ALLIED TELESIS
ALLIED TELESIS HOLDINGS K.K.
Company highlights
The largest segment by revenue is Japan, at 66.5% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ALLIED TELESIS
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 | |
| Japan | ¥33.2 billion | 66.5% | ¥30.2 billion | ¥2.3 billion | 56.8% | 7.0% | ¥1.7 billion |
| America | ¥7.8 billion | 15.6% | ¥8.7 billion | ¥1.0 billion | 24.9% | 13.1% | ¥1.1 billion |
| EMEA | ¥6.0 billion | 12.1% | ¥6.0 billion | ¥0.3 billion | 6.6% | 4.5% | ¥0.3 billion |
| Asia Oceania | ¥2.9 billion | 5.8% | ¥3.6 billion | ¥0.5 billion | 11.7% | 16.4% | ¥-0.3 billion |
| Total of the businesses | ¥50.0 billion | 100.0% | ¥4.1 billion | 100.0% | |||
Revenue and profit
ALLIED TELESIS
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥7.6 billion | Consolidated |
| Research and development expenses | ¥5.0 billion | Consolidated | |
| Other | ¥0.7 billion | Parent only | |
| Provision for bonuses | ¥0.6 billion | Consolidated | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥29.3 billion | Consolidated |
| Operating income | ¥4.2 billion | Consolidated | |
| Ordinary income | ¥3.8 billion | Consolidated | |
| Net income | ¥2.9 billion | Consolidated |
ALLIED TELESIS
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥7.6 billion
- Research and development expenses ¥5.0 billion
- Other ¥0.7 billion
- Provision for bonuses ¥0.6 billion
- Retirement benefit expenses ¥0.1 billion
- Other (not itemized) ¥11.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
ALLIED TELESIS
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
ALLIED TELESIS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥33.3B | ¥41.5B | ¥44.4B | ¥48.5B | ¥50.0B |
| Year on year (%) | +13.2% | +24.7%◆ | +7.0% | +9.2% | +3.1% |
| Ordinary income (loss) | ¥1.0B | ¥3.0B | ¥1.9B | ¥3.7B | ¥3.8B |
| Change from prior year | +141.8% | +207.8% | -35.6% | +93.9% | +1.9% |
| Ordinary income (loss) as a share of Net sales | 2.9% | 7.2% | 4.3% | 7.7% | 7.6% |
| Change (percentage points) | +1.5 points | +4.3 points◆ | -2.9 points◆ | +3.4 points◆ | -0.1 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Ordinary income (loss) as a share of revenue -3.8 points, Ordinary income (loss) profit to loss
- 2015Ordinary income (loss) as a share of revenue -8.2 points
- 2016Ordinary income (loss) as a share of revenue +8.0 points
- 2017Ordinary income (loss) as a share of revenue +4.4 points, Ordinary income (loss) loss to profit
- 2018Ordinary income (loss) as a share of revenue -2.6 points
- 2019Ordinary income (loss) profit to loss
- 2020Ordinary income (loss) loss to profit
- 2022Net sales year on year +24.7%, Ordinary income (loss) as a share of revenue +4.3 points
- 2023Ordinary income (loss) as a share of revenue -2.9 points
- 2024Ordinary income (loss) as a share of revenue +3.4 points
ALLIED TELESIS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ALLIED TELESIS
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 | ¥33.3 billion | ¥41.5 billion | ¥44.4 billion | ¥48.5 billion | ¥50.0 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥3.0 billion | ¥1.9 billion | ¥3.7 billion | ¥3.8 billion |
| Net income (loss) attributable to owners of parent | ¥1.4 billion | ¥8.6 billion | ¥1.1 billion | ¥3.6 billion | ¥2.9 billion |
| Comprehensive income | ¥1.9 billion | ¥9.4 billion | ¥1.7 billion | ¥4.4 billion | ¥3.0 billion |
| Net assets | ¥6.2 billion | ¥15.8 billion | ¥17.5 billion | ¥19.5 billion | ¥21.3 billion |
| Total assets | ¥28.9 billion | ¥41.6 billion | ¥45.5 billion | ¥46.5 billion | ¥48.7 billion |
| Net assets per share | 55.92 yen | 143.32 yen | 158.81 yen | 180.58 yen | 203.12 yen |
| Basic earnings (loss) per share | 12.49 yen | 78.42 yen | 9.93 yen | 32.97 yen | 27.55 yen |
| Equity-to-asset ratio | 21.2% | 37.8% | 38.3% | 41.8% | 43.8% |
| Return on equity | 26.4% | 78.7% | 6.6% | 19.5% | 14.3% |
| Net cash provided by (used in) operating activities | ¥2.5 billion | ¥8.4 billion | ¥-74.37 million | ¥5.7 billion | ¥6.7 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥-1.5 billion | ¥-1.0 billion | ¥2.9 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥-1.6 billion | ¥-4.2 billion | ¥2.6 billion | ¥-5.4 billion | ¥-3.3 billion |
| Cash and cash equivalents | ¥4.7 billion | ¥9.1 billion | ¥10.7 billion | ¥14.3 billion | ¥17.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.3 billion | ¥5.4 billion | ¥5.4 billion | ¥5.7 billion | ¥5.7 billion |
| Ordinary income (loss) | ¥-1.0 billion | ¥0.8 billion | ¥7.7 billion | ¥-72.32 million | ¥1.8 billion |
