ディーエムソリューションズ
ディーエムソリューションズ株式会社
Company highlights
The largest segment by revenue is ダイレクトメール事業, at 90.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ディーエムソリューションズ
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 | |
| ダイレクトメール事業 | ¥23.2 billion | 90.6% | ¥18.6 billion | ¥1.5 billion | 87.7% | 6.6% | ¥1.1 billion |
| Apparel | ¥1.3 billion | 5.2% | ¥1.4 billion | ¥68.12 million | 3.9% | 5.1% | ¥52.38 million |
| Internet business | ¥1.1 billion | 4.1% | ¥1.2 billion | ¥0.1 billion | 8.4% | 13.8% | ¥0.2 billion |
| Total of the businesses | ¥25.6 billion | 100.0% | ¥1.7 billion | 100.0% | |||
Revenue and profit
ディーエムソリューションズ
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.2 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated | |
| Advertising expenses | ¥0.3 billion | Consolidated | |
| Legal welfare expenses | ¥0.2 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Bonuses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥43.88 million | Consolidated | |
| Amortization of goodwill | ¥23.78 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥1.18 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥4.0 billion | Consolidated |
| Ordinary income | ¥1.0 billion | Consolidated | |
| Operating income | ¥0.9 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
ディーエムソリューションズ
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.2 billion
- Other ¥0.9 billion
- Advertising expenses ¥0.3 billion
- Legal welfare expenses ¥0.2 billion
- Provision for bonuses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
ディーエムソリューションズ
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
ディーエムソリューションズ
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥16.7B | ¥17.9B | ¥18.2B | ¥21.2B | ¥25.6B |
| Year on year (%) | comparison basis not confirmed | +7.1% | +1.9% | +16.2% | +20.8%◆ |
| Ordinary income (loss) | ¥0.1B | ¥0.5B | ¥0.6B | ¥0.7B | ¥1.0B |
| Change from prior year | comparison basis not confirmed | +370.2% | +20.4% | +19.2% | +41.1% |
| Ordinary income (loss) as a share of Net sales | 0.6% | 2.7% | 3.2% | 3.2% | 3.8% |
| Change (percentage points) | comparison basis not confirmed | +2.1 points◆ | +0.5 points | +0.1 points | +0.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Net sales year on year +26.8%
- 2015Net sales year on year +21.2%
- 2016Net sales year on year +29.0%
- 2021Ordinary income (loss) as a share of revenue +2.9 points
- 2023Ordinary income (loss) as a share of revenue +2.1 points
- 2026Net sales year on year +20.8%
ディーエムソリューションズ
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ディーエムソリューションズ
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 | ¥16.7 billion | ¥17.9 billion | ¥18.2 billion | ¥21.2 billion | ¥25.6 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥0.5 billion | ¥0.6 billion | ¥0.7 billion | ¥1.0 billion |
| Net income (loss) attributable to owners of parent | ¥5.50 million | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion | ¥0.6 billion |
| Comprehensive income | ¥5.50 million | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion | ¥0.6 billion |
| Net assets | ¥2.2 billion | ¥2.5 billion | ¥2.9 billion | ¥3.3 billion | ¥3.9 billion |
| Total assets | ¥5.2 billion | ¥5.6 billion | ¥7.1 billion | ¥8.2 billion | ¥9.8 billion |
| Net assets per share | 754.62 yen | 868.37 yen | 1,020.42 yen | 1,185.97 yen | 1,378.39 yen |
| Basic earnings (loss) per share | 1.98 yen | 113.75 yen | 145.22 yen | 177.71 yen | 231.98 yen |
| Diluted earnings per share | 1.93 yen | 112.1 yen | 141.65 yen | 172.42 yen | 223.26 yen |
| Equity-to-asset ratio | 40.2% | 42.9% | 39.9% | 40.3% | 38.9% |
| Return on equity | 0.3% | 14.0% | 15.3% | 16.1% | 18.0% |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | ¥0.6 billion | ¥0.4 billion | ¥0.7 billion | ¥0.9 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-92.76 million | ¥-1.7 billion | ¥-0.8 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥-0.3 billion | ¥1.2 billion | ¥89.92 million | ¥-0.2 billion |
| Cash and cash equivalents | ¥1.1 billion | ¥1.3 billion | ¥1.3 billion | ¥1.4 billion | ¥1.6 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥15.6 billion | ¥16.8 billion | ¥17.2 billion | ¥19.8 billion | ¥24.2 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥0.4 billion | ¥0.5 billion | ¥0.6 billion | ¥0.9 billion |
