UP GARAGE GROUP
UP GARAGE GROUP Co., Ltd.
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
UP GARAGE GROUP
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥1.2 billion | Consolidated |
| Rents | ¥0.5 billion | Consolidated | |
| Depreciation | ¥0.4 billion | Parent only | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Retirement benefit expenses | ¥33.05 million | Consolidated | |
| Provision for bonuses | ¥27.36 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥6.2 billion | Consolidated |
| Ordinary income | ¥1.1 billion | Consolidated | |
| Operating income | ¥1.1 billion | Consolidated | |
| Net income | ¥0.8 billion | Consolidated |
UP GARAGE GROUP
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥1.2 billion
- Rents ¥0.5 billion
- Depreciation ¥0.4 billion
- Directors' compensations ¥0.2 billion
- Retirement benefit expenses ¥0.0 billion
- Provision for bonuses ¥0.0 billion
- Other (not itemized) ¥2.7 billion
Performance, financial position and capital allocation
UP GARAGE GROUP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥10.5B | ¥11.4B | ¥12.6B | ¥14.0B | ¥15.4B |
| Year on year (%) | Could not be retrieved | +7.8% | +10.6% | +11.3% | +10.0% |
| Ordinary income (loss) | ¥0.7B | ¥0.9B | ¥1.0B | ¥1.1B | ¥1.1B |
| Change from prior year | Could not be retrieved | +25.0% | +11.5% | +11.1% | +4.2% |
| Ordinary income (loss) as a share of Net sales | 6.6% | 7.7% | 7.8% | 7.8% | 7.3% |
| Change (percentage points) | Could not be retrieved | +1.1 points | +0.1 points | -0.0 points | -0.4 points |
UP GARAGE GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
UP GARAGE GROUP
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥10.5 billion | ¥11.4 billion | ¥12.6 billion | ¥14.0 billion | ¥15.4 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.9 billion | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.6 billion | ¥0.6 billion | ¥0.8 billion | ¥0.8 billion |
| Comprehensive income | ¥0.4 billion | ¥0.6 billion | ¥0.6 billion | ¥0.8 billion | ¥0.8 billion |
| Net assets | ¥3.1 billion | ¥3.5 billion | ¥4.0 billion | ¥4.6 billion | ¥5.1 billion |
| Total assets | ¥5.3 billion | ¥5.5 billion | ¥6.2 billion | ¥6.6 billion | ¥7.4 billion |
| Net assets per share | 393.8 yen | 448.77 yen | 508.27 yen | 582.37 yen | 647.56 yen |
| Basic earnings (loss) per share | 61.12 yen | 71.03 yen | 81.04 yen | 99.44 yen | 98.69 yen |
| Diluted earnings per share | 60.71 yen | 70.36 yen | 80.28 yen | 98.46 yen | 97.78 yen |
| Equity-to-asset ratio | 58.1% | 64.0% | 64.8% | 69.9% | 69.4% |
| Return on equity | 16.9% | 16.9% | 16.9% | 18.2% | 16.0% |
| Net cash provided by (used in) operating activities | ¥0.6 billion | ¥0.6 billion | ¥1.2 billion | ¥0.5 billion | ¥1.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-0.3 billion | ¥-0.4 billion | ¥-0.6 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥0.9 billion | ¥-0.5 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.4 billion |
| Cash and cash equivalents | ¥2.1 billion | ¥1.9 billion | ¥2.3 billion | ¥1.9 billion | ¥2.2 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥0.8 billion | ¥1.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net sales | Could not be retrieved | Could not be retrieved | ¥12.6 billion | ¥13.9 billion | ¥15.3 billion |
| Ordinary income (loss) | ¥-11.35 million | ¥0.2 billion | ¥1.0 billion | ¥1.1 billion | ¥1.2 billion |
| Net income (loss) | ¥-11.83 million | ¥0.2 billion | ¥2.0 billion | ¥0.8 billion | ¥0.8 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 2,624,500 shares | 2,625,700 shares | 7,899,900 shares | 7,907,400 shares | 7,926,900 shares |
| Net assets | ¥2.1 billion | ¥2.1 billion | ¥4.0 billion | ¥4.6 billion | ¥5.2 billion |
| Total assets | ¥3.0 billion | ¥2.8 billion | ¥6.2 billion | ¥6.6 billion | ¥7.4 billion |
| Net assets per share | 261.99 yen | 272.45 yen | 508.12 yen | 587.61 yen | 659.5 yen |
| Dividend per share | 47.5 yen | 63 yen | 24.5 yen | 32.5 yen | 36.5 yen |
| Basic earnings (loss) per share | -1.75 yen | 26.3 yen | 256.37 yen | 104.27 yen | 105.21 yen |
| Diluted earnings per share | Could not be retrieved | 26.05 yen | 253.97 yen | 103.24 yen | 104.25 yen |
| Equity-to-asset ratio | 69.0% | 77.8% | 64.8% | 70.7% | 70.9% |
| Return on equity | -0.7% | 9.8% | 65.7% | 19.0% | 16.9% |
| Payout ratio | Could not be retrieved | 79.9% | 9.6% | 31.2% | 34.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥36.5 | Could not be retrieved | 34.7% | |
| FY ending 3/2025 | ¥32.5 | Could not be retrieved | 31.2% | |
| FY ending 3/2024 | ¥24.5 | Could not be retrieved | 9.6% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥63 | Could not be retrieved | 79.9% | |
| FY ending 3/2022 | ¥47.5 | Could not be retrieved | Could not be retrieved | Stock split or share consolidation noted |
UP GARAGE GROUP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
UP GARAGE GROUP
Unit %Source Annual securities reports
- Financial institutions0.11%
- Securities firms1.01%
- Other corporations72.01%
- Foreign holders (institutions)2.18%
- Foreign holders (individuals)0.19%
- Individuals and others24.48%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | (株)E&E | 71.45% | 5,664,000 |
| 2 | ヨシダ トモヒロ | 1.44% | 114,000 |
| 3 | アップガレージグループ従業員持株会 | 1.22% | 97,000 |
| 4 | 河野 映彦 | 1.04% | 82,000 |
| 5 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券(株) | 0.71% | 56,000 |
| 6 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券(株) | 0.63% | 50,000 |
| 7 | 小岩井 壮 | 0.51% | 40,000 |
| 8 | 大杉 哲也 | 0.49% | 39,000 |
| 9 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券(株) | 0.41% | 33,000 |
| 10 | (株)SBI証券 | 0.31% | 24,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
UP GARAGE GROUP
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 244 companies
