CGS
CGS HOLDINGS INC.
Company highlights
The largest segment by revenue is CAD, CAM system, etc. business, at 83.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CGS
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| CAD, CAM system, etc. business | ¥4.1 billion | 83.0% | ¥3.5 billion | ¥0.2 billion | 71.2% | 5.9% | ¥0.2 billion |
| Mold manufacturing business | ¥0.8 billion | 17.0% | ¥0.4 billion | ¥98.61 million | 28.8% | 11.6% | ¥-3.79 million |
| Total of the businesses | ¥5.0 billion | 100.0% | ¥0.3 billion | 100.0% | |||
Revenue and profit
CGS
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Research and development expenses | ¥0.7 billion | Consolidated |
| Payrolls and allowances | ¥0.6 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Retirement benefit expenses | ¥46.23 million | Consolidated | |
| Legal welfare expenses | ¥42.59 million | Parent only | |
| Rent expenses | ¥34.09 million | Parent only | |
| Depreciation | ¥11.15 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.1 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated | |
| Operating income | ¥0.3 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
CGS
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Research and development expenses ¥0.7 billion
- Payrolls and allowances ¥0.6 billion
- Directors' compensations ¥0.2 billion
- Retirement benefit expenses ¥0.0 billion
- Legal welfare expenses ¥0.0 billion
- Rent expenses ¥0.0 billion
- Other (not itemized) ¥1.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
CGS
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
CGS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥3.7B | ¥4.4B | ¥3.8B | ¥3.9B | ¥5.0B |
| Year on year (%) | +1.6% | +18.1% | -13.5% | +2.7% | +26.9%◆ |
| Ordinary income (loss) | ¥0.4B | ¥0.5B | ¥0.2B | ¥0.2B | ¥0.4B |
| Change from prior year | +142.4% | +35.6% | -70.5% | +46.4% | +75.8% |
| Ordinary income (loss) as a share of Net sales | 10.1% | 11.6% | 3.9% | 5.6% | 7.8% |
| Change (percentage points) | +5.9 points◆ | +1.5 points | -7.6 points◆ | +1.7 points | +2.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2013Ordinary income (loss) as a share of revenue +2.6 points
- 2015Ordinary income (loss) as a share of revenue +3.8 points
- 2018Ordinary income (loss) as a share of revenue -2.9 points
- 2020Ordinary income (loss) as a share of revenue -3.6 points
- 2021Ordinary income (loss) as a share of revenue +5.9 points
- 2023Ordinary income (loss) as a share of revenue -7.6 points
- 2025Net sales year on year +26.9%, Ordinary income (loss) as a share of revenue +2.2 points
CGS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
CGS
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 | ¥3.7 billion | ¥4.4 billion | ¥3.8 billion | ¥3.9 billion | ¥5.0 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.5 billion | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.3 billion | ¥68.37 million | ¥0.1 billion | ¥0.3 billion |
| Comprehensive income | ¥0.3 billion | ¥0.4 billion | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion |
| Net assets | ¥2.9 billion | ¥3.1 billion | ¥3.1 billion | ¥3.2 billion | ¥3.5 billion |
| Total assets | ¥5.4 billion | ¥5.7 billion | ¥5.6 billion | ¥6.0 billion | ¥7.1 billion |
| Net assets per share | 294.62 yen | 320.49 yen | 323.54 yen | 335.77 yen | 353.83 yen |
| Basic earnings (loss) per share | 23.04 yen | 30.92 yen | 7.2 yen | 12.83 yen | 27.78 yen |
| Equity-to-asset ratio | 52.2% | 53.1% | 55.0% | 52.8% | 47.2% |
| Return on equity | 8.1% | 10.1% | 2.2% | 3.9% | 8.1% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥0.4 billion | ¥89.38 million | ¥0.2 billion | ¥0.3 billion |
| Net cash provided by (used in) investing activities | ¥-52.40 million | ¥-80.69 million | ¥-0.1 billion | ¥-0.1 billion | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥-62.99 million | ¥-0.1 billion | ¥-0.2 billion | ¥-0.1 billion | ¥-0.1 billion |
| Cash and cash equivalents | ¥2.7 billion | ¥3.0 billion | ¥2.8 billion | ¥2.8 billion | ¥2.8 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.1 billion | ¥3.2 billion | ¥3.1 billion | ¥3.3 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.4 billion | ¥0.2 billion | ¥0.3 billion | ¥18.65 million |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥30.33 million |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 9,801,549 shares | 9,801,549 shares | 9,801,549 shares | 9,801,549 shares | 9,801,549 shares |
