1% | 32.9% | 52.8% | 63.3% | 59.2% |
| Return on equity | 72.6% | 53.8% | 17.1% | 11.0% | 11.1% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥0.4 billion | ¥0.2 billion | ¥0.3 billion | ¥0.7 billion |
| Net cash provided by (used in) investing activities | ¥-48.39 million | ¥-54.02 million | ¥-0.1 billion | ¥-83.57 million | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.3 billion | ¥0.8 billion | ¥-0.5 billion | ¥-70.34 million |
| Cash and cash equivalents | ¥0.9 billion | ¥1.0 billion | ¥1.8 billion | ¥1.6 billion | ¥1.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥6.2 billion | ¥6.8 billion | ¥7.0 billion | ¥7.7 billion | ¥9.1 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.7 billion | ¥0.5 billion | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) | ¥0.2 billion | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Capital stock | ¥66.50 million | ¥66.50 million | ¥0.5 billion | ¥0.6 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 130,000 shares | 130,000 shares | 3,500,000 shares | 3,723,300 shares | 3,727,100 shares |
| Net assets | ¥0.5 billion | ¥0.9 billion | ¥2.2 billion | ¥2.6 billion | ¥2.8 billion |
| Total assets | ¥2.9 billion | ¥3.1 billion | ¥4.2 billion | ¥4.1 billion | ¥4.7 billion |
| Net assets per share | 196.54 yen | 355.23 yen | 616.42 yen | 687.75 yen | 745.09 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 20 yen | 30 yen | 35 yen |
| Basic earnings (loss) per share | 92.33 yen | 158.4 yen | 112.01 yen | 70.3 yen | 87.98 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 108.14 yen | 68.99 yen | 86.66 yen |
| Equity-to-asset ratio | 17.5% | 29.9% | 51.6% | 62.2% | 59.3% |
| Return on equity | 61.4% | 57.4% | 19.1% | 11.0% | 12.3% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 17.9% | 42.7% | 39.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥35 | Could not be retrieved | 39.8% | |
| FY ending 12/2024 | ¥30 | Could not be retrieved | 42.7% | |
| FY ending 12/2023 | ¥20 | Could not be retrieved | 17.9% | Stock split or share consolidation noted |
Rococo
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Rococo
Unit %Source Annual securities reports
- Financial institutions2.26%
- Securities firms3.62%
- Other corporations29.21%
- Foreign holders (institutions)3.13%
- Foreign holders (individuals)0.35%
- Individuals and others61.43%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社イッシン | 28.84% | 1,075,000 |
| 2 | 長谷川 一彦 | 11.13% | 415,000 |
| 3 | ロココ社員持株会 | 3.97% | 148,136 |
| 4 | 長谷川 裕美 | 2.68% | 100,000 |
| 5 | 株式会社日本カストディ銀行(信託口) | 2.11% | 78,600 |
| 6 | 吉原 美智代 | 2.1% | 78,400 |
| 7 | 外池 榮一郎 | 1.48% | 55,100 |
| 8 | 加藤 芳男 | 1.34% | 50,000 |
| 9 | 大川 真美 | 1.34% | 50,000 |
| 10 | BBH LUX/BROWN BROTHERS HARRIMAN(LUXEMBOURG)SCA CUSTODIAN FOR SMD-AM FUNDS-DSBI JAPAN EQUITY SMALL CAP ABSOLUTE VALUE(常任代理人 株式会社三井住友銀行デットファイナンス営業部長) | 1.32% | 49,300 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| ITO and BPO business | ¥8.18 million |
| Cloud and solution business | ¥20.30 million |
Revenue scale in the same industry
Rococo
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 267 companies
- 271 CELSYSFY Dec 2025 ¥9.5B
- 272 SOURCENEXTFY Dec 2025 ¥9.3B
- 273 RococoThis companyFY Dec 2025 ¥9.2B
- 274 gumiFY Apr 2026 ¥9.2B
- 275 RSKFY Mar 2026 ¥9.1B
- … 367 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 604 |
| Share of managers who are women | 10% |
| Share of board members who are women | 6.3% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥25.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥1.85 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Net sales | ¥9.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Diluted earnings per share | 84.01 yen | Consolidated |
| Cash and cash equivalents | ¥1.6 billion | Consolidated |
| Net assets | ¥3.0 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Return on equity | 11.1% | Consolidated |
| Equity-to-asset ratio | 59.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-70.34 million | Consolidated |
| Basic earnings (loss) per share | 85.29 yen | Consolidated |
| Net assets per share | 794.23 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Net sales | ¥9.1 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 86.66 yen | Parent only |
| Total number of issued shares (common stock) | 3,727,100 shares | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥4.7 billion | Parent only |
| Return on equity | 12.3% | Parent only |
| Equity-to-asset ratio | 59.3% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 39.8% | Parent only |
