FREESIA MACROSS
FREESIA MACROSS CORPORATION
Company highlights
The largest segment by revenue is Housing related business, at 70.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
FREESIA MACROSS
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Housing related business | ¥4.9 billion | 70.6% | ¥5.0 billion | ¥1.1 billion | 88.7% | 23.4% | ¥1.1 billion |
| Manufacturing business | ¥1.9 billion | 27.4% | ¥1.9 billion | ¥53.89 million | 4.2% | 2.9% | ¥0.1 billion |
| Investment retail service business | ¥0.1 billion | 2.0% | ¥86.62 million | ¥90.48 million | 7.1% | 66.5% | ¥89.27 million |
| Total of the businesses | ¥6.9 billion | 100.0% | ¥1.3 billion | 100.0% | |||
Revenue and profit
FREESIA MACROSS
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 | ¥0.5 billion | Consolidated |
| Traveling and transportation expenses | ¥0.4 billion | Consolidated | |
| Commission fees | ¥0.3 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥75.08 million | Consolidated | |
| Advisory fee | ¥68.69 million | Parent only | |
| Taxes and dues | ¥35.82 million | Parent only | |
| Directors' compensations | ¥18.84 million | Parent only | |
| Rents | ¥5.01 million | Parent only | |
| Retirement benefit expenses | ¥3.72 million | Consolidated | |
| Provision for bonuses | ¥2.17 million | Consolidated | |
| Depreciation | ¥0.27 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.7 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated | |
| Net income | ¥1.7 billion | Consolidated | |
| Operating income | ¥1.3 billion | Consolidated |
FREESIA MACROSS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.5 billion
- Traveling and transportation expenses ¥0.4 billion
- Commission fees ¥0.3 billion
- Provision of allowance for doubtful accounts ¥0.1 billion
- Advisory fee ¥0.1 billion
- Taxes and dues ¥0.0 billion
- Other (not itemized) ¥1.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
FREESIA MACROSS
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
FREESIA MACROSS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥7.0B | ¥7.0B | ¥6.7B | ¥7.0B | ¥6.9B |
| Year on year (%) | +3.3% | +0.3% | -4.5% | +3.7% | -1.4% |
| Ordinary income (loss) | ¥1.6B | ¥1.7B | ¥1.5B | ¥2.0B | ¥2.2B |
| Change from prior year | +174.8% | +6.5% | -9.7% | +28.8% | +12.2% |
| Ordinary income (loss) as a share of Net sales | 22.9% | 24.3% | 22.9% | 28.5% | 32.4% |
| Change (percentage points) | +14.3 points◆ | +1.4 points | -1.3 points | +5.5 points◆ | +3.9 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2016Ordinary income (loss) as a share of revenue +2.8 points
- 2017Ordinary income (loss) as a share of revenue -3.3 points
- 2018Ordinary income (loss) as a share of revenue +6.8 points
- 2020Ordinary income (loss) as a share of revenue +4.0 points
- 2021Ordinary income (loss) as a share of revenue -7.8 points
- 2022Ordinary income (loss) as a share of revenue +14.3 points
- 2025Ordinary income (loss) as a share of revenue +5.5 points
- 2026Ordinary income (loss) as a share of revenue +3.9 points
FREESIA MACROSS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
FREESIA MACROSS
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥7.0 billion | ¥7.0 billion | ¥6.7 billion | ¥7.0 billion | ¥6.9 billion |
| Ordinary income (loss) | ¥1.6 billion | ¥1.7 billion | ¥1.5 billion | ¥2.0 billion | ¥2.2 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.8 billion | ¥0.7 billion | ¥0.9 billion | ¥1.7 billion |
| Comprehensive income | ¥1.1 billion | ¥1.4 billion | ¥2.6 billion | ¥2.1 billion | ¥4.8 billion |
| Net assets | ¥13.5 billion | ¥14.9 billion | ¥17.5 billion | ¥19.5 billion | ¥24.6 billion |
| Total assets | ¥27.1 billion | ¥27.0 billion | ¥30.5 billion | ¥33.1 billion | ¥39.3 billion |
| Net assets per share | 179.12 yen | 202.42 yen | 247 yen | 277.58 yen | 375.8 yen |
| Basic earnings (loss) per share | 9.12 yen | 18.56 yen | 14.61 yen | 20.15 yen | 38.3 yen |
| Equity-to-asset ratio | 29.7% | 33.7% | 36.5% | 37.8% | 43.0% |
| Return on equity | 5.2% | 9.7% | 6.5% | 7.7% | 11.7% |
| Net cash provided by (used in) operating activities | ¥43.61 million | ¥-0.3 billion | ¥0.2 billion | ¥0.2 billion | ¥0.7 billion |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | ¥-0.3 billion | ¥-1.4 billion | ¥-0.8 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥1.2 billion | ¥-0.7 billion | ¥0.7 billion | ¥0.3 billion | ¥0.5 billion |
