EBRAINS
EBRAINS,INC.
Company highlights
The annual dividend per share has risen for 7 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
EBRAINS
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 | ¥0.1 billion | Consolidated |
| Directors' compensations | ¥43.23 million | Consolidated | |
| Commission fees | ¥38.49 million | Consolidated | |
| Provision for bonuses | ¥14.68 million | Consolidated | |
| Provision for directors' retirement benefits | ¥10.38 million | Consolidated | |
| Retirement benefit expenses | ¥8.08 million | Consolidated | |
| Depreciation | ¥1.69 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated | |
| Operating income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.4 billion | Consolidated |
EBRAINS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.1 billion
- Directors' compensations ¥0.0 billion
- Commission fees ¥0.0 billion
- Provision for bonuses ¥0.0 billion
- Provision for directors' retirement benefits ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
EBRAINS
Long-term revenue, profit and asset trends
Period 2017 to 2026Source Annual securities reportsDisclosed
EBRAINS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥3.9B | ¥4.3B | ¥4.0B | ¥4.0B | ¥4.0B |
| Year on year (%) | +22.5%◆ | +8.6% | -6.4% | +1.0% | -0.8% |
| Ordinary income (loss) | ¥0.5B | ¥0.7B | ¥0.5B | ¥0.5B | ¥0.6B |
| Change from prior year | +76.2% | +23.4% | -25.0% | -3.0% | +15.8% |
| Ordinary income (loss) as a share of Net sales | 13.5% | 15.4% | 12.3% | 11.8% | 13.8% |
| Change (percentage points) | +4.1 points◆ | +1.9 points | -3.1 points◆ | -0.5 points | +2.0 points |
Fiscal periods marked for changes
- 2020Ordinary income (loss) as a share of revenue -2.2 points
- 2022Net sales year on year +22.5%, Ordinary income (loss) as a share of revenue +4.1 points
- 2024Ordinary income (loss) as a share of revenue -3.1 points
EBRAINS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
EBRAINS
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 | ¥3.9 billion | ¥4.3 billion | ¥4.0 billion | ¥4.0 billion | ¥4.0 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥0.7 billion | ¥0.5 billion | ¥0.5 billion | ¥0.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Comprehensive income | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Net assets | ¥3.8 billion | ¥4.2 billion | ¥4.5 billion | ¥4.8 billion | ¥5.1 billion |
| Total assets | ¥5.2 billion | ¥5.6 billion | ¥5.7 billion | ¥5.9 billion | ¥6.4 billion |
| Net assets per share | 2,512.73 yen | 2,781.38 yen | 2,983.76 yen | 3,171.78 yen | 3,382.52 yen |
| Basic earnings (loss) per share | 228.89 yen | 282.44 yen | 220.06 yen | 207.7 yen | 241.52 yen |
| Equity-to-asset ratio | 73.1% | 74.9% | 79.3% | 81.1% | 80.1% |
| Return on equity | 9.5% | 10.7% | 7.6% | 6.7% | 7.4% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥0.2 billion | ¥0.5 billion | ¥0.4 billion | ¥0.6 billion |
| Net cash provided by (used in) investing activities | ¥2.90 million | ¥-34.74 million | ¥-34.46 million | ¥-3.48 million | ¥-1.0 billion |
| Net cash provided by (used in) financing activities | ¥-65.16 million | ¥-61.22 million | ¥-40.81 million | ¥-57.34 million | ¥-60.36 million |
| Cash and cash equivalents | ¥1.6 billion | ¥1.8 billion | ¥2.2 billion | ¥2.6 billion | ¥2.1 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.8 billion | ¥4.1 billion | ¥3.9 billion | ¥3.9 billion | ¥3.9 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥0.6 billion | ¥0.5 billion | ¥0.5 billion | ¥0.6 billion |