| Basic earnings (loss) per share | 87.98 yen | Parent only |
| Net assets per share | 745.09 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 712 people | Consolidated |
| Number of employees | 712 people | Consolidated |
| Wage gap between men and women (all employees) | 80.3% | Parent only |
| Average length of service (years) | 7.7 years | Parent only |
| Average annual salary | ¥5.65 million | Parent only |
| Average age (years) | 38.7 years old | Parent only |
| Number of employees | 633 people | Parent only |
| Number of employees | 633 people | Parent only |
| Number of employees | 633 people | Parent only |
| Wage gap between men and women (regular employees) | 85.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 40.6% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥9.2 billion | Consolidated |
| Average number of temporary employees | 68 people | Consolidated |
| Average number of temporary employees | 68 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥98.27 million | Consolidated |
| Depreciation | ¥52.20 million | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 66.7% | Parent only |
| Average number of temporary employees | 67 people | Parent only |
| Average number of temporary employees | 67 people | Parent only |
| Average number of temporary employees | 67 people | Parent only |
| Total return on the share price index | 151.1% | Parent only |
| Ratio of female employees in managerial positions | 10.1% | Parent only |
Shares (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,099,536 shares | Consolidated |
| Number of issues whose number of shares increased shares 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 reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 3,727,100 shares | Consolidated |
| Shareholding ratio | 56.3% | Consolidated |
| Number of voting rights | 37,235 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 97.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥63.97 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥98.27 million | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥25.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥25.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.85 million | Consolidated |
| Fees for non-audit services - total | ¥1.85 million | Consolidated |
Balance sheet (112 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.75 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Software | ¥46.76 million | Consolidated |
| Software in progress | ¥1.13 million | Consolidated |
| Lease obligations | ¥60.95 million | Consolidated |
| Lease obligations | ¥21.37 million | Consolidated |
| Work in process | ¥0.79 million | Consolidated |
| Life insurance funds | ¥0.3 billion | Consolidated |
| Retained earnings | ¥1.7 billion | Consolidated |
| Provision for loss on order received | ¥0.12 million | Consolidated |
| Non-current liabilities | ¥0.6 billion | Consolidated |
| Non-current assets | ¥1.5 billion | Consolidated |
| Land | ¥9.51 million | Consolidated |
| Tools, furniture and fixtures | ¥20.92 million | Consolidated |
| Buildings, net | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥85.69 million | Consolidated |
| Investments and other assets | ¥0.9 billion | Consolidated |
| Investment securities | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥0.4 billion | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥2.9 billion | Consolidated |
| Current liabilities | ¥1.4 billion | Consolidated |
| Current assets | ¥3.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥59.00 million | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥1.6 billion | Consolidated |
| Cash and deposits | ¥1.9 billion | Consolidated |
| Short-term loans payable | ¥8.89 million | Consolidated |
| Bond issuance cost | ¥0.20 million | Consolidated |
| Net assets | ¥3.0 billion | Consolidated |
| Net assets | ¥3.0 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Deferred tax assets | ¥49.90 million | Consolidated |
| Deferred assets | ¥0.20 million | Consolidated |
| Valuation and translation adjustments | ¥59.00 million | Consolidated |
| Liabilities | ¥2.0 billion | Consolidated |
| Liabilities and net assets | ¥5.0 billion | Consolidated |
| Supplies | ¥2.52 million | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.25 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.35 million | Consolidated |
| Capital surplus | ¥0.6 billion | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Asset retirement obligations | ¥40.21 million | Consolidated |
| Provision for bonuses | ¥11.50 million | Consolidated |