| Cash and cash equivalents | ¥3.2 billion | ¥2.1 billion | ¥1.5 billion | ¥1.1 billion | ¥1.8 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.6 billion | ¥0.6 billion | ¥0.5 billion | ¥0.6 billion | ¥0.8 billion |
| Ordinary income (loss) | ¥-62.66 million | ¥0.2 billion | ¥66.98 million | ¥0.2 billion | ¥0.4 billion |
| Net income (loss) | ¥-50.18 million | ¥0.4 billion | ¥0.2 billion | ¥0.1 billion | ¥0.7 billion |
| Capital stock | ¥2.1 billion | ¥2.1 billion | ¥2.1 billion | ¥2.1 billion | ¥2.1 billion |
| Total number of issued shares (common stock) | 45,099,000 shares | 45,099,000 shares | 45,099,000 shares | 45,099,000 shares | 45,099,000 shares |
| Net assets | ¥4.6 billion | ¥5.1 billion | ¥6.3 billion | ¥7.0 billion | ¥9.9 billion |
| Total assets | ¥14.7 billion | ¥14.3 billion | ¥17.0 billion | ¥18.5 billion | ¥23.3 billion |
| Net assets per share | 103.06 yen | 114.25 yen | 140 yen | 156.04 yen | 219.83 yen |
| Dividend per share | 0.5 yen | 0.5 yen | 0.5 yen | 0.6 yen | 0.6 yen |
| Basic earnings (loss) per share | -1.12 yen | 8.27 yen | 3.62 yen | 2.59 yen | 15.87 yen |
| Equity-to-asset ratio | 31.5% | 36.0% | 37.1% | 37.9% | 42.5% |
| Return on equity | -1.1% | 7.6% | 2.8% | 1.8% | 8.4% |
| Payout ratio | Could not be retrieved | 6.0% | 13.8% | 23.2% | 3.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥0.6 | Could not be retrieved | 3.8% | |
| FY ending 3/2025 | ¥0.6 | Could not be retrieved | 23.2% | |
| FY ending 3/2024 | ¥0.5 | Could not be retrieved | 13.8% | |
| FY ending 3/2023 | ¥0.5 | Could not be retrieved | 6.0% | |
| FY ending 3/2022 | ¥0.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2021 | ¥0.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2020 | ¥0.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2019 | ¥0.5 | Could not be retrieved | 21.5% | Stock split or share consolidation noted |
| FY ending 3/2018 | ¥0.05 | Could not be retrieved | 15.4% | |
| FY ending 3/2017 | ¥0.05 | Could not be retrieved | 2.8% | |
| FY ending 3/2016 | ¥0.05 | Could not be retrieved | 18.0% | |
| FY ending 3/2015 | ¥0.05 | Could not be retrieved | 10.7% | |
| FY ending 3/2014 | ¥0.05 | Could not be retrieved | 11.0% | |
| FY ending 3/2013 | ¥0.05 | Could not be retrieved | 30.7% |
FREESIA MACROSS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
FREESIA MACROSS
Unit %Source Annual securities reports
- Financial institutions0.16%
- Securities firms4.92%
- Other corporations64.78%
- Foreign holders (institutions)2.63%
- Foreign holders (individuals)0.28%
- Individuals and others27.22%
- Government and municipalities0.01%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | フリージアホールディングス㈱ | 57.78% | 26,004,000 |
| 2 | マツヤハウジング㈱ | 2.63% | 1,185,000 |
| 3 | 大和証券㈱ | 2.44% | 1,100,000 |
| 4 | INTERACTIVE BROKERS LLC (常任代理人 インタラクティブ・ブローカーズ証券㈱) | 1.65% | 745,000 |
| 5 | 刀根 康浩 | 1.56% | 705,000 |
| 6 | フリージア・アロケートコンサルティング㈱ | 1.13% | 509,000 |
| 7 | ダイトーエムイー㈱ | 0.88% | 400,000 |
| 8 | 楽天証券㈱ | 0.87% | 394,000 |
| 9 | 樋口 正道 | 0.74% | 335,000 |
| 10 | ㈱SBI証券 | 0.7% | 317,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.6 billion |
| FY ending 3/2021 | ¥0.3 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Housing related business | ¥0.3 billion |
| Manufacturing business | ¥3.55 million |
| Investment retail service business | ¥0.3 billion |
Revenue scale in the same industry
FREESIA MACROSS
Source Annual securities reports of each company
Machinery: 221 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 DAIKIN INDUSTRIESFY Mar 2026 ¥5.0T
- 2 Mitsubishi Heavy IndustriesFY Mar 2026 ¥5.0T
- 3 KUBOTAFY Dec 2025 ¥3.0T
- … 189 companies
- 193 MIYAIRI VALVE MFG.COFY Mar 2026 ¥7.0B
- 194 okano valve mfg.co.ltdFY Sep 2025 ¥7.0B
- 195 FREESIA MACROSSThis companyFY Mar 2026 ¥6.9B
- 196 WAIDA MFG.COFY Mar 2026 ¥6.7B
- 197 KITAGAWA SEIKIFY Jun 2026 ¥6.6B
- … 24 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ふじみ監査法人 |
| Audit fees (this year, total) | ¥60.00 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
Books that cover companies in the same industry
This company: not covered in this book
Same industry: Machinery
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”