| Net income (loss) | ¥0.3 billion | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 1,536,000 shares | 1,536,000 shares | 1,536,000 shares | 1,536,000 shares | 1,536,000 shares |
| Net assets | ¥3.7 billion | ¥4.0 billion | ¥4.3 billion | ¥4.5 billion | ¥4.9 billion |
| Total assets | ¥5.0 billion | ¥5.4 billion | ¥5.5 billion | ¥5.7 billion | ¥6.1 billion |
| Net assets per share | 2,429.35 yen | 2,669.97 yen | 2,848.55 yen | 3,012.8 yen | 3,219.94 yen |
| Dividend per share | 22 yen | 27 yen | 38 yen | 40 yen | 48 yen |
| Basic earnings (loss) per share | 210.51 yen | 262.57 yen | 204.11 yen | 202.06 yen | 245.25 yen |
| Equity-to-asset ratio | 72.9% | 74.4% | 78.8% | 80.4% | 79.5% |
| Return on equity | 9.0% | 10.3% | 7.4% | 6.9% | 7.9% |
| Payout ratio | 10.5% | 10.3% | 18.6% | 19.8% | 19.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥48 | Could not be retrieved | 19.6% | |
| FY ending 3/2025 | ¥40 | Could not be retrieved | 19.8% | |
| FY ending 3/2024 | ¥38 | Could not be retrieved | 18.6% | |
| FY ending 3/2023 | ¥27 | Could not be retrieved | 10.3% | |
| FY ending 3/2022 | ¥22 | Could not be retrieved | 10.5% | |
| FY ending 3/2021 | ¥18 | Could not be retrieved | 13.8% | |
| FY ending 3/2020 | ¥15 | Could not be retrieved | 11.0% | |
| FY ending 3/2019 | ¥10 | Could not be retrieved | 5.6% | |
| FY ending 3/2018 | ¥10 | Could not be retrieved | 5.6% | |
| FY ending 3/2017 | ¥10 | Could not be retrieved | 9.6% |
EBRAINS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
EBRAINS
Unit %Source Annual securities reports
- Financial institutions0.05%
- Securities firms2.64%
- Other corporations22.19%
- Foreign holders (institutions)2.41%
- Foreign holders (individuals)0.03%
- Individuals and others72.68%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 上村 正人 | 33.18% | 500,700 |
| 2 | カーム有限会社 | 16.57% | 250,000 |
| 3 | 光通信KK投資事業有限責任組合 | 4.67% | 70,400 |
| 4 | 小林 寛子 | 3.98% | 60,000 |
| 5 | 熊谷 尚登 | 2.52% | 38,000 |
| 6 | 株式会社エフティグループ | 2.27% | 34,300 |
| 7 | エブレン社員持株会 | 2.13% | 32,132 |
| 8 | 菊水ホールディングス株式会社 | 1.99% | 30,000 |
| 9 | 上村 和人 | 1.56% | 23,500 |
| 10 | 上村 宏子 | 1.56% | 23,500 |
| 11 | 上村 愛 | 1.56% | 23,500 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | Could not be retrieved | ¥6.00 million |
| FY ending 3/2021 | ¥35.72 million | ¥25.86 million |
Revenue scale in the same industry
EBRAINS
Source Annual securities reports of each company
Electric Appliances: 239 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 SONY GROUPFY Mar 2026 ¥12.5T
- 2 HitachiFY Mar 2026 ¥10.6T
- 3 PanasonicFY Mar 2026 ¥8.0T
- … 211 companies
- 215 LEADER ELECTRONICSFY Mar 2026 ¥4.2B
- 216 Chuo SeisakushoFY Mar 2026 ¥4.0B
- 217 EBRAINSThis companyFY Mar 2026 ¥4.0B
- 218 FUJI ELECTRIC INDUSTRYFY Jan 2026 ¥3.8B
- 219 TAIYO TECHNOLEXFY Dec 2025 ¥3.8B
- … 20 companies
Workforce information
Women 11.8 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 124 |
| Share of managers who are women | 4.8% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥18.48 million |
| Non-audit fees (this year, total) | Not applicable |
| 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: Electric Appliances
“How Prices and Supply Work in Japan's Semiconductor Industry”
Reads the filings of makers of chips and of chip-making and testing equipment for the time lag from order to sales and cash, and for how prices and supply are set.
