SERAKU.,Co.Ltd
SERAKU.,Co.Ltd.
Company highlights
The largest segment by revenue is デジタルインテグレーション, at 96.4% of the total.
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SERAKU.,Co.Ltd
Revenue and profit by business segment
Period Sep 2024 to Aug 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| デジタルインテグレーション | ¥23.9 billion | 96.4% | ¥21.3 billion | ¥2.6 billion | 10.9% | ¥2.3 billion |
| 機械設計エンジニアリング | ¥0.7 billion | 2.7% | ¥0.6 billion | ¥37.02 million | 5.6% | ¥44.89 million |
| みどりクラウド | ¥0.2 billion | 0.9% | ¥0.2 billion | ¥-0.1 billion | -50.5% | ¥-0.1 billion |
| Total of the businesses | ¥24.8 billion | 100.0% | ||||
Revenue and profit
SERAKU.,Co.Ltd
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥1.5 billion | Consolidated |
| Recruiting expenses | ¥0.3 billion | Consolidated | |
| Legal welfare expenses | ¥0.3 billion | Consolidated | |
| Bonuses | ¥0.1 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Depreciation | ¥36.45 million | Consolidated | |
| Amortization of goodwill | ¥25.72 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥4.50 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥6.5 billion | Consolidated |
| Ordinary income | ¥2.6 billion | Consolidated | |
| Operating income | ¥2.6 billion | Consolidated | |
| Net income | ¥1.7 billion | Consolidated |
SERAKU.,Co.Ltd
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Payrolls and allowances ¥1.5 billion
- Recruiting expenses ¥0.3 billion
- Legal welfare expenses ¥0.3 billion
- Bonuses ¥0.1 billion
- Provision for bonuses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Other (not itemized) ¥1.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
SERAKU.,Co.Ltd
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
SERAKU.,Co.Ltd
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥15.3B | ¥17.9B | ¥20.9B | ¥22.2B | ¥24.8B |
| Year on year (%) | +10.8% | +17.0% | +16.8% | +6.5% | +11.5% |
| Ordinary income (loss) | ¥1.8B | ¥1.4B | ¥2.2B | ¥2.3B | ¥2.6B |
| Change from prior year | +57.6% | -21.9% | +50.4% | +7.5% | +12.1% |
| Ordinary income (loss) as a share of Net sales | 12.0% | 8.0% | 10.3% | 10.4% | 10.5% |
| Change (percentage points) | +3.6 points◆ | -4.0 points◆ | +2.3 points◆ | +0.1 points | +0.1 points |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Net sales year on year +44.4%
- 2014Net sales year on year +28.3%
- 2015Net sales year on year +37.8%
- 2016Ordinary income (loss) as a share of revenue +2.4 points
- 2019Net sales year on year +26.5%
- 2020Net sales year on year +20.7%
- 2021Ordinary income (loss) as a share of revenue +3.6 points
- 2022Ordinary income (loss) as a share of revenue -4.0 points
- 2023Ordinary income (loss) as a share of revenue +2.3 points
SERAKU.,Co.Ltd
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SERAKU.,Co.Ltd
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 | ¥15.3 billion | ¥17.9 billion | ¥20.9 billion | ¥22.2 billion | ¥24.8 billion |
| Ordinary income (loss) | ¥1.8 billion | ¥1.4 billion | ¥2.2 billion | ¥2.3 billion | ¥2.6 billion |
| Net income (loss) attributable to owners of parent | ¥1.2 billion | ¥1.0 billion | ¥1.5 billion | ¥1.6 billion | ¥1.7 billion |
| Comprehensive income | ¥1.2 billion | ¥1.0 billion | ¥1.5 billion | ¥1.6 billion | ¥1.7 billion |
| Net assets | ¥4.6 billion | ¥5.5 billion | ¥6.9 billion | ¥7.8 billion | ¥8.9 billion |
| Total assets | ¥8.7 billion | ¥9.6 billion | ¥11.3 billion | ¥12.1 billion | ¥13.3 billion |
| Net assets per share | 331.77 yen | 395.18 yen | 490.98 yen | 572 yen | 668.83 yen |
| Basic earnings (loss) per share | 89.82 yen | 69.36 yen | 105.35 yen | 114.24 yen | 127.16 yen |
| Diluted earnings per share | 89.06 yen | 69 yen | 105.12 yen | 114.09 yen | 126.89 yen |
| Equity-to-asset ratio | 52.8% | 57.3% | 61.0% | 64.2% | 66.6% |
| Return on equity | 30.9% | 19.1% | 23.8% | 21.6% | 20.6% |