Reads the filings of companies that build power plant equipment, waste incinerators and similar products to order, for their order backlog and how the cost to completion decides profit.
Machinery companies in this book: Mitsubishi Heavy Industries, IHI, Kanadevia
“Ano Kaisha no Shikumi” series, Vol.10 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Net sales | ¥6.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Net assets | ¥24.6 billion | Consolidated |
| Ordinary income (loss) | ¥2.2 billion | Consolidated |
| Total assets | ¥39.3 billion | Consolidated |
| Return on equity | 11.7% | Consolidated |
| Equity-to-asset ratio | 43.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.5 billion | Consolidated |
| Basic earnings (loss) per share | 38.3 yen | Consolidated |
| Net assets per share | 375.8 yen | Consolidated |
| Dividend per share | 0.6 yen | Parent only |
| Net sales | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Total number of issued shares (common stock) | 45,099,000 shares | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥23.3 billion | Parent only |
| Return on equity | 8.4% | Parent only |
| Equity-to-asset ratio | 42.5% | Parent only |
| Capital stock | ¥2.1 billion | Parent only |
| Payout ratio | 3.8% | Parent only |
| Basic earnings (loss) per share | 15.87 yen | Parent only |
| Net assets per share | 219.83 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 346 people | Consolidated |
| Number of employees | 346 people | Consolidated |
| Average length of service (years) | 17.4 years | Parent only |
| Average annual salary | ¥5.54 million | Parent only |
| Average age (years) | 47.9 years old | Parent only |
| Number of employees | 11 people | Parent only |
| Number of employees | 11 people | Parent only |
| Number of employees | 11 people | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Discounted trade notes receivable | ¥54.47 million | Consolidated |
| Trade notes receivable transferred by endorsement | ¥0.3 billion | Consolidated |
| Average number of temporary employees | 89 people | Consolidated |
| Average number of temporary employees | 89 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Write-downs of inventories | ¥25.13 million | Consolidated |
| Negative goodwill before offsetting | ¥26.80 million | Consolidated |
| Number of consolidated subsidiaries | 11 companies | Consolidated |
| Discounted trade notes receivable | ¥28.39 million | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 31,698,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 98,200 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 10 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 9 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.6 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.6 billion | Consolidated |
| Number of shares | 45,099,320 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 70.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 98,200 shares | Consolidated |
| Number of voting rights | 449,339 units | Consolidated |
| Carrying amount on the balance sheet | ¥9.9 billion | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Total shareholder return | 135.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.6 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥60.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥20.00 million | Consolidated |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0.01 million | Consolidated |
| Revenue | ¥-58.87 million | Consolidated |
| Revenue | ¥-3,000 | Consolidated |
| Revenue | ¥6,000 | Consolidated |
| Change in average annual salary from the previous year | -11.9% | Parent only |
| Revenue | ¥58.87 million | Parent only |
| Revenue | ¥-0.01 million | Parent only |
Balance sheet (131 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥3.25 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥5.0 billion | Consolidated |
| Work in process | ¥77.15 million | Consolidated |
| Leasehold right | ¥0.3 billion | Consolidated |
| Retained earnings | ¥8.7 billion | Consolidated |
| Raw materials | ¥0.3 billion | Consolidated |
| Notes receivable - trade | ¥82.67 million | Consolidated |
| Notes receivable - trade | ¥1.2 billion | Consolidated |
| Merchandise | ¥4.99 million | Consolidated |
| Non-current liabilities | ¥10.9 billion | Consolidated |