Electric Appliances companies in this book: Tokyo Electron, ADVANTEST, Lasertec and others (5 in all)
“Ano Gyokai no Shikumi” series, Vol.2 — 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 | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Net sales | ¥4.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.0 billion | Consolidated |
| Cash and cash equivalents | ¥2.1 billion | Consolidated |
| Net assets | ¥5.1 billion | Consolidated |
| Ordinary income (loss) | ¥0.6 billion | Consolidated |
| Total assets | ¥6.4 billion | Consolidated |
| Return on equity | 7.4% | Consolidated |
| Equity-to-asset ratio | 80.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-60.36 million | Consolidated |
| Basic earnings (loss) per share | 241.52 yen | Consolidated |
| Net assets per share | 3,382.52 yen | Consolidated |
| Dividend per share | 48 yen | Parent only |
| Net sales | ¥3.9 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Total number of issued shares (common stock) | 1,536,000 shares | Parent only |
| Net assets | ¥4.9 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥6.1 billion | Parent only |
| Return on equity | 7.9% | Parent only |
| Equity-to-asset ratio | 79.5% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 19.6% | Parent only |
| Basic earnings (loss) per share | 245.25 yen | Parent only |
| Net assets per share | 3,219.94 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 106 people | Consolidated |
| Number of employees | 106 people | Consolidated |
| Average length of service (years) | 13.1 years | Parent only |
| Average annual salary | ¥4.91 million | Parent only |
| Average age (years) | 44.8 years old | Parent only |
| Number of employees | 87 people | Parent only |
| Number of employees | 87 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 30 people | Consolidated |
| Average number of temporary employees | 30 people | Consolidated |
| Write-downs of inventories | ¥-2.85 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 30 people | Parent only |
| Average number of temporary employees | 30 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 4.8% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,086,032 shares | Consolidated |
| Total number of shares held treasury shares etc | 27,000 shares | Consolidated |
| Number of shares | 1,536,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 72.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 27,000 shares | Consolidated |
| Number of voting rights | 15,069 units | Consolidated |
| Total shareholder return | 120.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥6.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥18.48 million | Consolidated |
| Fees for audit and attestation services - total | ¥18.48 million | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥-1.0 billion | Consolidated |
| Change in average annual salary from the previous year | 3.6% | Parent only |
| Revenue | ¥1.0 billion | Parent only |
Balance sheet (122 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.93 million | Consolidated |
| Other | ¥18.20 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥44.22 million | Consolidated |
| Other | ¥9.35 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥8.34 million | Consolidated |
| Other, net | ¥7.06 million | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Life insurance funds | ¥0.3 billion | Consolidated |
| Retained earnings | ¥4.7 billion | Consolidated |
| Raw materials and supplies | ¥0.7 billion | Consolidated |
| Notes and accounts receivable trade | ¥0.6 billion | Consolidated |
| Provision for loss on order received | ¥3.86 million | Consolidated |
| Merchandise and finished goods | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥2.3 billion | Consolidated |
| Land | ¥0.7 billion | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Buildings and structures | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Investment securities | ¥18.82 million | Consolidated |
| Notes and accounts payable - trade | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.9 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥5.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥7.15 million | Consolidated |
| Current liabilities | ¥0.8 billion | Consolidated |
| Current assets | ¥4.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥9.35 million | Consolidated |
| Cash and cash equivalents | ¥2.1 billion | Consolidated |
| Cash and deposits | ¥2.2 billion | Consolidated |
| Net assets | ¥5.1 billion | Consolidated |
| Net assets | ¥5.1 billion | Consolidated |
| Total assets | ¥6.4 billion | Consolidated |
| Deferred tax assets | ¥69.82 million | Consolidated |
| Treasury stock | ¥-26.05 million | Consolidated |
| Valuation and translation adjustments | ¥0.1 billion | Consolidated |