| Net income (loss) | ¥-0.5 billion | ¥1.3 billion | ¥8.3 billion | ¥1.6 billion | ¥2.0 billion |
| Capital stock | ¥10.0 billion | ¥10.0 billion | ¥10.0 billion | ¥10.0 billion | ¥10.0 billion |
| Total number of issued shares (common stock) | 109,731,545 shares | 109,731,545 shares | 109,731,545 shares | 109,731,545 shares | 105,012,176 shares |
| Net assets | ¥1.8 billion | ¥3.1 billion | ¥11.5 billion | ¥12.7 billion | ¥13.6 billion |
| Total assets | ¥14.5 billion | ¥18.3 billion | ¥21.8 billion | ¥23.1 billion | ¥25.4 billion |
| Net assets per share | 16.61 yen | 28.41 yen | 104.48 yen | 118.31 yen | 129.48 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 1 yen | 6 yen | 8 yen |
| Basic earnings (loss) per share | -4.58 yen | 11.8 yen | 76.08 yen | 14.55 yen | 18.77 yen |
| Equity-to-asset ratio | 12.6% | 17.1% | 52.5% | 55.2% | 53.6% |
| Return on equity | Could not be retrieved | 52.4% | 114.5% | 13.1% | 15.1% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 1.3% | 41.2% | 42.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥8 | Could not be retrieved | 42.6% | |
| FY ending 12/2024 | ¥6 | Could not be retrieved | 41.2% | |
| FY ending 12/2023 | ¥1 | Could not be retrieved | 1.3% | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2017 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2016 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2015 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2014 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2013 | ¥3 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2012 | ¥3 | Could not be retrieved | 25.3% |
ALLIED TELESIS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ALLIED TELESIS
Unit %Source Annual securities reports
- Financial institutions0.56%
- Securities firms9.52%
- Other corporations0.43%
- Foreign holders (institutions)53.39%
- Foreign holders (individuals)0.37%
- Individuals and others35.73%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | OSHIMA GENERAL HOLDINGS No.1,LLC(常任代理人:みずほ証券株式会社) | 45.39% | 47,660,000 |
| 2 | 立花証券株式会社 | 6.44% | 6,761,000 |
| 3 | 横山 尚之 | 1.44% | 1,512,000 |
| 4 | UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT(常任代理人:シティバンク、エヌ・エイ東京支店) | 0.91% | 960,000 |
| 5 | JPモルガン証券株式会社 | 0.76% | 798,000 |
| 6 | 野村證券株式会社(常任代理人:株式会社三井住友銀行) | 0.75% | 784,000 |
| 7 | BOFAS INC SEGREGATION ACCOUNT(常任代理人:BOFA証券株式会社) | 0.6% | 634,000 |
| 8 | アライドテレシスホールディングス従業員持株会 | 0.53% | 551,000 |
| 9 | 楽天証券株式会社共有口 | 0.52% | 545,000 |
| 10 | 福永 嘉之 | 0.5% | 520,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥5.0 billion | ¥0.6 billion |
| FY ending 12/2020 | ¥3.7 billion | ¥0.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Japan | ¥0.6 billion | ¥0.1 billion |
| EMEA | Could not be retrieved | ¥26.00 million |
| Asia Oceania | ¥2.2 billion | ¥0.2 billion |
Revenue scale in the same industry
ALLIED TELESIS
Source Annual securities reports of each company
Electric Appliances: 239 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 SONY GROUPFY Mar 2026 ¥12.5T
- 2 HitachiFY Mar 2026 ¥10.6T
- 3 PanasonicFY Mar 2026 ¥8.0T
- … 113 companies
- 117 テクノホライゾンFY Mar 2026 ¥51.4B
- 118 NEW COSMOS ELECTRICFY Mar 2026 ¥50.1B
- 119 ALLIED TELESISThis companyFY Dec 2025 ¥50.0B
- 120 SMKFY Mar 2026 ¥48.2B
- 121 INNOTECHFY Mar 2026 ¥46.7B
- … 118 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) | ¥63.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.2 billion |
| Non-audit fees (this year, network firms) | ¥0.2 billion |
| 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 | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥6.7 billion | Consolidated |
| Net sales | ¥50.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Cash and cash equivalents | ¥17.0 billion | Consolidated |
| Net assets | ¥21.3 billion | Consolidated |
| Ordinary income (loss) | ¥3.8 billion | Consolidated |
| Total assets | ¥48.7 billion | Consolidated |
| Return on equity | 14.3% | Consolidated |
| Equity-to-asset ratio | 43.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.3 billion | Consolidated |
| Basic earnings (loss) per share | 27.55 yen | Consolidated |
| Net assets per share | 203.12 yen | Consolidated |
| Dividend per share | 8 yen | Parent only |
| Net sales | ¥5.7 billion | Parent only |
| Net income (loss) | ¥2.0 billion | Parent only |
| Total number of issued shares (common stock) | 105,012,176 shares | Parent only |
| Net assets | ¥13.6 billion | Parent only |
| Ordinary income (loss) | ¥1.8 billion | Parent only |
| Total assets | ¥25.4 billion | Parent only |
