TB GROUP
TB GROUP INC.
Company highlights
The largest segment by revenue is LED&ECO事業, at 63.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TB GROUP
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 | Margin | Last year | |
| LED&ECO事業 | ¥1.6 billion | 63.4% | ¥1.4 billion | ¥62.99 million | 4.1% | ¥3.17 million |
| SA機器事業 | ¥0.9 billion | 36.6% | ¥0.9 billion | ¥-0.1 billion | -16.2% | ¥-0.2 billion |
| Total of the businesses | ¥2.5 billion | 100.0% | ||||
Revenue and profit
TB GROUP
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥0.6 billion | Consolidated |
| Salaries, allowances and bonuses | ¥0.3 billion | Parent only | |
| Business consignment expenses | ¥0.1 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Parent only | |
| Rent expenses on real estates | ¥0.1 billion | Consolidated | |
| Traveling and transportation expenses | ¥55.36 million | Consolidated | |
| Legal welfare expenses | ¥47.81 million | Parent only | |
| Directors' compensations | ¥44.15 million | Parent only | |
| Packing and transportation expenses | ¥27.69 million | Consolidated | |
| Depreciation | ¥18.31 million | Consolidated | |
| Retirement benefit expenses | ¥15.46 million | Consolidated | |
| Provision for bonuses | ¥7.53 million | Consolidated | |
| Promotion expenses | ¥5.92 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated | |
| Operating income | ¥-83.00 million | Consolidated | |
| Ordinary income | ¥-82.10 million | Consolidated |
TB GROUP
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Employees' salaries and compensation ¥0.6 billion
- Salaries, allowances and bonuses ¥0.3 billion
- Business consignment expenses ¥0.1 billion
- Provision of allowance for doubtful accounts ¥0.1 billion
- Rent expenses on real estates ¥0.1 billion
- Traveling and transportation expenses ¥0.1 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
TB GROUP
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
TB GROUP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.4B | ¥2.3B | ¥2.3B | ¥2.3B | ¥2.5B |
| Year on year (%) | -1.4% | -3.1% | -1.8% | +1.1% | +5.6% |
| Ordinary income (loss) | -¥0.2B | -¥0.2B | -¥0.2B | -¥0.2B | -¥0.1B |
| Change from prior year | 0.54x | 1.19x | 0.95x | 0.81x | 0.44x |
| Ordinary income (loss) as a share of Net sales | -8.4% | -10.4% | -10.0% | -8.0% | -3.3% |
| Change (percentage points) | +7.0 points◆ | -1.9 points | +0.4 points | +2.0 points | +4.7 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Ordinary income (loss) as a share of revenue +6.1 points
- 2015Ordinary income (loss) as a share of revenue -5.8 points
- 2016Net sales year on year +30.0%, Ordinary income (loss) as a share of revenue +2.0 points
- 2018Ordinary income (loss) as a share of revenue +2.6 points
- 2019Ordinary income (loss) as a share of revenue -6.5 points
- 2020Ordinary income (loss) as a share of revenue +4.6 points
- 2021Net sales year on year -20.0%, Ordinary income (loss) as a share of revenue -8.9 points
- 2022Ordinary income (loss) as a share of revenue +7.0 points
- 2026Ordinary income (loss) as a share of revenue +4.7 points
TB GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TB GROUP
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 | ¥2.4 billion | ¥2.3 billion | ¥2.3 billion | ¥2.3 billion | ¥2.5 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-82.10 million |
| Net income (loss) attributable to owners of parent | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion |
| Comprehensive income | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.2 billion |
| Net assets | ¥0.8 billion | ¥0.9 billion | ¥0.8 billion | ¥0.6 billion | ¥0.5 billion |
| Total assets | ¥1.6 billion | ¥1.7 billion | ¥1.6 billion | ¥1.6 billion | ¥1.4 billion |
| Net assets per share | 77.56 yen | 70.78 yen | 58.35 yen | 44.2 yen | 34.31 yen |
| Basic earnings (loss) per share | -21.85 yen | -22.94 yen | -17.89 yen | -14.15 yen | -14.03 yen |
| Equity-to-asset ratio | 51.2% | 53.8% | 50.8% | 38.7% | 34.8% |
| Return on equity | -26.4% | -28.8% | -28.7% | -27.6% | -36.0% |
| Net cash provided by (used in) operating activities | ¥-0.3 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.2 billion | ¥7.92 million |
| Net cash provided by (used in) investing activities | ¥-11.14 million | ¥-26.36 million | ¥-26.42 million | ¥-17.03 million | ¥0.1 billion |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥0.4 billion | ¥0.1 billion | ¥0.2 billion | ¥-0.1 billion |
| Cash and cash equivalents | ¥0.4 billion | ¥0.5 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.4 billion | ¥1.3 billion | ¥1.3 billion | ¥1.4 billion | ¥1.6 billion |
| Ordinary income (loss) | ¥-0.1 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.1 billion | ¥-0.1 billion |