| Net cash provided by (used in) operating activities | ¥1.5 billion | ¥0.7 billion | ¥2.0 billion | ¥1.4 billion | ¥2.1 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.4 billion | ¥-0.7 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-0.3 billion | ¥-0.6 billion | ¥-0.9 billion | ¥-0.6 billion |
| Cash and cash equivalents | ¥5.4 billion | ¥5.6 billion | ¥6.8 billion | ¥6.8 billion | ¥7.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥14.8 billion | ¥17.3 billion | ¥18.7 billion | ¥19.0 billion | ¥20.5 billion |
| Ordinary income (loss) | ¥1.8 billion | ¥1.4 billion | ¥1.9 billion | ¥1.9 billion | ¥2.2 billion |
| Net income (loss) | ¥1.1 billion | ¥1.0 billion | ¥1.3 billion | ¥1.3 billion | ¥1.4 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 13,902,400 shares | 13,954,000 shares | 13,988,400 shares | 13,833,300 shares | 13,680,900 shares |
| Net assets | ¥4.6 billion | ¥5.5 billion | ¥6.7 billion | ¥7.3 billion | ¥8.2 billion |
| Total assets | ¥8.7 billion | ¥9.6 billion | ¥10.7 billion | ¥11.2 billion | ¥12.2 billion |
| Net assets per share | 334 yen | 397.29 yen | 477.16 yen | 539.43 yen | 612.65 yen |
| Dividend per share | 5.6 yen | 8.6 yen | 10.4 yen | 13 yen | 13.2 yen |
| Basic earnings (loss) per share | 82.58 yen | 69.54 yen | 89.46 yen | 96.24 yen | 104.6 yen |
| Diluted earnings per share | 81.88 yen | 69.19 yen | 89.27 yen | 96.12 yen | 104.38 yen |
| Equity-to-asset ratio | 53.4% | 57.9% | 62.4% | 65.2% | 66.5% |
| Return on equity | 27.8% | 19.0% | 20.5% | 19.0% | 18.2% |
| Payout ratio | 6.8% | 12.4% | 11.6% | 13.5% | 12.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥13.2 | Could not be retrieved | 12.6% | |
| FY ending 8/2024 | ¥13 | Could not be retrieved | 13.5% | |
| FY ending 8/2023 | ¥10.4 | Could not be retrieved | 11.6% | |
| FY ending 8/2022 | ¥8.6 | Could not be retrieved | 12.4% | |
| FY ending 8/2021 | ¥5.6 | Could not be retrieved | 6.8% | |
| FY ending 8/2020 | ¥4.6 | Could not be retrieved | 9.0% | |
| FY ending 8/2019 | ¥3.2 | Could not be retrieved | 8.7% | |
| FY ending 8/2018 | ¥2.7 | Could not be retrieved | 11.4% | |
| FY ending 8/2017 | ¥2.5 | Could not be retrieved | 9.4% | Stock split or share consolidation noted |
| FY ending 8/2016 | ¥9.3 | Could not be retrieved | 8.6% | Stock split or share consolidation noted |
| FY ending 8/2015 | ¥680 | Could not be retrieved | 7.8% | |
| FY ending 8/2014 | ¥680 | Could not be retrieved | 11.6% | Stock split or share consolidation noted |
| FY ending 8/2013 | ¥6,400 | Could not be retrieved | 10.6% | |
| FY ending 8/2012 | ¥4,200 | Could not be retrieved | 10.6% |
SERAKU.,Co.Ltd
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SERAKU.,Co.Ltd
Unit %Source Annual securities reports
- Financial institutions13.03%
- Securities firms2.58%
- Other corporations13.42%
- Foreign holders (institutions)10.18%
- Foreign holders (individuals)0.01%
- Individuals and others60.78%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 宮崎 龍己 | 35.73% | 4,774,900 |
| 2 | 宮崎 浩美 | 8.3% | 1,109,400 |
| 3 | 株式会社宮崎 | 7.12% | 952,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.75% | 768,200 |
| 5 | 株式会社ミヤザキ | 5.34% | 714,000 |
| 6 | 特定有価証券信託受託者 株式会社SMBC信託銀行 | 4.31% | 576,000 |
| 7 | 株式会社日本カストディ銀行(信託口) | 1.5% | 200,900 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505044(常任代理人 株式会社みずほ銀行決済営業部) | 1.5% | 200,000 |
| 9 | セラク従業員持株会 | 1.41% | 187,900 |
| 10 | CACEIS BK ES IICS CLIENTS (常任代理人 香港上海銀行東京支店) | 1.27% | 169,800 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 8/2025 | ¥74.38 million | ¥0.7 billion |
| FY ending 8/2024 | ¥59.45 million | Could not be retrieved |
| FY ending 8/2020 | ¥7.15 million | ¥69.73 million |
| FY ending 8/2019 | ¥26.03 million | Could not be retrieved |
| FY ending 8/2016 | ¥7.10 million | Could not be retrieved |
| FY ending 8/2015 | ¥0.25 million | Could not be retrieved |
Revenue scale in the same industry
SERAKU.,Co.Ltd
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 168 companies
- 172 NJSFY Dec 2025 ¥24.9B
- 173 MEIKO NETWORK JAPANFY Aug 2025 ¥24.8B