| Net income (loss) | ¥54.36 million | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | ¥0.6 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 2,810,000 shares | 2,810,000 shares | 2,836,000 shares | 2,849,000 shares | 2,851,000 shares |
| Net assets | ¥2.2 billion | ¥2.5 billion | ¥2.9 billion | ¥3.3 billion | ¥3.8 billion |
| Total assets | ¥5.2 billion | ¥5.6 billion | ¥7.1 billion | ¥8.0 billion | ¥9.5 billion |
| Net assets per share | 772.26 yen | 877.99 yen | 1,017.4 yen | 1,166.18 yen | 1,342.25 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 12 yen | 23 yen | 36 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 15 yen |
| Basic earnings (loss) per share | 19.63 yen | 105.73 yen | 132.55 yen | 161.01 yen | 215.78 yen |
| Diluted earnings per share | 19.11 yen | 104.2 yen | 129.29 yen | 156.23 yen | 207.68 yen |
| Equity-to-asset ratio | 41.2% | 43.6% | 40.2% | 40.3% | 39.1% |
| Return on equity | 2.6% | 12.8% | 13.9% | 14.8% | 17.2% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 9.1% | 14.3% | 16.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥36 | ¥15 | 16.7% | |
| FY ending 3/2025 | ¥23 | Could not be retrieved | 14.3% | |
| FY ending 3/2024 | ¥12 | Could not be retrieved | 9.1% |
ディーエムソリューションズ
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ディーエムソリューションズ
Unit %Source Annual securities reports
- Financial institutions0.71%
- Securities firms1.80%
- Other corporations9.41%
- Foreign holders (institutions)0.67%
- Foreign holders (individuals)0.01%
- Individuals and others87.40%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 花矢 卓司 | 33.32% | 919,800 |
| 2 | 福村 寛敏 | 20.96% | 578,700 |
| 3 | アセットインクリーズ株式会社 | 9.42% | 260,000 |
| 4 | 中村 剛 | 2.9% | 80,100 |
| 5 | ディーエムソリューションズ社員持株会 | 1.12% | 31,000 |
| 6 | 岩崎 康二 | 1.09% | 30,000 |
| 7 | 株式会社SBI証券 | 1.03% | 28,518 |
| 8 | 松本 和久 | 0.91% | 25,000 |
| 9 | 金子 主税 | 0.89% | 24,700 |
| 10 | 株式会社日本カストディ銀行 | 0.73% | 20,200 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.3 billion |
| FY ending 3/2021 | ¥94.16 million |
Revenue scale in the same industry
ディーエムソリューションズ
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
- … 165 companies
- 169 SOLIZEHoldingsFY Dec 2025 ¥25.8B
- 170 AdventureFY Jun 2026 ¥25.6B
- 171 ディーエムソリューションズThis companyFY Mar 2026 ¥25.6B
- 172 NJSFY Dec 2025 ¥24.9B
- 173 MEIKO NETWORK JAPANFY Aug 2025 ¥24.8B
- … 498 companies
Workforce information
Women 5.2 yrs Average length of service by gender
Women 458 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 618 |
| Average years of service (permanent employees) | 5.9 years |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
19.7 hours |
| Days of paid leave taken (permanent employees) | 8.5 days |
| Childcare leave taken, men |
77.8% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 14.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ふじみ監査法人 |
| Audit fees (this year, total) | ¥21.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated |
| Net sales | ¥25.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Diluted earnings per share | 223.26 yen | Consolidated |
| Cash and cash equivalents | ¥1.6 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Ordinary income (loss) | ¥1.0 billion | Consolidated |
| Total assets | ¥9.8 billion | Consolidated |
| Return on equity | 18.0% | Consolidated |
| Equity-to-asset ratio | 38.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | Consolidated |
| Basic earnings (loss) per share | 231.98 yen | Consolidated |
| Net assets per share | 1,378.39 yen | Consolidated |
| Dividend per share | 36 yen | Parent only |
| Net sales | ¥24.2 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 207.68 yen | Parent only |
| Total number of issued shares (common stock) | 2,851,000 shares | Parent only |
| Net assets | ¥3.8 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥9.5 billion | Parent only |
| Return on equity | 17.2% | Parent only |
| Equity-to-asset ratio | 39.1% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 16.7% | Parent only |
| Interim dividend per share | 15 yen | Parent only |
| Basic earnings (loss) per share | 215.78 yen | Parent only |
| Net assets per share | 1,342.25 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 355 people | Consolidated |
| Number of employees | 355 people | Consolidated |
| Wage gap between men and women (all employees) | 66.5% | Parent only |
| Average length of service (years) | 6.2 years | Parent only |
| Average annual salary | ¥4.93 million | Parent only |