| Non-current assets | ¥29.7 billion | Consolidated |
| Land | ¥7.9 billion | Consolidated |
| Accounts receivable - trade | ¥1.1 billion | Consolidated |
| Provision for warranties for completed construction | ¥27.39 million | Consolidated |
| Buildings and structures | ¥3.0 billion | Consolidated |
| Investments and other assets | ¥21.0 billion | Consolidated |
| Investment securities | ¥9.9 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥8.4 billion | Consolidated |
| Advances received on construction contracts in progress | ¥8.02 million | Consolidated |
| Costs on uncompleted construction contracts | ¥1.0 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥12.0 billion | Consolidated |
| Inventories | ¥5.9 billion | Consolidated |
| Inventories | ¥5.9 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.5 billion | Consolidated |
| Current liabilities | ¥3.8 billion | Consolidated |
| Current assets | ¥9.6 billion | Consolidated |
| Accumulated depreciation | ¥-3.8 billion | Consolidated |
| Goodwill | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥-21.30 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥1.8 billion | Consolidated |
| Cash and deposits | ¥1.8 billion | Consolidated |
| Short-term loans payable | ¥1.2 billion | Consolidated |
| Net assets | ¥24.6 billion | Consolidated |
| Net assets | ¥24.6 billion | Consolidated |
| Total assets | ¥39.3 billion | Consolidated |
| Deferred tax liabilities | ¥2.2 billion | Consolidated |
| Deferred tax assets | ¥34.75 million | Consolidated |
| Treasury stock | ¥-20.75 million | Consolidated |
| Finished goods | ¥0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥5.0 billion | Consolidated |
| Negative goodwill | ¥26.80 million | Consolidated |
| Liabilities | ¥14.8 billion | Consolidated |
| Liabilities and net assets | ¥39.3 billion | Consolidated |
| Real estate for sale | ¥4.3 billion | Consolidated |
| Supplies | ¥38.73 million | Consolidated |
| Allowance for doubtful accounts | ¥-33.63 million | Consolidated |
| Allowance for doubtful accounts | ¥-42.17 million | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥2.1 billion | Consolidated |
| Provision for bonuses | ¥22.11 million | Consolidated |
| Remeasurements of defined benefit plans | ¥-1.76 million | Consolidated |
| Net defined benefit liability | ¥17.10 million | Consolidated |
| Long-term loans payable | ¥8.4 billion | Consolidated |
| Long-term loans receivable | ¥0.6 billion | Consolidated |
| Shares of subsidiaries and associates | ¥10.2 billion | Consolidated |
| Non-controlling interests | ¥7.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.1 billion | Consolidated |
| Other | ¥3.64 million | Parent only |
| Other | ¥2.88 million | Parent only |
| Other | ¥18.90 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥10.62 million | Parent only |
| Valuation difference on available-for-sale securities | ¥4.5 billion | Parent only |
| Other capital surplus | ¥8,000 | Parent only |
| Work in process | ¥42.41 million | Parent only |
| Investments in capital | ¥2.02 million | Parent only |
| Retained earnings | ¥2.4 billion | Parent only |
| Advances received | ¥24.51 million | Parent only |
| Prepaid expenses | ¥0.99 million | Parent only |
| Advance payments trade | ¥1.00 million | Parent only |
| Raw materials | ¥0.1 billion | Parent only |
| Notes receivable - trade | ¥48.40 million | Parent only |
| Merchandise | ¥1.49 million | Parent only |
| Non-current liabilities | ¥7.2 billion | Parent only |
| Non-current assets | ¥14.4 billion | Parent only |
| Land | ¥1.8 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥1.28 million | Parent only |
| Buildings, net | ¥34.93 million | Parent only |
| Investments and other assets | ¥12.5 billion | Parent only |
| Real estate for investment net | ¥87.52 million | Parent only |
| Investment securities | ¥9.9 billion | Parent only |
| Notes payable trade | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥1.9 billion | Parent only |
| Income taxes payable | ¥9.44 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥5.4 billion | Parent only |
| Inventories | ¥0.5 billion | Parent only |
| Inventories | ¥0.5 billion | Parent only |
| Structures, net | ¥1.03 million | Parent only |
| Machinery and equipment, net | ¥35.79 million | Parent only |