| Net defined benefit liability | ¥8.05 million | Consolidated |
| Long-term loans payable | ¥0.4 billion | Consolidated |
| Non-controlling interests | ¥5,000 | Consolidated |
| Current portion of bonds payable | ¥15.00 million | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥56.29 million | Parent only |
| Other | ¥10.11 million | Parent only |
| Goodwill | ¥33.14 million | Parent only |
| Software | ¥46.76 million | Parent only |
| Software in progress | ¥1.13 million | Parent only |
| Lease obligations | ¥60.95 million | Parent only |
| Lease obligations | ¥21.37 million | Parent only |
| Work in process | ¥0.79 million | Parent only |
| Life insurance funds | ¥0.3 billion | Parent only |
| Retained earnings | ¥1.6 billion | Parent only |
| Legal retained earnings | ¥20.67 million | Parent only |
| Unearned revenue | ¥85.72 million | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Provision for loss on order received | ¥0.12 million | Parent only |
| Non-current liabilities | ¥0.6 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Land | ¥9.51 million | Parent only |
| Tools, furniture and fixtures | ¥18.32 million | Parent only |
| Buildings, net | ¥0.1 billion | Parent only |
| Provision for directors' retirement benefits | ¥85.69 million | Parent only |
| Investments and other assets | ¥1.3 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥2.8 billion | Parent only |
| Current liabilities | ¥1.4 billion | Parent only |
| Current assets | ¥3.1 billion | Parent only |
| Intangible assets | ¥81.03 million | Parent only |
| Cash and deposits | ¥1.7 billion | Parent only |
| Bond issuance cost | ¥0.20 million | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Net assets | ¥2.8 billion | Parent only |
| Total assets | ¥4.7 billion | Parent only |
| Deferred tax assets | ¥49.48 million | Parent only |
| Deferred assets | ¥0.20 million | Parent only |
| Retained earnings brought forward | ¥1.5 billion | Parent only |
| Liabilities | ¥1.9 billion | Parent only |
| Liabilities and net assets | ¥4.7 billion | Parent only |
| Supplies | ¥2.52 million | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-3.25 million | Parent only |
| Capital surplus | ¥0.6 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Asset retirement obligations | ¥40.21 million | Parent only |
| Long-term loans payable | ¥0.4 billion | Parent only |
| Long-term prepaid expenses | ¥14.51 million | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Current portion of bonds payable | ¥15.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.4 billion | Consolidated |
| Revenue | ¥72.91 million | Consolidated |
| Revenue | ¥14.20 million | Consolidated |
| Revenue | ¥7.50 million | Consolidated |
| Revenue | ¥33.84 million | Consolidated |
| Revenue | ¥0.30 million | Consolidated |
| Revenue | ¥-5.30 million | Consolidated |
| Revenue | ¥-14.65 million | Consolidated |
| Revenue | ¥1.3 billion | Parent only |
| Revenue | ¥72.91 million | Parent only |
| Revenue | ¥7.50 million | Parent only |
| Revenue | ¥2.75 million | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.37 million | Consolidated |
| Other | ¥1.76 million | Consolidated |
| Other comprehensive income | ¥3.57 million | Consolidated |
| Amortization of goodwill | ¥11.39 million | Consolidated |
| Dividend income of insurance | ¥4.17 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Subsidy income | ¥9.17 million | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥2.15 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥34.04 million | Consolidated |
| Non-operating expenses | ¥54.13 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.74 million | Consolidated |
| Rents | ¥0.2 billion | Consolidated |
| Cost of sales | ¥6.0 billion | Consolidated |
| Gross profit (loss) | ¥3.1 billion | Consolidated |
| Net sales | ¥9.2 billion | Consolidated |
| Net sales | ¥9.2 billion | Consolidated |
| Gain on liquidation of subsidiaries | ¥0.85 million | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥46.84 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Issuance of new shares | ¥0.28 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥25.96 million | Consolidated |
| Foreign exchange losses | ¥10.73 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥3.57 million | Consolidated |
| Extraordinary income | ¥0.85 million | Consolidated |
| Extraordinary loss | ¥0.74 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥5.19 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-14.16 million | Consolidated |
