Ubiteq
Ubiteq,INC.
Company highlights
The largest segment by revenue is IoT, at 78.6% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Ubiteq
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| IoT | ¥1.0 billion | 78.6% | ¥0.8 billion | ¥0.3 billion | 27.0% | ¥57.61 million |
| Entrusted development | ¥0.2 billion | 12.9% | ¥0.2 billion | ¥-11.40 million | -6.8% | ¥-1.71 million |
| Entrusted manufacturing | ¥0.1 billion | 8.5% | ¥0.2 billion | ¥37.02 million | 33.4% | ¥50.38 million |
| Total of the businesses | ¥1.3 billion | 100.0% | ||||
Revenue and profit
Ubiteq
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.2 billion | Consolidated |
| Other | ¥95.81 million | Consolidated | |
| Commission fees | ¥86.87 million | Consolidated | |
| Directors' compensations | ¥41.97 million | Consolidated | |
| Rents | ¥33.32 million | Consolidated | |
| Research and development expenses | ¥17.72 million | Consolidated | |
| Retirement benefit expenses | ¥3.59 million | Consolidated | |
| Depreciation | ¥0.18 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.5 billion | Consolidated |
| Ordinary income | ¥51.70 million | Consolidated | |
| Net income | ¥49.66 million | Consolidated | |
| Operating income | ¥49.37 million | Consolidated |
Ubiteq
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Salaries and allowances ¥0.2 billion
- Other ¥0.1 billion
- Commission fees ¥0.1 billion
- Directors' compensations ¥0.0 billion
- Rents ¥0.0 billion
- Research and development expenses ¥0.0 billion
- Other (not itemized) ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Ubiteq
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
Ubiteq
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥1.2B | ¥1.0B | ¥1.0B | ¥1.2B | ¥1.3B |
| Year on year (%) | -9.3% | -15.9% | +3.1% | +21.6%◆ | +5.5% |
| Ordinary income (loss) | -¥0.2B | -¥0.2B | -¥0.2B | -¥0.2B | ¥0.1B |
| Change from prior year | 1.50x | 1.11x | 1.07x | 0.68x | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | -17.6% | -23.1% | -24.1% | -13.4% | 4.0% |
| Change (percentage points) | -6.9 points◆ | -5.6 points◆ | -0.9 points | +10.7 points◆ | +17.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Ordinary income (loss) as a share of revenue -6.6 points, Ordinary income (loss) profit to loss
- 2015Ordinary income (loss) as a share of revenue +3.9 points, Ordinary income (loss) loss to profit
- 2016Net sales year on year -20.4%, Ordinary income (loss) as a share of revenue -3.8 points, Ordinary income (loss) profit to loss
- 2017Ordinary income (loss) as a share of revenue +5.8 points, Ordinary income (loss) loss to profit
- 2020Ordinary income (loss) as a share of revenue -4.1 points
- 2021Net sales year on year -26.8%, Ordinary income (loss) as a share of revenue -13.7 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue -6.9 points
- 2023Ordinary income (loss) as a share of revenue -5.6 points
- 2025Net sales year on year +21.6%, Ordinary income (loss) as a share of revenue +10.7 points
- 2026Ordinary income (loss) as a share of revenue +17.4 points, Ordinary income (loss) loss to profit
Ubiteq
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Ubiteq
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 | ¥1.2 billion | ¥1.0 billion | ¥1.0 billion | ¥1.2 billion | ¥1.3 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥51.70 million |
| Net income (loss) attributable to owners of parent | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.5 billion | ¥49.66 million |
| Comprehensive income | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.5 billion | ¥49.23 million |
| Net assets | ¥2.7 billion | ¥2.4 billion | ¥2.0 billion | ¥1.5 billion | ¥1.6 billion |
| Total assets | ¥2.9 billion | ¥2.6 billion | ¥2.4 billion | ¥1.7 billion | ¥1.8 billion |
| Net assets per share | 176.41 yen | 156.87 yen | 133.59 yen | 100.2 yen | 103.56 yen |
| Basic earnings (loss) per share | -14.23 yen | -19.54 yen | -23.28 yen | -33.39 yen | 3.36 yen |
| Equity-to-asset ratio | 89.1% | 88.3% | 83.6% | 87.1% | 85.1% |
| Return on equity | -7.8% | -11.7% | -16.0% | -28.5% | 3.3% |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | ¥-90.17 million | ¥-0.4 billion | ¥35.66 million | ¥0.2 billion |