| Net assets | ¥2.5 billion | ¥2.7 billion | ¥2.8 billion | ¥2.9 billion | ¥2.9 billion |
| Total assets | ¥4.8 billion | ¥5.1 billion | ¥5.1 billion | ¥5.3 billion | ¥4.1 billion |
| Net assets per share | 267.3 yen | 283.28 yen | 292.62 yen | 308.29 yen | 300.73 yen |
| Dividend per share | 10 yen | 13 yen | 10 yen | 10 yen | 10 yen |
| Basic earnings (loss) per share | 22.23 yen | 25.37 yen | 16.58 yen | 20.15 yen | 3.19 yen |
| Equity-to-asset ratio | 52.4% | 52.9% | 55.0% | 55.3% | 69.2% |
| Return on equity | 8.6% | 9.2% | 5.8% | 6.7% | 1.0% |
| Payout ratio | 45.0% | 51.2% | 60.3% | 49.6% | 313.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥10 | Could not be retrieved | 313.3% | |
| FY ending 12/2024 | ¥10 | Could not be retrieved | 49.6% | |
| FY ending 12/2023 | ¥10 | Could not be retrieved | 60.3% | |
| FY ending 12/2022 | ¥13 | Could not be retrieved | 51.2% | |
| FY ending 12/2021 | ¥10 | Could not be retrieved | 45.0% | |
| FY ending 12/2020 | ¥7 | Could not be retrieved | 113.2% | |
| FY ending 12/2019 | ¥10 | Could not be retrieved | 53.4% | |
| FY ending 12/2018 | ¥10 | Could not be retrieved | 104.3% | |
| FY ending 12/2017 | ¥13 | Could not be retrieved | 24.4% | |
| FY ending 12/2016 | ¥10 | Could not be retrieved | 55.6% | |
| FY ending 12/2015 | ¥10 | Could not be retrieved | 36.9% | |
| FY ending 12/2014 | ¥7 | Could not be retrieved | 26.6% | |
| FY ending 12/2013 | ¥7 | Could not be retrieved | 46.3% | |
| FY ending 12/2012 | ¥5 | Could not be retrieved | 43.6% |
CGS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CGS
Unit %Source Annual securities reports
- Financial institutions7.80%
- Securities firms2.00%
- Other corporations25.50%
- Foreign holders (institutions)4.40%
- Foreign holders (individuals)0.30%
- Individuals and others60.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社山口クリエイト | 17.23% | 1,672,000 |
| 2 | 日本生命保険相互会社(常任代理人日本マスタートラスト信託銀行株式会社) | 4.73% | 459,000 |
| 3 | CGSグループ従業員持株会 | 3.34% | 324,000 |
| 4 | リズム株式会社 | 3.31% | 322,000 |
| 5 | 稲田 清春 | 3.02% | 293,000 |
| 6 | 山口 修司 | 3.02% | 293,000 |
| 7 | アイビー投資事業有限責任組合無限責任組合員 株式会社アイビー | 2.25% | 219,000 |
| 8 | 株式会社日本カストディ銀行(信託口) | 2.06% | 200,000 |
| 9 | JP JPMSE LUX RE CITIGROUP GLOBAL MARKETS L EQ CO(常任代理人株式会社三菱UFJ銀行) | 1.88% | 182,000 |
| 10 | 乗田工業株式会社 | 1.54% | 149,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 12/2025 | ¥0.7 billion |
| FY ending 12/2020 | ¥0.6 billion |
Revenue scale in the same industry
CGS
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
- … 207 companies
- 211 TAMAGAWAFY Oct 2025 ¥5.6B
- 212 MATSUO ELECTRICFY Mar 2026 ¥5.1B
- 213 CGSThis companyFY Dec 2025 ¥5.0B
- 214 THine ElectronicsFY Dec 2025 ¥4.6B
- 215 LEADER ELECTRONICSFY Mar 2026 ¥4.2B
- … 24 companies
Workforce information
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) | ¥34.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥1.76 million |
| Non-audit fees (this year, network firms) | ¥6.18 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: 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 | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Net sales | ¥5.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Cash and cash equivalents | ¥2.8 billion | Consolidated |
| Net assets | ¥3.5 billion | Consolidated |
| Ordinary income (loss) | ¥0.4 billion | Consolidated |
| Total assets | ¥7.1 billion | Consolidated |
| Return on equity | 8.1% | Consolidated |
| Equity-to-asset ratio | 47.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | 27.78 yen | Consolidated |
| Net assets per share | 353.83 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥1.0 billion | Parent only |
| Net income (loss) | ¥30.33 million | Parent only |
| Total number of issued shares (common stock) | 9,801,549 shares | Parent only |
| Net assets | ¥2.9 billion | Parent only |
| Ordinary income (loss) | ¥18.65 million | Parent only |
| Total assets | ¥4.1 billion | Parent only |
| Return on equity | 1.0% | Parent only |
| Equity-to-asset ratio | 69.2% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 313.3% | Parent only |
