TVE
TVE Co.,Ltd.
Company highlights
The largest segment by revenue is Valve, at 67.9% of the total.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TVE
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Valve | ¥6.8 billion | 67.9% | ¥8.0 billion | ¥1.2 billion | 18.2% | ¥1.9 billion |
| 電気設備関連事業 | ¥1.7 billion | 17.5% | ¥1.8 billion | ¥0.3 billion | 17.3% | ¥0.3 billion |
| 製鋼事業 | ¥1.5 billion | 14.7% | ¥1.2 billion | ¥-41.06 million | -2.8% | ¥-0.2 billion |
| Total of the businesses | ¥10.0 billion | 100.0% | ||||
Revenue and profit
TVE
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.7 billion | Consolidated |
| Miscellaneous expenses | ¥0.4 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Sales commission | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.1 billion | Consolidated | |
| Legal welfare expenses | ¥0.1 billion | Consolidated | |
| Provision for bonuses | ¥88.66 million | Consolidated | |
| Traveling and transportation expenses | ¥57.88 million | Consolidated | |
| Rents | ¥41.72 million | Consolidated | |
| Packing and transportation expenses | ¥39.84 million | Consolidated | |
| Depreciation | ¥36.05 million | Parent only | |
| Provision for directors' bonuses | ¥35.41 million | Consolidated | |
| Retirement benefit expenses | ¥31.23 million | Consolidated | |
| Entertainment expenses | ¥18.27 million | Consolidated | |
| Amortization of goodwill | ¥6.73 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.5 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated | |
| Operating income | ¥0.6 billion | Consolidated |
TVE
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Salaries and allowances ¥0.7 billion
- Miscellaneous expenses ¥0.4 billion
- Directors' compensations ¥0.2 billion
- Sales commission ¥0.2 billion
- Research and development expenses ¥0.1 billion
- Legal welfare expenses ¥0.1 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
TVE
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
TVE
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥10.5B | ¥8.5B | ¥9.4B | ¥11.2B | ¥10.2B |
| Year on year (%) | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.8B | ¥0.0B | ¥0.5B | ¥1.1B | ¥0.7B |
| Change from prior year | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 7.4% | 0.3% | 5.7% | 10.1% | 7.1% |
| Change (percentage points) | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed | comparison basis not confirmed |
TVE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TVE
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 | ¥10.5 billion | ¥8.5 billion | ¥9.4 billion | ¥11.2 billion | ¥10.2 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥27.78 million | ¥0.5 billion | ¥1.1 billion | ¥0.7 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥-60.49 million | ¥0.4 billion | ¥0.7 billion | ¥0.6 billion |
| Comprehensive income | ¥0.7 billion | ¥-29.73 million | ¥0.7 billion | ¥1.2 billion | ¥1.0 billion |
| Net assets | ¥9.4 billion | ¥9.3 billion | ¥10.0 billion | ¥11.0 billion | ¥11.9 billion |
| Total assets | ¥12.3 billion | ¥13.0 billion | ¥14.1 billion | ¥15.1 billion | ¥15.9 billion |
| Net assets per share | 4,083.02 yen | 3,988.26 yen | 4,263.27 yen | 4,709.67 yen | 5,091.38 yen |
| Basic earnings (loss) per share | 198.75 yen | -26.2 yen | 186.27 yen | 308.37 yen | 254.85 yen |
| Equity-to-asset ratio | 75.9% | 71.7% | 70.9% | 73.1% | 75.0% |
| Return on equity | 5.0% | -0.6% | 4.5% | 6.9% | 5.2% |
| Net cash provided by (used in) operating activities | ¥2.8 billion | ¥-0.4 billion | ¥1.1 billion | ¥1.8 billion | ¥27.41 million |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-0.8 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-3.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.4 billion |
| Cash and cash equivalents | ¥5.1 billion | ¥4.1 billion | ¥4.7 billion | ¥5.9 billion | ¥2.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥9.8 billion | ¥7.1 billion | ¥7.5 billion | ¥9.0 billion | ¥8.0 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥-69.53 million | ¥0.4 billion | ¥0.8 billion | ¥0.5 billion |
| Net income (loss) | ¥0.5 billion | ¥-0.1 billion | ¥0.3 billion | ¥0.6 billion | ¥0.5 billion |
| Capital stock | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion |
| Total number of issued shares (common stock) | 2,678,600 shares | 2,461,600 shares | 2,461,600 shares | 2,461,600 shares | 2,461,600 shares |
| Net assets | ¥9.1 billion | ¥9.0 billion | ¥9.6 billion | ¥10.4 billion | ¥11.1 billion |
| Total assets | ¥12.1 billion | ¥13.5 billion | ¥13.1 billion | ¥13.9 billion | ¥15.0 billion |
| Net assets per share | 3,987.93 yen | 3,877.31 yen | 4,092.28 yen | 4,458.92 yen | 4,733.96 yen |
| Dividend per share | 40 yen | 50 yen | 40 yen | 60 yen | 40 yen |
| Interim dividend per share | 20 yen | 25 yen | 15 yen | 20 yen | 20 yen |
| Basic earnings (loss) per share | 200.9 yen | -52.67 yen | 112.47 yen | 238.27 yen | 194.93 yen |
| Equity-to-asset ratio | 75.9% | 66.8% | 72.8% | 75.0% | 74.1% |