- 174 SERAKU.,Co.LtdThis companyFY Aug 2025 ¥24.8B
- 175 ユカリアFY Dec 2025 ¥24.7B
- 176 ERIFY May 2026 ¥24.7B
- … 495 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,943 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
11.1 hours |
| Annual paid leave taken |
84% |
| Childcare leave taken, men |
75% |
| Childcare leave taken, women |
81% |
| Share of managers who are women | 8.3% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥34.50 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 | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.1 billion | Consolidated |
| Net sales | ¥24.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Diluted earnings per share | 126.89 yen | Consolidated |
| Cash and cash equivalents | ¥7.6 billion | Consolidated |
| Net assets | ¥8.9 billion | Consolidated |
| Ordinary income (loss) | ¥2.6 billion | Consolidated |
| Total assets | ¥13.3 billion | Consolidated |
| Return on equity | 20.6% | Consolidated |
| Equity-to-asset ratio | 66.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Basic earnings (loss) per share | 127.16 yen | Consolidated |
| Net assets per share | 668.83 yen | Consolidated |
| Dividend per share | 13.2 yen | Parent only |
| Net sales | ¥20.5 billion | Parent only |
| Net income (loss) | ¥1.4 billion | Parent only |
| Diluted earnings per share | 104.38 yen | Parent only |
| Total number of issued shares (common stock) | 13,680,900 shares | Parent only |
| Net assets | ¥8.2 billion | Parent only |
| Ordinary income (loss) | ¥2.2 billion | Parent only |
| Total assets | ¥12.2 billion | Parent only |
| Return on equity | 18.2% | Parent only |
| Equity-to-asset ratio | 66.5% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 12.6% | Parent only |
| Basic earnings (loss) per share | 104.6 yen | Parent only |
| Net assets per share | 612.65 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,276 people | Consolidated |
| Number of employees | 3,276 people | Consolidated |
| Wage gap between men and women (all employees) | 85.4% | Parent only |
| Average length of service (years) | 5 years | Parent only |
| Average annual salary | ¥4.10 million | Parent only |
| Average age (years) | 31.8 years old | Parent only |
| Number of employees | 3,081 people | Parent only |
| Number of employees | 3,081 people | Parent only |
| Number of employees | 3,081 people | Parent only |
| Wage gap between men and women (regular employees) | 85.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 38.7% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 9,653,100 shares | Consolidated |
| Total number of shares held treasury shares etc | 317,900 shares | Consolidated |
| Number of shares | 13,680,900 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.3% | Consolidated |
| Shareholding ratio | 72.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 317,900 shares | Consolidated |
| Number of voting rights | 133,555 units | Consolidated |
| Carrying amount on the balance sheet | ¥3.50 million | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 110.0% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥24.8 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.7 billion | Consolidated |
| Depreciation | ¥53.04 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 75.4% | Parent only |
| Total return on the share price index | 203.4% | Parent only |
| Ratio of female employees in managerial positions | 8.3% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥74.38 million | Consolidated |
| Research and development expenses | ¥74.38 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.7 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥34.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥34.50 million | Consolidated |
Balance sheet (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.23 million | Consolidated |
| Other | ¥13.53 million | Consolidated |
| Other | ¥2.02 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.81 million | Consolidated |