| Basic earnings (loss) per share | 3.19 yen | Parent only |
| Net assets per share | 300.73 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 299 people | Consolidated |
| Number of employees | 299 people | Consolidated |
| Average length of service (years) | 14.3 years | Parent only |
| Average annual salary | ¥5.61 million | Parent only |
| Average age (years) | 42.8 years old | Parent only |
| Number of employees | 16 people | Parent only |
| Number of employees | 16 people | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,116,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 100,100 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 |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥99.97 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥1,000 | Consolidated |
| Number of shares | 9,801,549 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.0% | Consolidated |
| Shareholding ratio | 42.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 100,100 shares | Consolidated |
| Number of voting rights | 96,974 units | Consolidated |
| Carrying amount on the balance sheet | ¥3.70 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 133.8% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Write-downs of inventories | ¥0.06 million | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Total return on the share price index | 213.2% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.7 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥34.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥1.76 million | Consolidated |
| Fees for audit and attestation services - total | ¥34.50 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥1.76 million | Consolidated |
| Fees for non-audit services - reporting company | ¥2.35 million | Consolidated |
| Fees for non-audit services - total | ¥6.18 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥3.83 million | Consolidated |
Balance sheet (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥7.51 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Software | ¥13.64 million | Consolidated |
| Work in process | ¥19.22 million | Consolidated |
| Life insurance funds | ¥0.7 billion | Consolidated |
| Retained earnings | ¥2.6 billion | Consolidated |
| Prepaid expenses | ¥0.5 billion | Consolidated |
| Raw materials and supplies | ¥1.85 million | Consolidated |
| Notes receivable - trade | ¥23.03 million | Consolidated |
| Notes receivable - trade | ¥0.5 billion | Consolidated |
| Merchandise and finished goods | ¥20.00 million | Consolidated |
| Non-current liabilities | ¥1.7 billion | Consolidated |
| Non-current assets | ¥2.9 billion | Consolidated |
| Land | ¥71.10 million | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Contract liabilities | ¥1.2 billion | Consolidated |
| Buildings and structures | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥35.88 million | Consolidated |
| Investments and other assets | ¥2.2 billion | Consolidated |
| Real estate for investment net | ¥0.3 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥3.1 billion | Consolidated |
| Inventories | ¥41.07 million | Consolidated |
| Machinery, equipment and vehicles | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥30.38 million | Consolidated |
| Current liabilities | ¥1.9 billion | Consolidated |
| Current assets | ¥4.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.8 billion | Consolidated |
| Cash and deposits | ¥2.8 billion | Consolidated |
| Net assets | ¥3.5 billion | Consolidated |
| Net assets | ¥3.5 billion | Consolidated |
| Total assets | ¥7.1 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥3.6 billion | Consolidated |
| Liabilities and net assets | ¥7.1 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.06 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.48 million | Consolidated |
| Capital surplus | ¥0.1 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥15.47 million | Consolidated |
| Net defined benefit liability | ¥1.4 billion | Consolidated |
| Net defined benefit asset | ¥17.47 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.2 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥5.25 million | Parent only |
| Other | ¥12.05 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥7.51 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥0.7 billion | Parent only |