| Research and development expenses | ¥63.97 million | Consolidated |
| Amortization of bond issuance cost | ¥0.30 million | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-70.34 million | Consolidated |
| Selling, general and administrative expenses | ¥2.6 billion | Consolidated |
| Provision for bonuses | ¥1.08 million | Consolidated |
| Retirement benefit expenses | ¥6.51 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1,000 | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1,000 | Consolidated |
| Other | ¥1.50 million | Parent only |
| Other | ¥1.76 million | Parent only |
| Commission for insurance office work | ¥1.43 million | Parent only |
| Dividend income of insurance | ¥4.17 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Subsidy income | ¥2.86 million | Parent only |
| Interest and dividend income | ¥2.10 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥12.06 million | Parent only |
| Non-operating expenses | ¥12.41 million | Parent only |
| Loss on retirement of non-current assets | ¥0.66 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Cost of sales | ¥6.1 billion | Parent only |
| Gross profit (loss) | ¥3.0 billion | Parent only |
| Net sales | ¥9.1 billion | Parent only |
| Gain on liquidation of subsidiaries | ¥0.19 million | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Provision for directors' retirement benefits | ¥46.84 million | Parent only |
| Issuance of new shares | ¥0.28 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥25.20 million | Parent only |
| Depreciation | ¥41.67 million | Parent only |
| Foreign exchange losses | ¥0.09 million | Parent only |
| Extraordinary income | ¥0.19 million | Parent only |
| Extraordinary loss | ¥0.66 million | Parent only |
| Amortization of bond issuance cost | ¥0.30 million | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.6 billion | Parent only |
| Selling, general and administrative expenses | ¥2.5 billion | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥3.57 million | Consolidated |
| Total changes during the period | ¥0.2 billion | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.42 million | Consolidated |
| Other | ¥-2.65 million | Consolidated |
| Amortization of goodwill | ¥11.39 million | Consolidated |
| Repayments of lease obligations | ¥-17.39 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥25.68 million | Consolidated |
| Interest expenses paid | ¥-7.50 million | Consolidated |
| Interest and dividends income received | ¥2.15 million | Consolidated |
| Repayments of installment payables | ¥-12.69 million | Consolidated |
| Interest and dividend income | ¥-2.15 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥-0.10 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.74 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥63.58 million | Consolidated |
| Payments into time deposits | ¥-43.80 million | Consolidated |
| Subtotal | ¥0.8 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥34.84 million | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Interest expenses and interest on bonds | ¥7.50 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥3.15 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-5.43 million | Consolidated |
| Purchase of property plant and equipment | ¥-17.67 million | Consolidated |
| Decrease in consumption taxes payable | ¥7.77 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥86.46 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥64.22 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.28 million | Consolidated |
| Decrease (increase) in inventories | ¥8.89 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥52.20 million | Consolidated |
| Purchase of intangible assets | ¥-31.79 million | Consolidated |
| Redemption of bonds | ¥-20.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.41 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.92 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-14.20 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.3 billion | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 712 | Consolidated | Disclosed |
| Net assets | ¥3.0 billion | Consolidated | Disclosed |
| Net sales | ¥9.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥5.0 billion | Consolidated | Disclosed |
| Operating margin | 5.7% | Consolidated | Calculated |
| Net margin | 3.5% | Consolidated | Calculated |
| Sales per employee | 12906928 yen | Consolidated | Calculated |
| Total asset turnover | 1.84 times | Consolidated | Calculated |
| Net assets to total assets | 59.2% | Consolidated | Calculated |