| Return on equity | 5.2% | -1.3% | 2.8% | 5.6% | 4.2% |
| Payout ratio | 19.9% | -94.9% | 35.6% | 25.2% | 20.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥40 | ¥20 | 20.5% | |
| FY ending 9/2024 | ¥60 | ¥20 | 25.2% | |
| FY ending 9/2023 | ¥40 | ¥15 | 35.6% | |
| FY ending 9/2022 | ¥50 | ¥25 | -94.9% | |
| FY ending 9/2021 | ¥40 | ¥20 | 19.9% | |
| FY ending 9/2020 | ¥45 | ¥20 | 15.0% | |
| FY ending 9/2019 | ¥40 | ¥15 | 12.3% | |
| FY ending 9/2018 | ¥35 | ¥15 | 17.9% | |
| FY ending 9/2017 | ¥30 | ¥15 | 77.4% | |
| FY ending 9/2016 | ¥30 | ¥15 | 40.1% | |
| FY ending 9/2015 | ¥40 | Could not be retrieved | 14.3% | |
| FY ending 9/2014 | ¥15 | Could not be retrieved | Could not be retrieved | |
| FY ending 9/2013 | ¥30 | Could not be retrieved | Could not be retrieved | |
| FY ending 9/2012 | ¥60 | ¥30 | 487.8% |
TVE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TVE
Unit %Source Annual securities reports
- Financial institutions3.69%
- Securities firms3.93%
- Other corporations50.57%
- Foreign holders (institutions)9.24%
- Foreign holders (individuals)0.02%
- Individuals and others32.55%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 西華産業株式会社 | 21.54% | 505,400 |
| 2 | 株式会社UH Partners 2 | 7.83% | 183,700 |
| 3 | 株式会社UH Partners 3 | 7.57% | 177,700 |
| 4 | 光通信株式会社 | 7.31% | 171,400 |
| 5 | 株式会社エスアイエル | 5.27% | 123,700 |
| 6 | TOA取引先持株会 | 4.33% | 101,500 |
| 7 | 株式会社日本カストディ銀行(信託口) | 2.58% | 60,600 |
| 8 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 2.56% | 59,942 |
| 9 | 株式会社SBI証券 | 2.37% | 55,492 |
| 10 | BNYM RE BNYMLB RE GPP CLIENT MONEY AND ASSETS AC(常任代理人 株式会社三菱UFJ銀行) | 1.38% | 32,300 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 9/2025 | ¥0.1 billion | ¥3.9 billion |
| FY ending 9/2020 | ¥0.1 billion | ¥0.4 billion |
Revenue scale in the same industry
TVE
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
- … 166 companies
- 170 KOKEN BORING MACHINEFY Mar 2025 ¥10.6B
- 171 YoshitakeFY Mar 2026 ¥10.3B
- 172 TVEThis companyFY Sep 2025 ¥10.2B
- 173 GENERAL PACKERFY Jul 2025 ¥10.1B
- 174 NIPPON GEARFY Mar 2026 ¥9.9B
- … 47 companies
Workforce information
Women 11.4 yrs Average length of service by gender
Women 63 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 363 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
9.9 hours |
| Annual paid leave taken |
81.2% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 3.4% |
| Share of board members who are women | 20% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 3,954 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥36.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥3.00 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 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥27.41 million | Consolidated |
| Net sales | ¥10.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.2 billion | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net assets | ¥11.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.7 billion | Consolidated |
| Total assets | ¥15.9 billion | Consolidated |
| Return on equity | 5.2% | Consolidated |
| Equity-to-asset ratio | 75.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 254.85 yen | Consolidated |
| Net assets per share | 5,091.38 yen | Consolidated |
| Dividend per share | 40 yen | Parent only |
| Net sales | ¥8.0 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Total number of issued shares (common stock) | 2,461,600 shares | Parent only |
| Net assets | ¥11.1 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥15.0 billion | Parent only |
| Return on equity | 4.2% | Parent only |
| Equity-to-asset ratio | 74.1% | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Payout ratio | 20.5% | Parent only |
| Interim dividend per share | 20 yen | Parent only |
| Basic earnings (loss) per share | 194.93 yen | Parent only |
| Net assets per share | 4,733.96 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 400 people | Consolidated |
| Number of employees | 400 people | Consolidated |
| Wage gap between men and women (all employees) | 71.1% | Parent only |
| Average length of service (years) | 15 years | Parent only |
| Average length of service months | 7 months | Parent only |
| Average annual salary | ¥6.47 million | Parent only |
| Average age (years) | 43 years old | Parent only |
| Average age months | 3 months | Parent only |
| Number of employees | 300 people | Parent only |
| Number of employees | 300 people | Parent only |
| Number of employees | 300 people | Parent only |
| Wage gap between men and women (regular employees) | 75.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 82.7% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Scope1 greenhouse gas emissions | 16,989 t-CO2e | Consolidated |
| Gross scope 3 greenhouse gas emissions | 12,831 t-CO2e | Consolidated |
| Net sales to external customers | ¥10.2 billion | Consolidated |
| Average number of temporary employees | 76 people | Consolidated |