| Net income (loss) | ¥-0.1 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.3 billion |
| Capital stock | ¥0.8 billion | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion |
| Total number of issued shares (common stock) | 10,518,000 shares | 13,065,000 shares | 13,996,000 shares | 13,996,000 shares | 13,996,000 shares |
| Net assets | ¥1.0 billion | ¥1.1 billion | ¥1.0 billion | ¥0.8 billion | ¥0.5 billion |
| Total assets | ¥1.4 billion | ¥1.5 billion | ¥1.4 billion | ¥1.4 billion | ¥1.1 billion |
| Net assets per share | 90.78 yen | 80.37 yen | 68.18 yen | 56.14 yen | 37.12 yen |
| Basic earnings (loss) per share | -13.91 yen | -24.55 yen | -16.9 yen | -12.03 yen | -19.16 yen |
| Equity-to-asset ratio | 66.6% | 69.8% | 67.6% | 56.6% | 48.6% |
| Return on equity | -15.1% | -26.8% | -23.6% | -19.4% | -41.1% |
Shareholder composition
Share ownership by holder category
TB GROUP
Unit %Source Annual securities reports
- Financial institutions0.28%
- Securities firms8.04%
- Other corporations13.09%
- Foreign holders (institutions)3.50%
- Foreign holders (individuals)0.32%
- Individuals and others74.77%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 村田 三郎 | 10.67% | 1,491,000 |
| 2 | 株式会社ホスピタルネット | 5.89% | 823,000 |
| 3 | 株式会社ビッグサンズ | 5.05% | 705,000 |
| 4 | 原 信夫 | 3.81% | 532,000 |
| 5 | 楽天証券株式会社 | 2.24% | 313,000 |
| 6 | 株式会社SBI証券 | 1.9% | 265,000 |
| 7 | 久原 須美代 | 1.59% | 222,000 |
| 8 | 北浜IRファンド第3号投資事業有限責任組合 | 1.43% | 200,000 |
| 9 | 木村 敏数 | 1.4% | 196,000 |
| 10 | J.P.MORGAN SECURITIES PLC(常任代理人JPモルガン証券株式会社) | 1.29% | 179,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥10.71 million | ¥20.34 million |
| FY ending 3/2025 | ¥8.35 million | Could not be retrieved |
| FY ending 3/2021 | ¥13.01 million | ¥49.71 million |
| FY ending 3/2020 | ¥14.02 million | Could not be retrieved |
| FY ending 3/2017 | ¥36.94 million | Could not be retrieved |
| FY ending 3/2016 | ¥43.57 million | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| LED&ECO事業 | ¥7.29 million | ¥14.24 million |
| SA機器事業 | ¥3.42 million | ¥6.10 million |
Revenue scale in the same industry
TB GROUP
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
- … 219 companies
- 223 PULSTEC INDUSTRIALFY Mar 2026 ¥2.6B
- 224 inspecFY Apr 2026 ¥2.5B
- 225 TB GROUPThis companyFY Mar 2026 ¥2.5B
- 226 日電工業FY Mar 2026 ¥2.3B
- 227 MEDIA LINKSFY Mar 2026 ¥2.3B
- … 12 companies
Workforce information
Women 16.9 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 50 |
| Annual paid leave taken |
38.9% |
| Share of managers who are women | 10.5% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人まほろば |
| Audit fees (this year, total) | ¥20.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.92 million | Consolidated |
| Net sales | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥0.3 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Ordinary income (loss) | ¥-82.10 million | Consolidated |
| Total assets | ¥1.4 billion | Consolidated |
| Return on equity | -36.0% | Consolidated |
| Equity-to-asset ratio | 34.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | -14.03 yen | Consolidated |
| Net assets per share | 34.31 yen | Consolidated |
| Net sales | ¥1.6 billion | Parent only |
| Net income (loss) | ¥-0.3 billion | Parent only |
| Total number of issued shares (common stock) | 13,996,000 shares | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Ordinary income (loss) | ¥-0.1 billion | Parent only |
| Total assets | ¥1.1 billion | Parent only |
| Return on equity | -41.1% | Parent only |
| Equity-to-asset ratio | 48.6% | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Basic earnings (loss) per share | -19.16 yen | Parent only |
| Net assets per share | 37.12 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 118 people | Consolidated |
| Number of employees | 118 people | Consolidated |
| Wage gap between men and women (all employees) | 70.3% | Parent only |
| Average length of service (years) | 15.8 years | Parent only |
| Average annual salary | ¥4.95 million | Parent only |
| Average age (years) | 47.6 years old | Parent only |
| Number of employees | 48 people | Parent only |
| Number of employees | 48 people | Parent only |
| Number of employees | 48 people | Parent only |
| Wage gap between men and women (regular employees) | 73.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 69.2% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 28 people | Consolidated |
| Average number of temporary employees | 28 people | Consolidated |
| Number of associates accounted for using equity method | 0 companies | Consolidated |
| Write-downs of inventories | ¥8.29 million | Consolidated |
| Number of consolidated subsidiaries | 9 companies | Consolidated |
| Average number of temporary employees | 21 people | Parent only |