| Goodwill | ¥99.10 million | Consolidated |
| Goodwill | ¥99.10 million | Consolidated |
| Software | ¥0.12 million | Consolidated |
| Work in process | ¥38.03 million | Consolidated |
| Life insurance funds | ¥0.5 billion | Consolidated |
| Retained earnings | ¥8.9 billion | Consolidated |
| Raw materials | ¥57.63 million | Consolidated |
| Provision for loss on order received | ¥1.54 million | Consolidated |
| Non-current liabilities | ¥0.1 billion | Consolidated |
| Non-current assets | ¥2.4 billion | Consolidated |
| Land | ¥0.6 billion | Consolidated |
| Accounts receivable - trade and contract assets | ¥2.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥45.82 million | Consolidated |
| Buildings, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Investment securities | ¥3.50 million | Consolidated |
| Lease and guarantee deposits | ¥0.3 billion | Consolidated |
| Subscription rights to shares | ¥32.07 million | Consolidated |
| Property, plant and equipment | ¥0.9 billion | Consolidated |
| Income taxes payable | ¥0.5 billion | Consolidated |
| Accrued consumption taxes | ¥0.4 billion | Consolidated |
| Accounts payable - other | ¥1.5 billion | Consolidated |
| Shareholders' equity | ¥8.9 billion | Consolidated |
| Provision for stocks payment-NCL | ¥55.52 million | Consolidated |
| Current liabilities | ¥4.3 billion | Consolidated |
| Current assets | ¥10.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥7.6 billion | Consolidated |
| Cash and deposits | ¥7.8 billion | Consolidated |
| Net assets | ¥8.9 billion | Consolidated |
| Net assets | ¥8.9 billion | Consolidated |
| Total assets | ¥13.3 billion | Consolidated |
| Total assets | ¥13.3 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥4.03 million | Consolidated |
| Liabilities | ¥4.4 billion | Consolidated |
| Liabilities and net assets | ¥13.3 billion | Consolidated |
| Accounts payable - trade | ¥0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.11 million | Consolidated |
| Allowance for doubtful accounts | ¥-2.24 million | Consolidated |
| Capital surplus | ¥0.2 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥1.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥4.03 million | Consolidated |
| Net defined benefit liability | ¥79.72 million | Consolidated |
| Current portion of long-term loans payable | ¥27.80 million | Consolidated |
| Other | ¥3.23 million | Parent only |
| Other | ¥13.53 million | Parent only |
| Other | ¥56.93 million | Parent only |
| Other | ¥9.56 million | Parent only |
| Other, net | ¥2.02 million | Parent only |
| Work in process | ¥35.14 million | Parent only |
| Life insurance funds | ¥0.5 billion | Parent only |
| General reserve | ¥31.70 million | Parent only |
| Retained earnings | ¥8.2 billion | Parent only |
| Legal retained earnings | ¥11.29 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Raw materials | ¥57.63 million | Parent only |
| Provision for loss on order received | ¥1.54 million | Parent only |
| Non-current liabilities | ¥0.1 billion | Parent only |
| Non-current assets | ¥2.7 billion | Parent only |
| Land | ¥0.6 billion | Parent only |
| Accounts receivable - trade and contract assets | ¥2.4 billion | Parent only |
| Tools, furniture and fixtures | ¥45.24 million | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Investments and other assets | ¥1.8 billion | Parent only |
| Investment securities | ¥3.50 million | Parent only |
| Lease and guarantee deposits | ¥0.3 billion | Parent only |
| Subscription rights to shares | ¥32.07 million | Parent only |
| Property, plant and equipment | ¥0.9 billion | Parent only |
| Accounts receivable - other | ¥0.4 billion | Parent only |
| Income taxes payable | ¥0.5 billion | Parent only |
| Accrued consumption taxes | ¥0.3 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥1.4 billion | Parent only |
| Shareholders' equity | ¥8.1 billion | Parent only |