| Average age (years) | 35.1 years old | Parent only |
| Number of employees | 324 people | Parent only |
| Number of employees | 324 people | Parent only |
| Number of employees | 324 people | Parent only |
| Wage gap between men and women (regular employees) | 70.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 87.1% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥25.6 billion | Consolidated |
| Average number of temporary employees | 328 people | Consolidated |
| Average number of temporary employees | 328 people | Consolidated |
| Number of associates accounted for using equity method | 0 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Write-downs of inventories | ¥3.44 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 87.5% | Parent only |
| Average number of temporary employees | 322 people | Parent only |
| Average number of temporary employees | 322 people | Parent only |
| Average number of temporary employees | 322 people | Parent only |
| Total return on the share price index | 104.8% | Parent only |
| Ratio of female employees in managerial positions | 13.1% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,998,018 shares | Consolidated |
| Total number of shares held treasury shares etc | 90,300 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 | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of shares | 2,851,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.2% | Consolidated |
| Shareholding ratio | 72.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 90,300 shares | Consolidated |
| Number of voting rights | 27,595 units | Consolidated |
| Carrying amount on the balance sheet | ¥25.50 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 72.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥21.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥21.50 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | 1.6% | Parent only |
| Revenue | ¥23.2 billion | Parent only |
| Revenue | ¥1.1 billion | Parent only |
| Revenue | ¥20.2 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥21.61 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Software | ¥54.33 million | Consolidated |
| Software in progress | ¥38.65 million | Consolidated |
| Retained earnings | ¥3.2 billion | Consolidated |
| Advances received | ¥50.22 million | Consolidated |
| Notes receivable - trade | ¥75.15 million | Consolidated |
| Merchandise | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥1.8 billion | Consolidated |
| Non-current assets | ¥4.0 billion | Consolidated |
| Land | ¥1.6 billion | Consolidated |
| Accounts receivable - trade | ¥3.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥1.2 billion | Consolidated |
| Buildings and structures, net | ¥0.9 billion | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Investment securities | ¥25.50 million | Consolidated |
| Subscription rights to shares | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥3.1 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥3.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.5 billion | Consolidated |
| Current liabilities | ¥4.1 billion | Consolidated |
| Current assets | ¥5.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥1.6 billion | Consolidated |
| Cash and deposits | ¥1.6 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Total assets | ¥9.8 billion | Consolidated |
| Total assets | ¥9.8 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Liabilities | ¥5.9 billion | Consolidated |
| Liabilities and net assets | ¥9.8 billion | Consolidated |
| Supplies | ¥52.66 million | Consolidated |
| Accounts payable - trade | ¥2.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.35 million | Consolidated |
| Allowance for doubtful accounts | ¥-2.63 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥1.7 billion | Consolidated |
| Non-controlling interests | ¥10.60 million | Consolidated |
| Current portion of long-term loans payable | ¥0.5 billion | Consolidated |
| Other | ¥21.61 million | Parent only |
| Other | ¥3.82 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.98 million | Parent only |
| Software | ¥37.26 million | Parent only |
| Software in progress | ¥38.65 million | Parent only |
| Investments in capital | ¥0.19 million | Parent only |
| Retained earnings | ¥3.1 billion | Parent only |
| Advances received | ¥47.14 million | Parent only |
| Prepaid expenses | ¥69.39 million | Parent only |