| Net cash provided by (used in) investing activities | ¥-93.36 million | ¥-0.1 billion | ¥0.3 billion | ¥-0.2 billion | ¥-71.52 million |
| Net cash provided by (used in) financing activities | ¥-0.04 million | ¥-0.01 million | ¥-1,000 | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥1.7 billion | ¥1.5 billion | ¥1.4 billion | ¥1.2 billion | ¥1.4 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.9 billion | ¥0.7 billion | ¥0.8 billion | ¥1.1 billion | ¥1.1 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.2 billion | ¥59.96 million |
| Net income (loss) | ¥-0.2 billion | ¥-0.3 billion | ¥-0.4 billion | ¥-0.5 billion | ¥57.67 million |
| Capital stock | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion |
| Total number of issued shares (common stock) | 14,791,600 shares | 14,791,600 shares | 14,791,600 shares | 14,791,600 shares | 14,791,600 shares |
| Net assets | ¥2.3 billion | ¥2.0 billion | ¥1.7 billion | ¥1.2 billion | ¥1.2 billion |
| Total assets | ¥2.6 billion | ¥2.3 billion | ¥2.0 billion | ¥1.3 billion | ¥1.4 billion |
| Net assets per share | 156.3 yen | 136.39 yen | 112.4 yen | 79.01 yen | 82.92 yen |
| Basic earnings (loss) per share | -13.51 yen | -19.91 yen | -24 yen | -33.38 yen | 3.9 yen |
| Equity-to-asset ratio | 89.9% | 89.0% | 83.4% | 87.4% | 85.1% |
| Return on equity | -8.3% | -13.6% | -19.3% | -34.8% | 4.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2020 | ¥3 | Could not be retrieved | 252.8% | |
| FY ending 6/2019 | ¥3 | Could not be retrieved | 74.3% | |
| FY ending 6/2018 | ¥3 | Could not be retrieved | 40.3% | |
| FY ending 6/2017 | ¥3 | Could not be retrieved | 104.8% | |
| FY ending 6/2016 | ¥3 | Could not be retrieved | Could not be retrieved | |
| FY ending 6/2015 | ¥3 | Could not be retrieved | Could not be retrieved | |
| FY ending 6/2014 | ¥3 | Could not be retrieved | Could not be retrieved | Stock split or share consolidation noted |
| FY ending 6/2013 | ¥300 | Could not be retrieved | 71.8% | |
| FY ending 6/2012 | ¥300 | Could not be retrieved | 65.2% |
Shareholder composition
Share ownership by holder category
Ubiteq
Unit %Source Annual securities reports
- Financial institutions0.05%
- Securities firms14.19%
- Other corporations58.15%
- Foreign holders (institutions)0.56%
- Foreign holders (individuals)0.12%
- Individuals and others26.94%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | オリックス株式会社 | 57.64% | 8,527,200 |
| 2 | 東海東京証券株式会社 | 4.54% | 673,000 |
| 3 | 糸谷 輝夫 | 4.4% | 650,900 |
| 4 | GMOクリック証券株式会社 | 4.04% | 598,700 |
| 5 | 株式会社DMM.com証券 | 2.99% | 442,400 |
| 6 | 株式会社SBI証券 | 1.87% | 276,839 |
| 7 | 後和 信英 | 1.44% | 213,000 |
| 8 | 綾部 利華 | 1.37% | 203,200 |
| 9 | 市嶋 朋子 | 1.01% | 150,000 |
| 10 | 叶 毓菁 | 0.85% | 126,300 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 6/2026 | ¥0.02 million | ¥71.00 million |
| FY ending 6/2025 | ¥0.01 million | ¥0.1 billion |
| FY ending 6/2020 | Could not be retrieved | ¥0.2 billion |
Revenue scale in the same industry
Ubiteq
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
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 普賢監査法人 |
| Audit fees (this year, total) | ¥19.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
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) (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥49.23 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-71.52 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Net assets | ¥1.6 billion | Consolidated |
| Ordinary income (loss) | ¥51.70 million | Consolidated |
| Total assets | ¥1.8 billion | Consolidated |
| Return on equity | 3.3% | Consolidated |
| Equity-to-asset ratio | 85.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥49.66 million | Consolidated |
| Basic earnings (loss) per share | 3.36 yen | Consolidated |
| Net assets per share | 103.56 yen | Consolidated |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥57.67 million | Parent only |
| Total number of issued shares (common stock) | 14,791,600 shares | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Ordinary income (loss) | ¥59.96 million | Parent only |