| Return on equity | 15.1% | Parent only |
| Equity-to-asset ratio | 53.6% | Parent only |
| Capital stock | ¥10.0 billion | Parent only |
| Payout ratio | 42.6% | Parent only |
| Basic earnings (loss) per share | 18.77 yen | Parent only |
| Net assets per share | 129.48 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,856 people | Consolidated |
| Number of employees | 1,856 people | Consolidated |
| Average length of service (years) | 16 years | Parent only |
| Average length of service months | 1 months | Parent only |
| Average annual salary | ¥9.54 million | Parent only |
| Average age (years) | 45.9 years old | Parent only |
| Number of employees | 43 people | Parent only |
| Number of employees | 43 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥50.0 billion | Consolidated |
| Average number of temporary employees | 67 people | Consolidated |
| Average number of temporary employees | 67 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.5 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Number of consolidated subsidiaries | 26 companies | Consolidated |
| Total return on the share price index | 6,011.0% | Parent only |
Shares (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 60,728,000 shares | Consolidated |
| Number of shares | 105,012,176 shares | Consolidated |
| Shareholding ratio | 57.8% | Consolidated |
| Number of voting rights | 1,049,893 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.89 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 213.2% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥5.0 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.6 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥53.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥63.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥10.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥10.21 million | Consolidated |
| Fees for non-audit services - total | ¥0.2 billion | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0.2 billion | Consolidated |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥2.7 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Lease obligations | ¥2.3 billion | Consolidated |
| Lease obligations | ¥1.0 billion | Consolidated |
| Work in process | ¥0.6 billion | Consolidated |
| Retained earnings | ¥8.6 billion | Consolidated |
| Raw materials and supplies | ¥2.4 billion | Consolidated |
| Notes receivable - trade | ¥8.1 billion | Consolidated |
| Merchandise and finished goods | ¥6.5 billion | Consolidated |
| Non-current liabilities | ¥4.9 billion | Consolidated |
| Non-current assets | ¥11.6 billion | Consolidated |
| Land | ¥1.4 billion | Consolidated |
| Accounts receivable - trade | ¥7.5 billion | Consolidated |
| Contract liabilities | ¥11.8 billion | Consolidated |
| Contract assets | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥6.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Buildings and structures | ¥6.7 billion | Consolidated |
| Buildings and structures, net | ¥2.6 billion | Consolidated |
| Construction in progress | ¥13.86 million | Consolidated |
| Investments and other assets | ¥4.3 billion | Consolidated |
| Investment securities | ¥1.89 million | Consolidated |
| Notes and accounts payable - trade | ¥3.9 billion | Consolidated |
| Property, plant and equipment | ¥7.0 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Shareholders' equity | ¥18.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥4.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.6 billion | Consolidated |
| Current liabilities | ¥22.5 billion | Consolidated |
| Current assets | ¥37.2 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-5.3 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-4.1 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-3.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥2.7 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥17.0 billion | Consolidated |
| Cash and deposits | ¥17.0 billion | Consolidated |
| Net assets | ¥21.3 billion | Consolidated |
| Net assets | ¥21.3 billion | Consolidated |
| Total assets | ¥48.7 billion | Consolidated |
| Total assets | ¥48.7 billion | Consolidated |
| Deferred tax liabilities | ¥22.02 million | Consolidated |
| Deferred tax assets | ¥2.1 billion | Consolidated |
| Valuation and translation adjustments | ¥2.7 billion | Consolidated |
| Liabilities | ¥27.4 billion | Consolidated |
| Liabilities | ¥27.4 billion | Consolidated |