| Current liabilities | ¥6.1 billion | Parent only |
| Current assets | ¥8.9 billion | Parent only |
| Intangible assets | ¥10.62 million | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Short-term loans payable | ¥4.8 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥6.3 billion | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Total assets | ¥23.3 billion | Parent only |
| Deferred tax liabilities | ¥2.0 billion | Parent only |
| Retained earnings brought forward | ¥2.4 billion | Parent only |
| Treasury stock | ¥-20.75 million | Parent only |
| Finished goods | ¥29.96 million | Parent only |
| Valuation and translation adjustments | ¥4.5 billion | Parent only |
| Liabilities | ¥13.4 billion | Parent only |
| Liabilities and net assets | ¥23.3 billion | Parent only |
| Real estate for sale | ¥0.3 billion | Parent only |
| Accounts payable - trade | ¥20.29 million | Parent only |
| Allowance for doubtful accounts | ¥-5.25 million | Parent only |
| Capital surplus | ¥1.0 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥2.1 billion | Parent only |
| Provision for bonuses | ¥2.11 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥9.38 million | Parent only |
| Long-term loans payable | ¥5.2 billion | Parent only |
| Long term accounts payable other | ¥7.92 million | Parent only |
| Shares of subsidiaries and associates | ¥2.5 billion | Parent only |
| Deposits received | ¥22.25 million | Parent only |
| Current portion of long-term loans payable | ¥0.7 billion | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥97.71 million | Consolidated |
| Other | ¥40.75 million | Consolidated |
| Other comprehensive income | ¥2.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥2.2 billion | Consolidated |
| Dividends from surplus | ¥-26.53 million | Consolidated |
| Comprehensive income | ¥4.8 billion | Consolidated |
| Interest income | ¥17.78 million | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥1.3 billion | Consolidated |
| Non-operating income | ¥1.2 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.91 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Cost of sales | ¥3.2 billion | Consolidated |
| Gross profit (loss) | ¥3.7 billion | Consolidated |
| Net sales | ¥6.9 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥2.3 billion | Consolidated |
| Net income (loss) | ¥2.3 billion | Consolidated |
| Gain on sales of investment securities | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.9 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥22.61 million | Consolidated |
| Commission fees | ¥0.3 billion | Consolidated |
| Traveling and transportation expenses | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥17.72 million | Consolidated |
| Impairment loss | ¥6,000 | Consolidated |
| Extraordinary income | ¥0.5 billion | Consolidated |
| Extraordinary loss | ¥-4,000 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥2.7 billion | Consolidated |
| Income (loss) before income taxes | ¥2.7 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated |
| Salaries and allowances | ¥0.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0.10 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.2 billion | Consolidated |
| Amortization of negative goodwill | ¥9.74 million | Consolidated |
| Amortization of negative goodwill | ¥9.74 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.4 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥75.08 million | Consolidated |
| Provision for bonuses | ¥2.17 million | Consolidated |
| Retirement benefit expenses | ¥3.72 million | Consolidated |
| Change of scope of consolidation | ¥0.2 billion | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.6 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.6 billion | Consolidated |
| Other | ¥4.47 million | Parent only |
| Other | ¥10.18 million | Parent only |
| Dividends from surplus | ¥-27.00 million | Parent only |
| Interest income | ¥90.16 million | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Total | ¥0.7 billion | Parent only |
| Ending merchandise and finished goods | ¥0.4 billion | Parent only |
| Beginning merchandise and finished goods | ¥0.4 billion | Parent only |
| Operating income | ¥0.3 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Rents | ¥5.01 million | Parent only |