| Total assets | ¥1.4 billion | Parent only |
| Return on equity | 4.8% | Parent only |
| Equity-to-asset ratio | 85.1% | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Basic earnings (loss) per share | 3.9 yen | Parent only |
| Net assets per share | 82.92 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 78 people | Consolidated |
| Number of employees | 78 people | Consolidated |
| Average length of service (years) | 9.1 years | Parent only |
| Average annual salary | ¥5.68 million | Parent only |
| Average age (years) | 42.7 years old | Parent only |
| Number of employees | 63 people | Parent only |
| Number of employees | 63 people | Parent only |
| Number of employees | 63 people | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥1.3 billion | Consolidated |
| Average number of temporary employees | 5 people | Consolidated |
| Average number of temporary employees | 5 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥71.57 million | Consolidated |
| Write-downs of inventories | ¥2.36 million | Consolidated |
| Depreciation | ¥5.85 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Total return on the share price index | 232.1% | Parent only |
Shares (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 11,861,539 shares | Consolidated |
| Number of shares | 14,791,600 shares | Consolidated |
| Shareholding ratio | 80.2% | Consolidated |
| Number of voting rights | 147,895 units | Consolidated |
| Total shareholder return | 71.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.02 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥71.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥19.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥19.50 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥25.03 million | Consolidated |
| Change in average annual salary from the previous year | -0.6% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥7.09 million | Parent only |
Balance sheet (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥53.78 million | Consolidated |
| Other | ¥53.35 million | Consolidated |
| Other | ¥44.28 million | Consolidated |
| Other | ¥63.59 million | Consolidated |
| Work in process | ¥0.12 million | Consolidated |
| Retained earnings | ¥-65.05 million | Consolidated |
| Raw materials and supplies | ¥55.37 million | Consolidated |
| Merchandise | ¥1.40 million | Consolidated |
| Non-current liabilities | ¥5.08 million | Consolidated |
| Non-current assets | ¥0.1 billion | Consolidated |
| Accounts receivable - trade | ¥0.1 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Contract assets | ¥15.05 million | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.69 million | Consolidated |
| Buildings and structures | ¥32.67 million | Consolidated |
| Investments and other assets | ¥53.78 million | Consolidated |
| Property, plant and equipment | ¥2.69 million | Consolidated |
| Income taxes payable | ¥9.10 million | Consolidated |
| Accounts payable - other | ¥24.96 million | Consolidated |
| Shareholders' equity | ¥1.5 billion | Consolidated |
| Current liabilities | ¥0.2 billion | Consolidated |
| Current assets | ¥1.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-32.67 million | Consolidated |
| Intangible assets | ¥63.59 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Cash and deposits | ¥1.4 billion | Consolidated |
| Net assets | ¥1.6 billion | Consolidated |
| Net assets | ¥1.6 billion | Consolidated |
| Total assets | ¥1.8 billion | Consolidated |
| Total assets | ¥1.8 billion | Consolidated |
| Finished goods | ¥59.42 million | Consolidated |
| Liabilities | ¥0.2 billion | Consolidated |
| Liabilities and net assets | ¥1.8 billion | Consolidated |
| Capital surplus | ¥0.7 billion | Consolidated |
| Capital stock | ¥0.9 billion | Consolidated |
| Provision for bonuses | ¥0.74 million | Consolidated |
| Net defined benefit liability | ¥5.08 million | Consolidated |
| Electronically recorded obligations - operating | ¥13.92 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.42 million | Consolidated |
| Non-controlling interests | ¥32.45 million | Consolidated |