| Liabilities and net assets | ¥48.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Capital stock | ¥10.0 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.12 million | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥1.8 billion | Consolidated |
| Non-controlling interests | ¥3.24 million | Consolidated |
| Current portion of long-term loans payable | ¥1.2 billion | Consolidated |
| Other | ¥2.70 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.28 million | Parent only |
| Software | ¥35.86 million | Parent only |
| Retained earnings | ¥3.4 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥93.31 million | Parent only |
| Non-current liabilities | ¥6.8 billion | Parent only |
| Non-current assets | ¥11.4 billion | Parent only |
| Land | ¥63.12 million | Parent only |
| Accounts receivable - trade | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥6.88 million | Parent only |
| Buildings, net | ¥89.55 million | Parent only |
| Investments and other assets | ¥11.2 billion | Parent only |
| Investment securities | ¥1.89 million | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes payable | ¥3.76 million | Parent only |
| Accrued expenses | ¥52.87 million | Parent only |
| Accounts payable - other | ¥0.6 billion | Parent only |
| Shareholders' equity | ¥13.6 billion | Parent only |
| Machinery and equipment, net | ¥0.98 million | Parent only |
| Current liabilities | ¥5.0 billion | Parent only |
| Current assets | ¥14.0 billion | Parent only |
| Intangible assets | ¥36.14 million | Parent only |
| Cash and deposits | ¥12.8 billion | Parent only |
| Net assets | ¥13.6 billion | Parent only |
| Net assets | ¥13.6 billion | Parent only |
| Total assets | ¥25.4 billion | Parent only |
| Deferred tax assets | ¥94.01 million | Parent only |
| Retained earnings brought forward | ¥3.1 billion | Parent only |
| Liabilities | ¥11.8 billion | Parent only |
| Liabilities and net assets | ¥25.4 billion | Parent only |
| Accounts payable - trade | ¥4.70 million | Parent only |
| Allowance for doubtful accounts | ¥-0.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-87.29 million | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥10.0 billion | Parent only |
| Asset retirement obligations | ¥6.01 million | Parent only |
| Provision for bonuses | ¥42.42 million | Parent only |
| Provision for retirement benefits | ¥40.84 million | Parent only |
| Long-term loans payable | ¥1.8 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥4.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥10.7 billion | Parent only |
| Long-term receivables affiliates | ¥0.9 billion | Parent only |
| Deposits received | ¥11.77 million | Parent only |
| Current portion of long-term loans payable | ¥1.1 billion | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.2 billion | Consolidated |
| Revenue | ¥-2.6 billion | Consolidated |
| Revenue | ¥1.6 billion | Consolidated |
| Revenue | ¥-37.60 million | Consolidated |
| Revenue | ¥37.60 million | Consolidated |
| Revenue | ¥3.0 billion | Parent only |
| Revenue | ¥15.01 million | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥20.00 million | Consolidated |
| Other | ¥9.23 million | Consolidated |
| Other comprehensive income | ¥96.13 million | Consolidated |
| Restructuring loss | ¥73.70 million | Consolidated |
| Dividends from surplus | ¥-0.6 billion | Consolidated |
| Comprehensive income | ¥3.0 billion | Consolidated |
| Insurance | ¥9.85 million | Consolidated |
| Interest income | ¥11.50 million | Consolidated |
| Rental income | ¥37.60 million | Consolidated |
| Dividend income | ¥0.22 million | Consolidated |
| Operating income | ¥4.2 billion | Consolidated |
| Operating income | ¥4.2 billion | Consolidated |
| Non-operating income | ¥79.17 million | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥6.7 billion | Consolidated |
| Cost of sales | ¥20.7 billion | Consolidated |
| Gross profit (loss) | ¥29.3 billion | Consolidated |
| Net sales | ¥50.0 billion | Consolidated |
| Net sales | ¥50.0 billion | Consolidated |
| Net income | ¥2.9 billion | Consolidated |
| Net income | ¥2.9 billion | Consolidated |
| Net income (loss) | ¥2.9 billion | Consolidated |
| Net income (loss) | ¥2.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥1.0 billion | Consolidated |
| Income taxes | ¥0.8 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Impairment loss | ¥7.24 million | Consolidated |
| Impairment loss | ¥7.24 million | Consolidated |
| Foreign exchange losses | ¥0.3 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥99.61 million | Consolidated |
| Extraordinary loss | ¥80.94 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.8 billion | Consolidated |