| Liabilities | ¥1.3 billion | Consolidated |
| Liabilities and net assets | ¥6.4 billion | Consolidated |
| Capital surplus | ¥0.1 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥52.23 million | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Electronically recorded obligations - operating | ¥0.4 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.1 billion | Consolidated |
| Other | ¥0.93 million | Parent only |
| Other | ¥15.59 million | Parent only |
| Other | ¥32.66 million | Parent only |
| Other | ¥3.71 million | Parent only |
| Other | ¥0.97 million | Parent only |
| Valuation difference on available-for-sale securities | ¥8.34 million | Parent only |
| Other capital surplus | ¥41.55 million | Parent only |
| Software | ¥8.25 million | Parent only |
| Work in process | ¥0.2 billion | Parent only |
| Life insurance funds | ¥0.3 billion | Parent only |
| General reserve | ¥4.2 billion | Parent only |
| Retained earnings | ¥4.6 billion | Parent only |
| Legal retained earnings | ¥15.28 million | Parent only |
| Prepaid expenses | ¥38.32 million | Parent only |
| Raw materials and supplies | ¥0.7 billion | Parent only |
| Provision for loss on order received | ¥3.86 million | Parent only |
| Merchandise and finished goods | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥2.4 billion | Parent only |
| Land | ¥0.7 billion | Parent only |
| Accounts receivable - trade | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥5.13 million | Parent only |
| Buildings | ¥0.4 billion | Parent only |
| Buildings, net | ¥0.1 billion | Parent only |
| Provision for directors' retirement benefits | ¥0.2 billion | Parent only |
| Investments and other assets | ¥1.5 billion | Parent only |
| Investment securities | ¥18.82 million | Parent only |
| Property, plant and equipment | ¥0.8 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥33.19 million | Parent only |
| Accounts payable - other | ¥19.26 million | Parent only |
| Shareholders' equity | ¥4.9 billion | Parent only |
| Structures | ¥24.32 million | Parent only |
| Structures, net | ¥0.15 million | Parent only |
| Machinery and equipment | ¥81.58 million | Parent only |
| Machinery and equipment, net | ¥4.63 million | Parent only |
| Current liabilities | ¥0.8 billion | Parent only |
| Current assets | ¥3.8 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-24.17 million | Parent only |
| Accumulated depreciation | ¥-76.95 million | Parent only |
| Accumulated depreciation | ¥-2.42 million | Parent only |
| Intangible assets | ¥9.23 million | Parent only |
| Cash and deposits | ¥2.0 billion | Parent only |
| Net assets | ¥4.9 billion | Parent only |
| Net assets | ¥4.9 billion | Parent only |
| Total assets | ¥6.1 billion | Parent only |
| Deferred tax assets | ¥91.55 million | Parent only |
| Retained earnings brought forward | ¥0.4 billion | Parent only |
| Treasury stock | ¥-26.05 million | Parent only |
| Valuation and translation adjustments | ¥8.34 million | Parent only |
| Liabilities | ¥1.3 billion | Parent only |
| Liabilities and net assets | ¥6.1 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Capital surplus | ¥0.1 billion | Parent only |
| Legal capital surplus | ¥95.45 million | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥48.75 million | Parent only |
| Vehicle and delivery equipment | ¥2.42 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥1.02 million | Parent only |
| Long-term loans receivable | ¥1.14 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥82.00 million | Parent only |
| Electronically recorded obligations - operating | ¥0.4 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.1 billion | Parent only |
| Deposits received | ¥8.29 million | Parent only |
Statement of income (74 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.26 million | Consolidated |
| Other comprehensive income | ¥13.93 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥2.84 million | Consolidated |
| Cancellation refund | ¥18.93 million | Consolidated |
| Dividends from surplus | ¥-60.36 million | Consolidated |
| Subsidy income | ¥0.31 million | Consolidated |
| Comprehensive income | ¥0.4 billion | Consolidated |
| Interest income | ¥3.72 million | Consolidated |
| Dividend income | ¥0.55 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥27.78 million | Consolidated |
| Non-operating expenses | ¥7.44 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Cost of sales | ¥3.1 billion | Consolidated |
| Gross profit (loss) | ¥0.9 billion | Consolidated |
| Net sales | ¥4.0 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.4 billion | Consolidated |
| Directors' compensations | ¥43.23 million | Consolidated |
| Provision for directors' retirement benefits | ¥10.38 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.0 billion | Consolidated |