| Average number of temporary employees | 21 people | Parent only |
| Average number of temporary employees | 21 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
| Ratio of female employees in managerial positions | 7.4% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,930,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 17,800 shares | Consolidated |
| Number of issues whose number of shares increased shares 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 not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 13,996,942 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 35.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 17,800 shares | Consolidated |
| Number of voting rights | 139,655 units | Consolidated |
| Carrying amount on the balance sheet | ¥8.98 million | Consolidated |
| Carrying amount on the balance sheet | ¥6.60 million | Consolidated |
| Number of issues | 18 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 71.4% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥10.71 million | Consolidated |
| Research and development expenses | ¥10.71 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥20.34 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥20.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥20.00 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥0 | Consolidated |
| Revenue | ¥16.22 million | Consolidated |
| Revenue | ¥49.73 million | Consolidated |
| Change in average annual salary from the previous year | 2.2% | Parent only |
Balance sheet (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥27.90 million | Consolidated |
| Other | ¥47.79 million | Consolidated |
| Other | ¥73.66 million | Consolidated |
| Other | ¥81.63 million | Consolidated |
| Other | ¥22.22 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.88 million | Consolidated |
| Lease assets | ¥7.03 million | Consolidated |
| Lease assets, net | ¥4.80 million | Consolidated |
| Retained earnings | ¥-1.2 billion | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥0.3 billion | Consolidated |
| Merchandise and finished goods | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥0.3 billion | Consolidated |
| Land | ¥16.80 million | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥19.99 million | Consolidated |
| Guarantee deposits | ¥98.86 million | Consolidated |
| Buildings and structures | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥23.62 million | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Investment securities | ¥90.61 million | Consolidated |
| Notes and accounts payable - trade | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥65.22 million | Consolidated |
| Income taxes payable | ¥13.61 million | Consolidated |
| Accrued consumption taxes | ¥17.93 million | Consolidated |
| Accrued expenses | ¥83.17 million | Consolidated |
| Shareholders' equity | ¥0.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥19.04 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥8,000 | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥1.1 billion | Consolidated |
| Accumulated depreciation | ¥-2.23 million | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-19.03 million | Consolidated |
| Intangible assets | ¥22.22 million | Consolidated |
| Cash and cash equivalents | ¥0.3 billion | Consolidated |
| Cash and deposits | ¥0.3 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Total assets | ¥1.4 billion | Consolidated |
| Deferred tax liabilities | ¥1.33 million | Consolidated |
| Treasury stock | ¥-9.37 million | Consolidated |
| Valuation and translation adjustments | ¥2.88 million | Consolidated |
| Liabilities | ¥0.9 billion | Consolidated |
| Liabilities and net assets | ¥1.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-74.69 million | Consolidated |
| Allowance for doubtful accounts | ¥-7.12 million | Consolidated |
| Capital surplus | ¥0.6 billion | Consolidated |
| Capital stock | ¥1.1 billion | Consolidated |
| Provision for bonuses | ¥16.48 million | Consolidated |
| Net defined benefit liability | ¥80.67 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥42.55 million | Consolidated |
| Other | ¥0.38 million | Parent only |
| Other | ¥0.34 million | Parent only |
| Other | ¥72.76 million | Parent only |
| Other | ¥89.34 million | Parent only |
| Other | ¥4.31 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.88 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥12.53 million | Parent only |
| Life insurance funds | ¥39.54 million | Parent only |
| Retained earnings | ¥-1.1 billion | Parent only |
| Raw materials and supplies | ¥0.1 billion | Parent only |
| Merchandise and finished goods | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥0.1 billion | Parent only |
| Non-current assets | ¥0.2 billion | Parent only |