| Average number of temporary employees | 76 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.9 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 53 people | Parent only |
| Average number of temporary employees | 53 people | Parent only |
| Average number of temporary employees | 53 people | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 3.3% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,471,734 shares | Consolidated |
| Total number of shares held treasury shares etc | 115,600 shares | 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 | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 2,461,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.7% | Consolidated |
| Shareholding ratio | 62.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 115,600 shares | Consolidated |
| Number of voting rights | 23,410 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.62 million | Consolidated |
| Carrying amount on the balance sheet | ¥2.3 billion | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Total shareholder return | 152.3% | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 16,982 | Consolidated |
| Revenue | ¥2.75 million | Consolidated |
| Revenue | ¥17.77 million | Consolidated |
| Revenue | ¥17.77 million | Consolidated |
| Revenue | ¥2.75 million | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.9 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥36.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥36.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
Balance sheet (130 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥16.02 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥25.89 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.4 billion | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Goodwill | ¥42.04 million | Consolidated |
| Goodwill | ¥42.04 million | Consolidated |
| Software | ¥0.1 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥42.57 million | Consolidated |
| Lease assets | ¥30.27 million | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Work in process | ¥1.6 billion | Consolidated |
| Retained earnings | ¥7.2 billion | Consolidated |
| Raw materials and supplies | ¥0.5 billion | Consolidated |
| Notes receivable - trade | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥2.2 billion | Consolidated |
| Provision for loss on order received | ¥0.5 billion | Consolidated |
| Merchandise and finished goods | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥1.4 billion | Consolidated |
| Non-current assets | ¥8.6 billion | Consolidated |
| Land | ¥3.6 billion | Consolidated |
| Accounts receivable - trade | ¥2.0 billion | Consolidated |
| Contract liabilities | ¥66.67 million | Consolidated |
| Contract assets | ¥29.41 million | Consolidated |
| Buildings and structures, net | ¥1.0 billion | Consolidated |
| Construction in progress | ¥9.61 million | Consolidated |
| Provision for directors' bonuses | ¥35.41 million | Consolidated |
| Investments and other assets | ¥2.6 billion | Consolidated |
| Investment securities | ¥2.3 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.5 billion | Consolidated |
| Property, plant and equipment | ¥5.7 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥10.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.7 billion | Consolidated |
| Current liabilities | ¥2.6 billion | Consolidated |
| Current assets | ¥7.4 billion | Consolidated |
| Accumulated depreciation | ¥-7.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥98.43 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Cash and deposits | ¥2.4 billion | Consolidated |
| Net assets | ¥11.9 billion | Consolidated |
| Net assets | ¥11.9 billion | Consolidated |
| Total assets | ¥15.9 billion | Consolidated |
| Total assets | ¥15.9 billion | Consolidated |
| Deferred tax liabilities | ¥0.4 billion | Consolidated |
| Deferred tax assets | ¥34.34 million | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥1.5 billion | Consolidated |
| Liabilities | ¥4.0 billion | Consolidated |
| Liabilities and net assets | ¥15.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.59 million | Consolidated |
| Capital surplus | ¥1.7 billion | Consolidated |
| Capital stock | ¥1.7 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥2.52 million | Consolidated |
| Net defined benefit liability | ¥0.7 billion | Consolidated |
| Long-term loans payable | ¥25.00 million | Consolidated |
| Electronically recorded obligations - operating | ¥0.2 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.4 billion | Consolidated |
| Customer relationship | ¥75.52 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥9.86 million | Parent only |
| Other | ¥34.57 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥25.02 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.4 billion | Parent only |
| Other capital surplus | ¥2.1 billion | Parent only |
| Software | ¥0.1 billion | Parent only |
| Lease obligations | ¥0.3 billion | Parent only |