| Life insurance funds | ¥0.7 billion | Parent only |
| Retained earnings | ¥1.5 billion | Parent only |
| Unearned revenue | ¥5.80 million | Parent only |
| Prepaid expenses | ¥6.86 million | Parent only |
| Non-current liabilities | ¥1.2 billion | Parent only |
| Non-current assets | ¥2.6 billion | Parent only |
| Land | ¥71.10 million | Parent only |
| Buildings | ¥0.1 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥35.88 million | Parent only |
| Investments and other assets | ¥2.4 billion | Parent only |
| Real estate for investment | ¥0.3 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Lease and guarantee deposits | ¥18.99 million | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes refund receivable | ¥35.30 million | Parent only |
| Accrued expenses | ¥10.57 million | Parent only |
| Accounts payable - other | ¥17.35 million | Parent only |
| Shareholders' equity | ¥2.7 billion | Parent only |
| Structures | ¥0.53 million | Parent only |
| Current liabilities | ¥45.78 million | Parent only |
| Current assets | ¥1.5 billion | Parent only |
| Intangible assets | ¥7.51 million | Parent only |
| Cash and deposits | ¥1.3 billion | Parent only |
| Net assets | ¥2.9 billion | Parent only |
| Net assets | ¥2.9 billion | Parent only |
| Total assets | ¥4.1 billion | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥1.5 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥1.3 billion | Parent only |
| Liabilities and net assets | ¥4.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.69 million | Parent only |
| Capital surplus | ¥0.8 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Provision for retirement benefits | ¥6.56 million | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.5 billion | Parent only |
Statement of income (74 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.50 million | Consolidated |
| Other | ¥3.65 million | Consolidated |
| Other comprehensive income | ¥0.01 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-6.13 million | Consolidated |
| Real estate rent | ¥96.19 million | Consolidated |
| Rent expenses on real estates | ¥68.60 million | Consolidated |
| Dividends from surplus | ¥-96.01 million | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥15.54 million | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥73.08 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Cost of sales | ¥1.9 billion | Consolidated |
| Gross profit (loss) | ¥3.1 billion | Consolidated |
| Net sales | ¥5.0 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥0.82 million | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥72.08 million | Consolidated |
| Income taxes - deferred | ¥-48.33 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥6.14 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥7.33 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-18.78 million | Consolidated |
| Research and development expenses | ¥0.7 billion | Consolidated |
| Research and development expenses | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.4 billion | Consolidated |
| Ordinary income | ¥0.4 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.6 billion | Consolidated |
| Disposal of treasury stock | ¥31.30 million | Consolidated |
| Purchase of treasury stock | ¥-31.30 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.7 billion | Consolidated |
| Retirement benefit expenses | ¥46.23 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥48.30 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥52.02 million | Consolidated |
| Other | ¥3.97 million | Parent only |
| Other | ¥4.66 million | Parent only |
| Real estate rent | ¥0.1 billion | Parent only |
| Rent expenses on real estates | ¥68.60 million | Parent only |
| Dividends from surplus | ¥-96.01 million | Parent only |
| Interest income | ¥2.18 million | Parent only |
| Dividend income | ¥65.99 million | Parent only |
| Operating income | ¥-90.36 million | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥74.44 million | Parent only |
| Cost of sales | ¥0.2 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥1.0 billion | Parent only |
| Net income (loss) | ¥30.33 million | Parent only |