| Provision for stocks payment-NCL | ¥55.52 million | Parent only |
| Current liabilities | ¥3.9 billion | Parent only |
| Current assets | ¥9.5 billion | Parent only |
| Intangible assets | ¥1.59 million | Parent only |
| Cash and deposits | ¥6.4 billion | Parent only |
| Net assets | ¥8.2 billion | Parent only |
| Net assets | ¥8.2 billion | Parent only |
| Total assets | ¥12.2 billion | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥8.1 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥4.1 billion | Parent only |
| Liabilities and net assets | ¥12.2 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-4.11 million | Parent only |
| Allowance for doubtful accounts | ¥-2.09 million | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥1.1 billion | Parent only |
| Provision for retirement benefits | ¥84.48 million | Parent only |
| Shares of subsidiaries and associates | ¥0.5 billion | Parent only |
| Telephone subscription right | ¥1.59 million | Parent only |
| Deposits received | ¥74.75 million | Parent only |
| Current portion of long-term loans payable | ¥27.80 million | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.05 million | Consolidated |
| Other | ¥7,000 | Consolidated |
| Other comprehensive income | ¥1.55 million | Consolidated |
| Amortization of goodwill | ¥25.72 million | Consolidated |
| Amortization of goodwill | ¥25.72 million | Consolidated |
| Real estate rent | ¥1.68 million | Consolidated |
| Cancellation refund | ¥5.22 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥1.7 billion | Consolidated |
| Interest and dividend income | ¥9.38 million | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Non-operating income | ¥51.13 million | Consolidated |
| Non-operating expenses | ¥2.79 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.21 million | Consolidated |
| Cost of sales | ¥18.3 billion | Consolidated |
| Gross profit (loss) | ¥6.5 billion | Consolidated |
| Net sales | ¥24.8 billion | Consolidated |
| Net sales | ¥24.8 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Recruiting expenses | ¥0.3 billion | Consolidated |
| Interest expenses | ¥0.42 million | Consolidated |
| Commission fees | ¥2.36 million | Consolidated |
| Issuance of new shares | ¥1.87 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥2.26 million | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥0.9 billion | Consolidated |
| Income taxes - deferred | ¥-4.39 million | Consolidated |
| Legal welfare expenses | ¥0.3 billion | Consolidated |
| Depreciation | ¥36.45 million | Consolidated |
| Extraordinary income | ¥2.26 million | Consolidated |
| Extraordinary loss | ¥0.21 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥2.6 billion | Consolidated |
| Income (loss) before income taxes | ¥2.6 billion | Consolidated |
| Ordinary income | ¥2.6 billion | Consolidated |
| Payrolls and allowances-SGA | ¥1.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Subsidy income | ¥32.80 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥4.50 million | Consolidated |
| Bonuses | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥1.55 million | Consolidated |
| Other | ¥36.92 million | Parent only |
| Real estate rent | ¥1.68 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest and dividend income | ¥7.79 million | Parent only |
| Operating income | ¥1.8 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥2.69 million | Parent only |
| Loss on retirement of non-current assets | ¥0.21 million | Parent only |
| Cost of sales | ¥15.3 billion | Parent only |
| Gross profit (loss) | ¥5.2 billion | Parent only |
| Net sales | ¥20.5 billion | Parent only |
| Net income (loss) | ¥1.4 billion | Parent only |
| Net income (loss) | ¥1.4 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Recruiting expenses | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.33 million | Parent only |
| Commission fees | ¥2.36 million | Parent only |
| Issuance of new shares | ¥1.87 million | Parent only |