| Advance payments trade | ¥71.84 million | Parent only |
| Notes receivable - trade | ¥75.15 million | Parent only |
| Merchandise | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥1.7 billion | Parent only |
| Non-current assets | ¥4.8 billion | Parent only |
| Land | ¥1.6 billion | Parent only |
| Accounts receivable - trade | ¥3.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥95.19 million | Parent only |
| Buildings | ¥1.2 billion | Parent only |
| Buildings, net | ¥0.9 billion | Parent only |
| Investments and other assets | ¥1.6 billion | Parent only |
| Investment securities | ¥25.50 million | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥3.1 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥3.7 billion | Parent only |
| Machinery and equipment | ¥1.1 billion | Parent only |
| Machinery and equipment, net | ¥0.5 billion | Parent only |
| Current liabilities | ¥3.9 billion | Parent only |
| Current assets | ¥4.7 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Accumulated depreciation | ¥-39.92 million | Parent only |
| Intangible assets | ¥75.91 million | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.35 million | Parent only |
| Net assets | ¥3.8 billion | Parent only |
| Net assets | ¥3.8 billion | Parent only |
| Total assets | ¥9.5 billion | Parent only |
| Deferred tax assets | ¥94.28 million | Parent only |
| Retained earnings brought forward | ¥3.1 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Liabilities | ¥5.7 billion | Parent only |
| Liabilities and net assets | ¥9.5 billion | Parent only |
| Supplies | ¥51.98 million | Parent only |
| Accounts payable - trade | ¥2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.35 million | Parent only |
| Allowance for doubtful accounts | ¥-1.28 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Vehicle and delivery equipment | ¥42.30 million | Parent only |
| Vehicles, net | ¥2.38 million | Parent only |
| Long-term loans payable | ¥1.7 billion | Parent only |
| Long-term prepaid expenses | ¥1.25 million | Parent only |
| Shares of subsidiaries and associates | ¥0.8 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Deposits received | ¥18.38 million | Parent only |
| Current portion of long-term loans payable | ¥0.5 billion | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.01 million | Consolidated |
| Other | ¥0.32 million | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Amortization of goodwill | ¥23.78 million | Consolidated |
| Amortization of goodwill | ¥23.78 million | Consolidated |
| Amortization of goodwill | ¥23.78 million | Consolidated |
| Gain on adjustment of account payable | ¥9.93 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Subsidy income | ¥0.93 million | Consolidated |
| Comprehensive income | ¥0.6 billion | Consolidated |
| Interest income | ¥2.78 million | Consolidated |
| Commission fee | ¥2.30 million | Consolidated |
| Dividend income | ¥0.01 million | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Non-operating income | ¥49.37 million | Consolidated |
| Non-operating expenses | ¥20.44 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated |
| Loss on retirement of non-current assets | ¥3.76 million | Consolidated |
| Cost of sales | ¥21.6 billion | Consolidated |
| Gross profit (loss) | ¥4.0 billion | Consolidated |
| Net sales | ¥25.6 billion | Consolidated |
| Net sales | ¥25.6 billion | Consolidated |
| Advertising expenses | ¥0.3 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 | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥40.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥17.11 million | Consolidated |
| Interest expenses | ¥19.57 million | Consolidated |
| Commission fees | ¥0.55 million | Consolidated |
| Issuance of new shares | ¥2.31 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-31.64 million | Consolidated |
| Legal welfare expenses | ¥0.2 billion | Consolidated |
| Depreciation | ¥43.88 million | Consolidated |
| Foreign exchange gains | ¥8.29 million | Consolidated |
| Extraordinary loss | ¥43.76 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.50 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥1.0 billion | Consolidated |
| Salaries and allowances | ¥1.2 billion | Consolidated |
| Purchase of treasury stock | ¥-31.69 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥1.18 million | Consolidated |