| Land | ¥23.86 million | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥17.70 million | Parent only |
| Guarantee deposits | ¥36.20 million | Parent only |
| Buildings, net | ¥21.92 million | Parent only |
| Investments and other assets | ¥94.29 million | Parent only |
| Investment securities | ¥90.26 million | Parent only |
| Notes payable trade | ¥7.14 million | Parent only |
| Property, plant and equipment | ¥63.83 million | Parent only |
| Income taxes payable | ¥9.66 million | Parent only |
| Accrued expenses | ¥32.73 million | Parent only |
| Shareholders' equity | ¥0.5 billion | Parent only |
| Structures, net | ¥0.35 million | Parent only |
| Machinery and equipment, net | ¥0 | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥0.9 billion | Parent only |
| Intangible assets | ¥16.84 million | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥2.66 million | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Total assets | ¥1.1 billion | Parent only |
| Deferred tax liabilities | ¥1.33 million | Parent only |
| Retained earnings brought forward | ¥-1.1 billion | Parent only |
| Treasury stock | ¥-9.37 million | Parent only |
| Valuation and translation adjustments | ¥2.88 million | Parent only |
| Liabilities | ¥0.5 billion | Parent only |
| Liabilities and net assets | ¥1.1 billion | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥0.5 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Provision for bonuses | ¥7.98 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥76.24 million | Parent only |
| Long-term loans payable | ¥51.25 million | Parent only |
| Long-term loans receivable | ¥0.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥0 | Parent only |
| Long-term receivables affiliates | ¥0.4 billion | Parent only |
| Current portion of long-term loans payable | ¥15.00 million | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.73 million | Consolidated |
| Other | ¥0.98 million | Consolidated |
| Other | ¥0.02 million | Consolidated |
| Other comprehensive income | ¥4.22 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.95 million | Consolidated |
| Rent expenses on real estates | ¥0.1 billion | Consolidated |
| Gain on sale of businesses | ¥30.47 million | Consolidated |
| Comprehensive income | ¥-0.2 billion | Consolidated |
| Interest income | ¥0.18 million | Consolidated |
| Commission fee | ¥1.29 million | Consolidated |
| Dividend income | ¥0.09 million | Consolidated |
| Operating income | ¥-83.00 million | Consolidated |
| Non-operating income | ¥17.23 million | Consolidated |
| Non-operating expenses | ¥16.33 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.92 million | Consolidated |
| Cost of sales | ¥1.1 billion | Consolidated |
| Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net sales | ¥2.5 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated |
| Net income (loss) | ¥-0.2 billion | Consolidated |
| Net income (loss) | ¥-0.2 billion | Consolidated |
| Employees' salaries and compensation | ¥0.6 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥1.50 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥2.28 million | Consolidated |
| Interest expenses | ¥11.09 million | Consolidated |
| Traveling and transportation expenses | ¥55.36 million | Consolidated |
| Business consignment expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥9.72 million | Consolidated |
| Income taxes | ¥9.72 million | Consolidated |
| Depreciation | ¥18.31 million | Consolidated |
| Impairment loss | ¥25.63 million | Consolidated |
| Impairment loss | ¥25.63 million | Consolidated |
| Foreign exchange losses | ¥4.26 million | Consolidated |
| Extraordinary income | ¥30.47 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.05 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥7.96 million | Consolidated |
| Income (loss) before income taxes | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.2 billion | Consolidated |
| Ordinary income | ¥-82.10 million | Consolidated |
| Purchase of treasury stock | ¥-0.01 million | Consolidated |
| Packing and transportation expenses | ¥27.69 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Promotion expenses | ¥5.92 million | Consolidated |
| Selling, general and administrative expenses | ¥1.5 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥8.44 million | Consolidated |
| Provision for bonuses | ¥7.53 million | Consolidated |
| Retirement benefit expenses | ¥15.46 million | Consolidated |
| Other | ¥2.11 million | Parent only |
| Other | ¥0.17 million | Parent only |
| Other | ¥0 | Parent only |
| Interest and dividend income | ¥0.30 million | Parent only |
| Commission fee | ¥0.94 million | Parent only |
| Operating income | ¥-0.1 billion | Parent only |