| Gain on reversal of share acquisition rights | ¥2.26 million | Parent only |
| Fiduciary obligation fee | ¥0.3 billion | Parent only |
| Income taxes - current | ¥0.8 billion | Parent only |
| Income taxes | ¥0.8 billion | Parent only |
| Income taxes - deferred | ¥4.25 million | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥36.04 million | Parent only |
| Extraordinary income | ¥2.26 million | Parent only |
| Extraordinary loss | ¥0.21 million | Parent only |
| Income (loss) before income taxes | ¥2.2 billion | Parent only |
| Ordinary income | ¥2.2 billion | Parent only |
| Payrolls and allowances-SGA | ¥1.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.4 billion | Parent only |
| Subsidy income | ¥32.80 million | Parent only |
| Selling, general and administrative expenses | ¥3.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥4.35 million | Parent only |
| Bonuses | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥3.46 million | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.91 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥53.83 million | Consolidated |
| Other | ¥-1.53 million | Consolidated |
| Amortization of goodwill | ¥25.72 million | Consolidated |
| Repayment of lease liabilities-FinCF | ¥-0.71 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥70.27 million | Consolidated |
| Payments for contributions in insurance fund | ¥-81.41 million | Consolidated |
| Interest expenses paid | ¥-0.34 million | Consolidated |
| Interest and dividends income received | ¥7.95 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-33.26 million | Consolidated |
| Interest and dividend income | ¥-9.38 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.21 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-98.32 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥2.80 million | Consolidated |
| Payments into time deposits | ¥-4.01 million | Consolidated |
| Subtotal | ¥2.8 billion | Consolidated |
| Interest expenses | ¥0.42 million | Consolidated |
| Commission fees | ¥2.36 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥1.40 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-17.70 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥1.87 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-2.26 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.6 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-0.86 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥12.63 million | Consolidated |
| Increase (decrease) in provision for share awards | ¥55.52 million | Consolidated |
| Decrease (increase) in inventories | ¥0.2 billion | Consolidated |
| Income taxes paid | ¥-0.8 billion | Consolidated |
| Depreciation | ¥53.04 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Proceeds from subsidy income | ¥32.80 million | Consolidated |
| Subsidy income | ¥-32.80 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥4.50 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-57.31 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-9.42 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-57.10 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.1 billion | Consolidated | Disclosed |
| Dividend per share | 13 | Parent only | Disclosed |
| Number of employees | 3,276 | Consolidated | Disclosed |
| Net assets | ¥8.9 billion | Consolidated | Disclosed |
| Net sales | ¥24.8 billion | Consolidated | Disclosed |
| Operating income | ¥2.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.6 billion | Consolidated | Disclosed |
| Net income | ¥1.7 billion | Consolidated | Disclosed |
| Total assets | ¥13.3 billion | Consolidated | Disclosed |
| Operating margin | 10.3% | Consolidated | Calculated |
| Net margin | 6.9% | Consolidated | Calculated |
| Sales per employee | 7563032 yen | Consolidated | Calculated |
| Total asset turnover | 1.86 times | Consolidated | Calculated |
| Net assets to total assets | 66.8% | Consolidated | Calculated |