| Bonuses | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Other | ¥4.97 million | Parent only |
| Other | ¥0.28 million | Parent only |
| Other | ¥0.8 billion | Parent only |
| Gain on adjustment of account payable | ¥9.93 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Subsidy income | ¥0.93 million | Parent only |
| Interest income | ¥2.83 million | Parent only |
| Commission fee | ¥2.30 million | Parent only |
| Dividend income | ¥2,000 | Parent only |
| Operating income | ¥0.9 billion | Parent only |
| Non-operating income | ¥20.96 million | Parent only |
| Non-operating expenses | ¥18.84 million | Parent only |
| Loss on retirement of non-current assets | ¥2.08 million | Parent only |
| Cost of sales | ¥20.6 billion | Parent only |
| Gross profit (loss) | ¥3.6 billion | Parent only |
| Net sales | ¥24.2 billion | Parent only |
| Advertising expenses | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Loss on valuation of investment securities | ¥40.00 million | Parent only |
| Interest expenses | ¥18.01 million | Parent only |
| Commission fees | ¥0.55 million | Parent only |
| Issuance of new shares | ¥2.31 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-29.50 million | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥32.53 million | Parent only |
| Extraordinary loss | ¥42.08 million | Parent only |
| Income (loss) before income taxes | ¥0.9 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Salaries and allowances | ¥1.0 billion | Parent only |
| Purchase of treasury stock | ¥-31.69 million | Parent only |
| Selling, general and administrative expenses | ¥2.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.18 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 | ¥0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥69.45 million | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥58.85 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.99 million | Consolidated |
| Other | ¥0.16 million | Consolidated |
| Amortization of goodwill | ¥23.78 million | Consolidated |
| Purchase of software | ¥-58.31 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.7 billion | Consolidated |
| Interest expenses paid | ¥-19.57 million | Consolidated |
| Interest and dividends income received | ¥2.80 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-66.19 million | Consolidated |
| Interest and dividend income | ¥-2.80 million | Consolidated |
| Loss on retirement of non-current assets | ¥3.76 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.0 billion | Consolidated |
| Subtotal | ¥1.2 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥40.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-17.11 million | Consolidated |
| Interest expenses | ¥19.57 million | Consolidated |
| Proceeds from refund of leasehold deposits | ¥9.76 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-73.50 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥2.31 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.22 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-11.14 million | Consolidated |
| Share-based payment expenses | ¥58.69 million | Consolidated |
| Decrease (increase) in inventories | ¥-58.47 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.50 million | Consolidated |
| Regarding purchase of treasury stock | ¥-32.24 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.09 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥11.86 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥0.1 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-81.27 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
| Payments of long-term loans receivable | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated | Disclosed |
| Dividend per share | 36 | Parent only | Disclosed |
| Number of employees | 355 | Consolidated | Disclosed |
| Net assets | ¥3.9 billion | Consolidated | Disclosed |
| Net sales | ¥25.6 billion | Consolidated | Disclosed |
| Operating income | ¥0.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.0 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥9.8 billion | Consolidated | Disclosed |
| Operating margin | 3.7% | Consolidated | Calculated |
| Net margin | 2.5% | Consolidated | Calculated |
| Sales per employee | 72000577 yen | Consolidated | Calculated |
| Total asset turnover | 2.61 times | Consolidated | Calculated |
| Net assets to total assets | 40.1% | Consolidated | Calculated |