| Cost of sales | ¥0.3 billion | Parent only |
| Gross profit (loss) | ¥0.5 billion | Parent only |
| Net sales | ¥0.8 billion | Parent only |
| Cost of purchased goods | ¥53.73 million | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Cost of products manufactured | ¥0.3 billion | Parent only |
| Directors' compensations | ¥18.84 million | Parent only |
| Gain on sales of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥35.21 million | Parent only |
| Income taxes - current | ¥2.23 million | Parent only |
| Income taxes | ¥22.18 million | Parent only |
| Income taxes - deferred | ¥19.96 million | Parent only |
| Depreciation | ¥0.27 million | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥10.05 million | Parent only |
| Taxes and dues | ¥35.82 million | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥16.23 million | Parent only |
| Purchase of treasury stock | ¥-0.10 million | Parent only |
| Selling, general and administrative expenses | ¥0.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-1.58 million | Parent only |
| Provision for bonuses | ¥3.44 million | Parent only |
| Loss on sale of shares of subsidiaries and associates | ¥10.06 million | Parent only |
| Advisory fee | ¥68.69 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥5.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥3.1 billion | Consolidated |
| Total changes during the period | ¥2.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥2.2 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-16.74 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-52.84 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.91 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-11.62 million | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-0.12 million | Consolidated |
| Subtotal | ¥1.2 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.41 million | Consolidated |
| Payments for guarantee deposits | ¥-1.25 million | Consolidated |
| Decrease (increase) in other investments | ¥30.30 million | Consolidated |
| Purchase of investment securities | ¥-0.6 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.9 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.4 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.9 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.09 million | Consolidated |
| Decrease in consumption taxes payable | ¥11.30 million | Consolidated |
| Decrease (increase) in inventories | ¥-40.30 million | Consolidated |
| Income taxes paid | ¥-0.5 billion | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Impairment loss | ¥6,000 | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Redemption of bonds | ¥-10.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.10 million | Consolidated |
| Amortization of negative goodwill | ¥-9.74 million | Consolidated |
| Payments of loans receivable | ¥-0.4 billion | Consolidated |
| Collection of loans receivable | ¥0.3 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥73.50 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-4.24 million | Consolidated |
| Dividends | ¥-26.53 million | Consolidated |
| Proceeds from long term loans payable | ¥1.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.2 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-0.3 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-0.2 billion | Consolidated |
| Proceeds from guarantee deposits received | ¥0.20 million | Consolidated |
| Repayments of guarantee deposits received | ¥-0.25 million | 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 | 1 | Parent only | Disclosed |
| Number of employees | 346 | Consolidated | Disclosed |
| Net assets | ¥24.6 billion | Consolidated | Disclosed |
| Net sales | ¥6.9 billion | Consolidated | Disclosed |
| Operating income | ¥1.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.2 billion | Consolidated | Disclosed |
| Net income | ¥1.7 billion | Consolidated | Disclosed |
| Total assets | ¥39.3 billion | Consolidated | Disclosed |
| Operating margin | 18.7% | Consolidated | Calculated |
| Net margin | 25.1% | Consolidated | Calculated |
| Sales per employee | 19865624 yen | Consolidated | Calculated |
| Total asset turnover | 0.17 times | Consolidated | Calculated |
| Net assets to total assets | 62.5% | Consolidated | Calculated |