| Research and development expenses | ¥5.0 billion | Consolidated |
| Research and development expenses | ¥5.0 billion | Consolidated |
| Income (loss) before income taxes | ¥3.7 billion | Consolidated |
| Income (loss) before income taxes | ¥3.7 billion | Consolidated |
| Ordinary income | ¥3.8 billion | Consolidated |
| Salaries and allowances | ¥7.6 billion | Consolidated |
| Purchase of treasury stock | ¥-0.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥25.0 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-3.48 million | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥3.24 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥2.17 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥3.89 million | Parent only |
| Other | ¥0.7 billion | Parent only |
| Royalty gain | ¥5.2 billion | Parent only |
| Cost of real estate rent | ¥0.4 billion | Parent only |
| Rent income of real estate | ¥0.5 billion | Parent only |
| Dividends from surplus | ¥-0.6 billion | Parent only |
| Interest income | ¥13.32 million | Parent only |
| Dividend income | ¥2.7 billion | Parent only |
| Operating income | ¥-0.7 billion | Parent only |
| Operating revenue | ¥5.7 billion | Parent only |
| Non-operating income | ¥3.2 billion | Parent only |
| Non-operating expenses | ¥0.8 billion | Parent only |
| Operating expenses | ¥6.3 billion | Parent only |
| Net income (loss) | ¥2.0 billion | Parent only |
| Net income (loss) | ¥2.0 billion | Parent only |
| Interest expenses | ¥38.20 million | Parent only |
| Income taxes - current | ¥-0.3 billion | Parent only |
| Income taxes | ¥-0.4 billion | Parent only |
| Income taxes - deferred | ¥-79.99 million | Parent only |
| Foreign exchange losses | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Research and development expenses | ¥5.2 billion | Parent only |
| Income (loss) before income taxes | ¥1.6 billion | Parent only |
| Ordinary income | ¥1.8 billion | Parent only |
| Purchase of treasury stock | ¥-0.5 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.4 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥26.87 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥98.29 million | Consolidated |
| Total changes during the period | ¥0.9 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥-13.60 million | Consolidated |
| Other | ¥-38.24 million | Consolidated |
| Repayments of lease obligations | ¥-0.9 billion | Consolidated |
| Payments for business restructuring | ¥-17.41 million | Consolidated |
| Restructuring loss | ¥73.70 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.7 billion | Consolidated |
| Proceeds from insurance income | ¥9.85 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥11.72 million | Consolidated |
| Insurance | ¥-9.85 million | Consolidated |
| Interest and dividend income | ¥-11.72 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥1.5 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥1.1 billion | Consolidated |
| Subtotal | ¥7.6 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥2.17 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.6 billion | Consolidated |
| Income taxes refund (paid) | ¥-0.7 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Impairment loss | ¥7.24 million | Consolidated |
| Foreign exchange loss (gain) | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-10.21 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.5 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-6.54 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-13.85 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-99.46 million | Consolidated |
| Dividends | ¥-0.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥6.7 billion | Consolidated | Disclosed |
| Dividend per share | 8 | Parent only | Disclosed |
| Number of employees | 1,856 | Consolidated | Disclosed |
| Net assets | ¥21.3 billion | Consolidated | Disclosed |
| Net sales | ¥50.0 billion | Consolidated | Disclosed |
| Operating income | ¥4.2 billion | Consolidated | Disclosed |
| Operating revenue | ¥5.7 billion | Parent only | Disclosed |
| Ordinary income | ¥3.8 billion | Consolidated | Disclosed |
| Net income | ¥2.9 billion | Consolidated | Disclosed |
| Total assets | ¥48.7 billion | Consolidated | Disclosed |
| Operating margin | 8.5% | Consolidated | Calculated |
| Net margin | 5.8% | Consolidated | Calculated |
| Sales per employee | 26912750 yen | Consolidated | Calculated |
| Total asset turnover | 1.03 times | Consolidated | Calculated |
| Net assets to total assets | 43.8% | Consolidated | Calculated |