| Other | ¥25.54 million | Parent only |
| Other | ¥0.64 million | Parent only |
| Other | ¥11.37 million | Parent only |
| Software | ¥52.22 million | Parent only |
| Work in process | ¥0.12 million | Parent only |
| Retained earnings | ¥-0.4 billion | Parent only |
| Prepaid expenses | ¥41.68 million | Parent only |
| Raw materials and supplies | ¥55.37 million | Parent only |
| Merchandise | ¥1.40 million | Parent only |
| Non-current liabilities | ¥1.44 million | Parent only |
| Non-current assets | ¥0.4 billion | Parent only |
| Contract liabilities | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥2.32 million | Parent only |
| Buildings | ¥32.67 million | Parent only |
| Investments and other assets | ¥0.4 billion | Parent only |
| Lease and guarantee deposits | ¥28.14 million | Parent only |
| Property, plant and equipment | ¥2.32 million | Parent only |
| Income taxes payable | ¥8.92 million | Parent only |
| Accrued consumption taxes | ¥33.80 million | Parent only |
| Accrued expenses | ¥9.19 million | Parent only |
| Accounts payable - other | ¥24.54 million | Parent only |
| Shareholders' equity | ¥1.2 billion | Parent only |
| Current liabilities | ¥0.2 billion | Parent only |
| Current assets | ¥1.0 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Accumulated depreciation | ¥-32.67 million | Parent only |
| Intangible assets | ¥63.59 million | Parent only |
| Cash and deposits | ¥0.7 billion | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Total assets | ¥1.4 billion | Parent only |
| Retained earnings brought forward | ¥-0.4 billion | Parent only |
| Finished goods | ¥59.42 million | Parent only |
| Liabilities | ¥0.2 billion | Parent only |
| Liabilities and net assets | ¥1.4 billion | Parent only |
| Accounts payable - trade | ¥16.63 million | Parent only |
| Capital surplus | ¥0.7 billion | Parent only |
| Legal capital surplus | ¥0.7 billion | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Provision for retirement benefits | ¥1.44 million | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Electronically recorded obligations - operating | ¥13.92 million | Parent only |
| Electronically recorded monetary claims - operating | ¥0.42 million | Parent only |
| Deposits received | ¥4.16 million | Parent only |
Statement of income (74 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥95.81 million | Consolidated |
| Comprehensive income | ¥49.23 million | Consolidated |
| Interest income | ¥0.90 million | Consolidated |
| Guaranty money income | ¥1.51 million | Consolidated |
| Operating income | ¥49.37 million | Consolidated |
| Operating income | ¥49.37 million | Consolidated |
| Non-operating income | ¥3.02 million | Consolidated |
| Non-operating expenses | ¥0.69 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.05 million | Consolidated |
| Rents | ¥33.32 million | Consolidated |
| Cost of sales | ¥0.8 billion | Consolidated |
| Gross profit (loss) | ¥0.5 billion | Consolidated |
| Net sales | ¥1.3 billion | Consolidated |
| Net sales | ¥1.3 billion | Consolidated |
| Net income | ¥49.66 million | Consolidated |
| Net income | ¥49.66 million | Consolidated |
| Net income (loss) | ¥49.23 million | Consolidated |
| Net income (loss) | ¥49.23 million | Consolidated |
| Directors' compensations | ¥41.97 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-71.52 million | Consolidated |
| Commission fees | ¥86.87 million | Consolidated |
| Income taxes - current | ¥2.47 million | Consolidated |
| Income taxes | ¥2.47 million | Consolidated |
| Depreciation | ¥0.18 million | Consolidated |
| Foreign exchange losses | ¥0.69 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.01 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.1 billion | Consolidated |
| Dividend income of life insurance | ¥0.34 million | Consolidated |
| Research and development expenses | ¥17.72 million | Consolidated |
| Research and development expenses | ¥17.72 million | Consolidated |
| Income (loss) before income taxes | ¥51.70 million | Consolidated |
| Income (loss) before income taxes | ¥51.70 million | Consolidated |
| Ordinary income | ¥51.70 million | Consolidated |