| Net income (loss) | ¥30.33 million | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥1.18 million | Parent only |
| Traveling expenses and transportation expenses | ¥35.92 million | Parent only |
| Income taxes - current | ¥6.25 million | Parent only |
| Income taxes | ¥-11.67 million | Parent only |
| Income taxes - deferred | ¥-17.92 million | Parent only |
| Legal welfare expenses | ¥42.59 million | Parent only |
| Depreciation | ¥11.15 million | Parent only |
| Research and development expenses | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥18.65 million | Parent only |
| Ordinary income | ¥18.65 million | Parent only |
| Payrolls and allowances | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥31.30 million | Parent only |
| Purchase of treasury stock | ¥-31.30 million | Parent only |
| Selling, general and administrative expenses | ¥0.9 billion | Parent only |
| Rent expenses | ¥34.09 million | Parent only |
| Retirement benefit expenses | ¥13.72 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 | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥-71.81 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-6.13 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-7.88 million | Consolidated |
| Other | ¥-62.95 million | Consolidated |
| Other | ¥1,000 | Consolidated |
| Other non operating expenses income | ¥62.95 million | Consolidated |
| Amortization of goodwill | ¥15.69 million | Consolidated |
| Repayments of finance lease obligations | ¥-3.08 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥34.88 million | Consolidated |
| Payments for contributions in insurance fund | ¥-61.83 million | Consolidated |
| Interest expenses paid | ¥-0.82 million | Consolidated |
| Interest and dividends income received | ¥16.06 million | Consolidated |
| Interest and dividend income | ¥-15.54 million | Consolidated |
| Rent income | ¥-96.19 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-46.31 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.2 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥75.02 million | Consolidated |
| Payments into time deposits | ¥-8.00 million | Consolidated |
| Subtotal | ¥0.3 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥5.73 million | Consolidated |
| Purchase of investment securities | ¥-99.97 million | Consolidated |
| Interest expenses | ¥0.82 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥5.69 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-41.16 million | Consolidated |
| Purchase of property plant and equipment | ¥-77.27 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥61.70 million | Consolidated |
| Decrease (increase) in inventories | ¥22.53 million | Consolidated |
| Income taxes paid | ¥-63.35 million | Consolidated |
| Depreciation | ¥77.14 million | Consolidated |
| Purchase of intangible assets | ¥-0.23 million | Consolidated |
| Regarding purchase of treasury stock | ¥-31.30 million | Consolidated |
| Proceeds from sales of treasury stock | ¥31.30 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.15 million | Consolidated |
| Proceeds from rent income | ¥96.19 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥15.47 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-55.32 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥37.01 million | Consolidated |
| Dividends | ¥-95.72 million | Consolidated |
| Collection of long-term loans receivable | ¥5.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-15.37 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥5.73 million | Consolidated |
| Revenue | ¥37.13 million | Parent only |
| Revenue | ¥5.73 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 299 | Consolidated | Disclosed |
| Net assets | ¥3.5 billion | Consolidated | Disclosed |
| Net sales | ¥5.0 billion | Consolidated | Disclosed |
| Operating income | ¥0.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.4 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥7.1 billion | Consolidated | Disclosed |
| Operating margin | 6.9% | Consolidated | Calculated |
| Net margin | 5.3% | Consolidated | Calculated |
| Sales per employee | 16662639 yen | Consolidated | Calculated |
| Total asset turnover | 0.7 times | Consolidated | Calculated |
| Net assets to total assets | 49.3% | Consolidated | Calculated |