| Interest expenses | ¥0.17 million | Consolidated |
| Commission fees | ¥38.49 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-2.23 million | Consolidated |
| Foreign exchange losses | ¥7.27 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥11.09 million | Consolidated |
| Extraordinary loss | ¥0 | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥5.90 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥0.6 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated |
| Salaries and allowances | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-60.36 million | Consolidated |
| Selling, general and administrative expenses | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥14.68 million | Consolidated |
| Retirement benefit expenses | ¥8.08 million | Consolidated |
| Other | ¥4.24 million | Parent only |
| Cancellation refund | ¥18.93 million | Parent only |
| Dividends from surplus | ¥-60.36 million | Parent only |
| Subsidy income | ¥0.03 million | Parent only |
| Interest income | ¥1.31 million | Parent only |
| Dividend income | ¥0.55 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥25.06 million | Parent only |
| Non-operating expenses | ¥3.78 million | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥3.0 billion | Parent only |
| Gross profit (loss) | ¥0.9 billion | Parent only |
| Net sales | ¥3.9 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Directors' compensations | ¥43.23 million | Parent only |
| Provision for directors' retirement benefits | ¥10.38 million | Parent only |
| Interest expenses | ¥0.17 million | Parent only |
| Commission fees | ¥37.47 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-2.50 million | Parent only |
| Depreciation | ¥1.69 million | Parent only |
| Foreign exchange losses | ¥3.61 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Income (loss) before income taxes | ¥0.6 billion | Parent only |
| Ordinary income | ¥0.6 billion | Parent only |
| Salaries and allowances | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥13.48 million | Parent only |
| Retirement benefit expenses | ¥8.08 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥13.93 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥2.84 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Increase (decrease) in other liabilities | ¥4.01 million | Consolidated |
| Decrease (increase) in other assets | ¥-0.24 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥91.00 million | Consolidated |
| Decrease increase in insurance funds | ¥3.63 million | Consolidated |
| Interest expenses paid | ¥-0.17 million | Consolidated |
| Interest and dividends income received | ¥2.46 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-1.14 million | Consolidated |
| Interest and dividend income | ¥-4.28 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥-1.32 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-20.81 million | Consolidated |
| Payments into time deposits | ¥-31.37 million | Consolidated |
| Subtotal | ¥0.7 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥10.38 million | Consolidated |
| Interest expenses | ¥0.17 million | Consolidated |
| Purchase of property plant and equipment | ¥-4.11 million | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0 | Consolidated |
| Decrease in consumption taxes payable | ¥15.66 million | Consolidated |
| Decrease (increase) in inventories | ¥69.42 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥14.66 million | Consolidated |
| Foreign exchange loss (gain) | ¥0.07 million | Consolidated |
| Purchase of intangible assets | ¥-1.02 million | Consolidated |
| Payments of loans receivable | ¥-0.60 million | Consolidated |
| Collection of loans receivable | ¥0.35 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥2.61 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.69 million | Consolidated |
| Dividends | ¥-60.36 million | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥0.05 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated | Disclosed |
| Dividend per share | 48 | Parent only | Disclosed |
| Number of employees | 106 | Consolidated | Disclosed |
| Net assets | ¥5.1 billion | Consolidated | Disclosed |
| Net sales | ¥4.0 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.6 billion | Consolidated | Disclosed |
| Net income | ¥0.4 billion | Consolidated | Disclosed |
| Total assets | ¥6.4 billion | Consolidated | Disclosed |
| Operating margin | 13.3% | Consolidated | Calculated |
| Net margin | 9.1% | Consolidated | Calculated |
| Sales per employee | 37675802 yen | Consolidated | Calculated |
| Total asset turnover | 0.63 times | Consolidated | Calculated |
| Net assets to total assets | 80.1% | Consolidated | Calculated |