| Salaries and allowances | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥49.66 million | Consolidated |
| Selling, general and administrative expenses | ¥0.5 billion | Consolidated |
| Retirement benefit expenses | ¥3.59 million | Consolidated |
| Miscellaneous income | ¥0.22 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.42 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.42 million | Consolidated |
| Interest income | ¥0.74 million | Parent only |
| Rent income | ¥7.09 million | Parent only |
| Guaranty money income | ¥1.51 million | Parent only |
| Rent income | ¥0.63 million | Parent only |
| Total | ¥0.7 billion | Parent only |
| Ending goods | ¥1.40 million | Parent only |
| Beginning goods | ¥9.71 million | Parent only |
| Operating income | ¥57.86 million | Parent only |
| Non-operating income | ¥10.52 million | Parent only |
| Non-operating expenses | ¥8.42 million | Parent only |
| Gain on sales of non-current assets | ¥0.05 million | Parent only |
| Rents | ¥29.15 million | Parent only |
| Cost of sales | ¥0.6 billion | Parent only |
| Gross profit (loss) | ¥0.5 billion | Parent only |
| Net sales | ¥1.1 billion | Parent only |
| Net income (loss) | ¥57.67 million | Parent only |
| Net income (loss) | ¥57.67 million | Parent only |
| Cost of products manufactured | ¥0.6 billion | Parent only |
| Directors' compensations | ¥35.21 million | Parent only |
| Commission fees | ¥83.00 million | Parent only |
| Income taxes - current | ¥2.29 million | Parent only |
| Income taxes | ¥2.29 million | Parent only |
| Depreciation | ¥0.63 million | Parent only |
| Depreciation | ¥0.12 million | Parent only |
| Foreign exchange losses | ¥0.69 million | Parent only |
| Research and development expenses | ¥17.72 million | Parent only |
| Income (loss) before income taxes | ¥59.96 million | Parent only |
| Ordinary income | ¥59.96 million | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Ending finished goods cos | ¥59.42 million | Parent only |
| Beginning finished goods cos | ¥79.17 million | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Miscellaneous income | ¥0.49 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥49.23 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.42 million | Consolidated |
| Total changes during the period | ¥57.67 million | Parent only |
Statement of cash flows (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.16 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-2.19 million | Consolidated |
| Interest received | ¥0.75 million | Consolidated |
| Interest income | ¥-0.90 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.05 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥40.51 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥69.19 million | Consolidated |
| Subtotal | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-3.45 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.05 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-27.42 million | Consolidated |
| Decrease (increase) in inventories | ¥51.26 million | Consolidated |
| Income taxes paid | ¥-2.32 million | Consolidated |
| Income taxes refund | ¥1.36 million | Consolidated |
| Depreciation | ¥5.85 million | Consolidated |
| Foreign exchange loss (gain) | ¥-0.01 million | Consolidated |
| Purchase of intangible assets | ¥-68.12 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.14 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Number of employees | 78 | Consolidated | Disclosed |
| Net assets | ¥1.6 billion | Consolidated | Disclosed |
| Net sales | ¥1.3 billion | Consolidated | Disclosed |
| Operating income | ¥49.37 million | Consolidated | Disclosed |
| Ordinary income | ¥51.70 million | Consolidated | Disclosed |
| Net income | ¥49.66 million | Consolidated | Disclosed |
| Total assets | ¥1.8 billion | Consolidated | Disclosed |
| Operating margin | 3.8% | Consolidated | Calculated |
| Net margin | 3.8% | Consolidated | Calculated |
| Sales per employee | 16719718 yen | Consolidated | Calculated |
| Total asset turnover | 0.72 times | Consolidated | Calculated |
| Net assets to total assets | 86.9% | Consolidated | Calculated |