| Lease obligations | ¥41.09 million | Parent only |
| Lease assets | ¥27.30 million | Parent only |
| Lease assets, net | ¥0.3 billion | Parent only |
| Work in process | ¥1.5 billion | Parent only |
| Investments in capital | ¥0.69 million | Parent only |
| Retained earnings | ¥5.2 billion | Parent only |
| Raw materials and supplies | ¥0.5 billion | Parent only |
| Notes receivable - trade | ¥0.1 billion | Parent only |
| Provision for loss on order received | ¥0.5 billion | Parent only |
| Merchandise and finished goods | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥1.6 billion | Parent only |
| Non-current assets | ¥9.0 billion | Parent only |
| Land | ¥3.5 billion | Parent only |
| Accounts receivable - trade | ¥1.7 billion | Parent only |
| Contract liabilities | ¥44.52 million | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings, net | ¥0.8 billion | Parent only |
| Construction in progress | ¥9.61 million | Parent only |
| Provision for directors' bonuses | ¥35.41 million | Parent only |
| Investments and other assets | ¥3.4 billion | Parent only |
| Investment securities | ¥2.3 billion | Parent only |
| Notes payable trade | ¥11.55 million | Parent only |
| Property, plant and equipment | ¥5.4 billion | Parent only |
| Income taxes payable | ¥66.56 million | Parent only |
| Accrued expenses | ¥94.42 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥9.7 billion | Parent only |
| Structures, net | ¥70.36 million | Parent only |
| Machinery and equipment, net | ¥0.7 billion | Parent only |
| Current liabilities | ¥2.2 billion | Parent only |
| Current assets | ¥6.0 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥1.4 billion | Parent only |
| Net assets | ¥11.1 billion | Parent only |
| Net assets | ¥11.1 billion | Parent only |
| Total assets | ¥15.0 billion | Parent only |
| Deferred tax liabilities | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥5.2 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥1.4 billion | Parent only |
| Liabilities | ¥3.9 billion | Parent only |
| Liabilities and net assets | ¥15.0 billion | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-31.48 million | Parent only |
| Capital surplus | ¥2.9 billion | Parent only |
| Legal capital surplus | ¥0.8 billion | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Vehicles, net | ¥0.65 million | Parent only |
| Provision for retirement benefits | ¥0.7 billion | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long-term loans receivable | ¥53.33 million | Parent only |
| Shares of subsidiaries and associates | ¥1.0 billion | Parent only |
| Electronically recorded obligations - operating | ¥0.2 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.4 billion | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥6.73 million | Consolidated |
| Amortization of goodwill | ¥6.73 million | Consolidated |
| Entertainment expenses | ¥18.27 million | Consolidated |
| Gain on sales of scraps1 | ¥3.37 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥1.0 billion | Consolidated |
| Interest income | ¥2.63 million | Consolidated |
| Rental income | ¥11.62 million | Consolidated |
| Dividend income | ¥56.98 million | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥13.27 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥27.41 million | Consolidated |
| Loss on disposal of noncurrent assets | ¥18.69 million | Consolidated |
| Gain on sales of non-current assets | ¥0.58 million | Consolidated |
| Rents | ¥41.72 million | Consolidated |
| Cost of sales | ¥7.6 billion | Consolidated |
| Gross profit (loss) | ¥2.5 billion | Consolidated |
| Net sales | ¥10.2 billion | Consolidated |
| Net sales | ¥10.2 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥35.41 million | Consolidated |
| Gain on sales of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.2 billion | Consolidated |
| Interest expenses | ¥7.63 million | Consolidated |
| Commission fees | ¥1.01 million | Consolidated |
| Traveling and transportation expenses | ¥57.88 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥0.83 million | Consolidated |
| Legal welfare expenses | ¥0.1 billion | Consolidated |
| Foreign exchange losses | ¥3.69 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥7.17 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥18.69 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥4.48 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-3.5 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated |
| Salaries and allowances | ¥0.7 billion | Consolidated |
| Disposal of treasury stock | ¥9.69 million | Consolidated |
| Purchase of treasury stock | ¥-0.11 million | Consolidated |
| Packing and transportation expenses | ¥39.84 million | Consolidated |
| Subsidy income | ¥45.61 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Sales commission | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.9 billion | Consolidated |
| Provision for bonuses | ¥88.66 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥31.23 million | Consolidated |