| Non-operating income | ¥5.81 million | Parent only |
| Non-operating expenses | ¥11.32 million | Parent only |
| Cost of sales | ¥0.9 billion | Parent only |
| Gross profit (loss) | ¥0.7 billion | Parent only |
| Net sales | ¥1.6 billion | Parent only |
| Net income (loss) | ¥-0.3 billion | Parent only |
| Net income (loss) | ¥-0.3 billion | Parent only |
| Directors' compensations | ¥44.15 million | Parent only |
| Loss on valuation of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥6.89 million | Parent only |
| Business consignment expenses | ¥81.65 million | Parent only |
| Income taxes - current | ¥5.44 million | Parent only |
| Income taxes | ¥5.44 million | Parent only |
| Legal welfare expenses | ¥47.81 million | Parent only |
| Depreciation | ¥15.08 million | Parent only |
| Impairment loss | ¥14.98 million | Parent only |
| Foreign exchange losses | ¥4.26 million | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥-0.3 billion | Parent only |
| Ordinary income | ¥-0.1 billion | Parent only |
| Salaries, allowances and bonuses | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-0.01 million | Parent only |
| Selling, general and administrative expenses | ¥0.8 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥2.46 million | Parent only |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥5.88 million | Parent only |
| Retirement benefit expenses | ¥13.32 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥4.22 million | Consolidated |
| Total changes during the period | ¥-0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.95 million | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.24 million | Consolidated |
| Other | ¥-2.48 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥1.25 million | Consolidated |
| Decrease (increase) in other current assets | ¥-0.24 million | Consolidated |
| Repayments of lease obligations | ¥-1.55 million | Consolidated |
| Proceeds from transfer of business | ¥30.47 million | Consolidated |
| Loss (gain) on business transfer | ¥-30.47 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥62.85 million | Consolidated |
| Interest expenses paid | ¥-10.21 million | Consolidated |
| Interest and dividends income received | ¥0.26 million | Consolidated |
| Interest and dividend income | ¥-0.26 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥12.65 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥2.00 million | Consolidated |
| Payments into time deposits | ¥-1,000 | Consolidated |
| Subtotal | ¥27.52 million | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.81 million | Consolidated |
| Payments for guarantee deposits | ¥-1.88 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-1.50 million | Consolidated |
| Interest expenses | ¥11.09 million | Consolidated |
| Purchase of property plant and equipment | ¥-14.03 million | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.02 million | Consolidated |
| Decrease in consumption taxes payable | ¥-12.59 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-4.87 million | Consolidated |
| Decrease (increase) in inventories | ¥12.12 million | Consolidated |
| Loss on valuation of inventories | ¥8.29 million | Consolidated |
| Loss on retirement of inventories | ¥9.86 million | Consolidated |
| Income taxes refund (paid) | ¥-9.65 million | Consolidated |
| Depreciation | ¥21.88 million | Consolidated |
| Impairment loss | ¥25.63 million | Consolidated |
| Foreign exchange loss (gain) | ¥-0.05 million | Consolidated |
| Purchase of intangible assets | ¥-6.31 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-83.69 million | Consolidated |
| Decrease increase in claims provable in bankruptcy claims provable in rehabilitation | ¥0.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.01 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-9.51 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥4.60 million | Consolidated |
| Repayment of long term loans payable | ¥-29.69 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥7.92 million | Consolidated | Disclosed |
| Number of employees | 118 | Consolidated | Disclosed |
| Net assets | ¥0.5 billion | Consolidated | Disclosed |
| Net sales | ¥2.5 billion | Consolidated | Disclosed |
| Operating income | ¥-83.00 million | Consolidated | Disclosed |
| Ordinary income | ¥-82.10 million | Consolidated | Disclosed |
| Net income | ¥-0.2 billion | Consolidated | Disclosed |
| Total assets | ¥1.4 billion | Consolidated | Disclosed |
| Operating margin | -3.4% | Consolidated | Calculated |
| Net margin | -7.9% | Consolidated | Calculated |
| Sales per employee | 20853331 yen | Consolidated | Calculated |
| Total asset turnover | 1.78 times | Consolidated | Calculated |
| Net assets to total assets | 34.8% | Consolidated | Calculated |