| Miscellaneous income | ¥21.67 million | Consolidated |
| Other | ¥0.93 million | Consolidated |
| Miscellaneous expenses | ¥0.4 billion | Consolidated |
| Gain on sales of scraps1 | ¥3.37 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥2.61 million | Parent only |
| Rental income | ¥9.10 million | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥0.2 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥12.11 million | Parent only |
| Loss on disposal of noncurrent assets | ¥21.98 million | Parent only |
| Gain on sales of non-current assets | ¥0.13 million | Parent only |
| Cost of sales | ¥6.0 billion | Parent only |
| Gross profit (loss) | ¥2.0 billion | Parent only |
| Net sales | ¥8.0 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Provision for directors' bonuses | ¥35.41 million | Parent only |
| Gain on sales of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥8.00 million | Parent only |
| Commission fees | ¥1.01 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥0.59 million | Parent only |
| Depreciation | ¥36.05 million | Parent only |
| Foreign exchange losses | ¥2.77 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥21.98 million | Parent only |
| Research and development expenses | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥0.6 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries and allowances | ¥0.6 billion | Parent only |
| Disposal of treasury stock | ¥9.69 million | Parent only |
| Purchase of treasury stock | ¥-0.11 million | Parent only |
| Subsidy income | ¥42.69 million | Parent only |
| Sales commission | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥1.7 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥40.30 million | Parent only |
| Provision for bonuses | ¥77.25 million | Parent only |
| Retirement benefit expenses | ¥29.58 million | Parent only |
| Miscellaneous income | ¥10.65 million | Parent only |
| Other | ¥0.33 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Consolidated |
| Total changes during the period | ¥0.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-49.66 million | Consolidated |
| Other | ¥0.27 million | Consolidated |
| Other | ¥-1.00 million | Consolidated |
| Amortization of goodwill | ¥6.73 million | Consolidated |
| Repayments of lease obligations | ¥-32.35 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥15.24 million | Consolidated |
| Proceeds from insurance income | ¥3.81 million | Consolidated |
| Interest expenses paid | ¥-7.34 million | Consolidated |
| Interest and dividends income received | ¥59.13 million | Consolidated |
| Insurance | ¥-3.81 million | Consolidated |
| Interest and dividend income | ¥-59.62 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥0.2 billion | Consolidated |
| Loss (gain) on disposal of non-current assets | ¥18.69 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.58 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥74.66 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-26.41 million | Consolidated |
| Subtotal | ¥0.5 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-29.96 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥0.93 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥7.63 million | Consolidated |
| Purchase of property plant and equipment | ¥-3.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.45 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-13.52 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.2 billion | Consolidated |
| Increase/(decrease) in accounts payable - bonuses | ¥1.46 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.4 billion | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Income taxes refund | ¥10.75 million | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Purchase of intangible assets | ¥-25.69 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-70.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.11 million | Consolidated |
| Proceeds from subsidy income | ¥45.61 million | Consolidated |
| Subsidy income | ¥-45.61 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-6.67 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-53.99 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥1.82 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥27.41 million | Consolidated | Disclosed |
| Dividend per share | 40 | Parent only | Disclosed |
| Number of employees | 400 | Consolidated | Disclosed |
| Net assets | ¥11.9 billion | Consolidated | Disclosed |
| Net sales | ¥10.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.7 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥15.9 billion | Consolidated | Disclosed |
| Operating margin | 5.8% | Consolidated | Calculated |
| Net margin | 5.9% | Consolidated | Calculated |
| Sales per employee | 25459365 yen | Consolidated | Calculated |
| Total asset turnover | 0.64 times | Consolidated | Calculated |
| Net assets to total assets | 75.0% | Consolidated | Calculated |