- 248 ConvanoFY Mar 2026 ¥15.5B
- 249 All AboutFY Mar 2026 ¥15.5B
- 250 UP GARAGE GROUPThis companyFY Mar 2026 ¥15.4B
- 251 ユーピーアールFY Aug 2025 ¥15.4B
- 252 Dive GroupFY Jun 2026 ¥15.3B
- … 419 companies
Workforce information
Women 117 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 333 |
| Annual paid leave taken (all employees) | 70% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 14.8% |
| Share of board members who are women | 25% |
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) | ¥38.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated |
| Net sales | ¥15.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Diluted earnings per share | 97.78 yen | Consolidated |
| Cash and cash equivalents | ¥2.2 billion | Consolidated |
| Net assets | ¥5.1 billion | Consolidated |
| Ordinary income (loss) | ¥1.1 billion | Consolidated |
| Total assets | ¥7.4 billion | Consolidated |
| Return on equity | 16.0% | Consolidated |
| Equity-to-asset ratio | 69.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 98.69 yen | Consolidated |
| Net assets per share | 647.56 yen | Consolidated |
| Dividend per share | 36.5 yen | Parent only |
| Net sales | ¥15.3 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Diluted earnings per share | 104.25 yen | Parent only |
| Total number of issued shares (common stock) | 7,926,900 shares | Parent only |
| Net assets | ¥5.2 billion | Parent only |
| Ordinary income (loss) | ¥1.2 billion | Parent only |
| Total assets | ¥7.4 billion | Parent only |
| Return on equity | 16.9% | Parent only |
| Equity-to-asset ratio | 70.9% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 34.7% | Parent only |
| Basic earnings (loss) per share | 105.21 yen | Parent only |
| Net assets per share | 659.5 yen | Parent only |
Employees (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 238 people | Consolidated |
| Number of employees | 238 people | Consolidated |
| Wage gap between men and women (all employees) | 65.0% | Parent only |
| Average length of service (years) | 6 years | Parent only |
| Average length of service months | 11 months | Parent only |
| Average annual salary | ¥6.24 million | Parent only |
| Average age (years) | 33 years old | Parent only |
| Average age months | 4 months | Parent only |
| Number of employees | 236 people | Parent only |
| Number of employees | 236 people | Parent only |
| Wage gap between men and women (regular employees) | 87.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 90.0% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 176 people | Consolidated |
| Average number of temporary employees | 176 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 172 people | Parent only |
| Average number of temporary employees | 172 people | Parent only |
| Total return on the share price index | 187.4% | Parent only |
| Ratio of female employees in managerial positions | 14.8% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,204,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 200 shares | Consolidated |
| Number of shares | 7,926,900 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 78.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 200 shares | Consolidated |
| Number of voting rights | 79,198 units | Consolidated |
| Carrying amount on the balance sheet | ¥4.78 million | Consolidated |
| Carrying amount on the balance sheet | ¥14.25 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 153.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥38.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥38.50 million | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | 3.7% | Parent only |
Balance sheet (129 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥39.10 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥56.73 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.92 million | Consolidated |
| Software | ¥0.5 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease obligations | ¥20.84 million | Consolidated |
| Lease assets | ¥0.2 billion | Consolidated |
| Lease assets, net | ¥0.1 billion | Consolidated |
| Retained earnings | ¥3.7 billion | Consolidated |
| Merchandise | ¥1.1 billion | Consolidated |
| Non-current liabilities | ¥0.5 billion | Consolidated |
| Non-current assets | ¥2.7 billion | Consolidated |
| Land | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥1.2 billion | Consolidated |
| Contract liabilities | ¥25.87 million | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥1.4 billion | Consolidated |
| Buildings and structures, net | ¥0.8 billion | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥19.03 million | Consolidated |
| Lease and guarantee deposits | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥1.4 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥5.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥1.7 billion | Consolidated |
| Current assets | ¥4.7 billion | Consolidated |
| Accumulated depreciation | ¥-55.13 million | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥-11.76 million | Consolidated |
| Intangible assets | ¥0.5 billion | Consolidated |
| Cash and cash equivalents | ¥2.2 billion | Consolidated |
| Cash and deposits | ¥2.2 billion | Consolidated |
| Short-term loans payable | ¥0.1 billion | Consolidated |
| Net assets | ¥5.1 billion | Consolidated |
| Net assets | ¥5.1 billion | Consolidated |
| Total assets | ¥7.4 billion | Consolidated |
| Deferred tax assets | ¥72.13 million | Consolidated |
| Treasury stock | ¥-0.16 million | Consolidated |
| Valuation and translation adjustments | ¥-8.84 million | Consolidated |
| Liabilities | ¥2.3 billion | Consolidated |
| Liabilities and net assets | ¥7.4 billion | Consolidated |
| Accounts payable - trade | ¥0.7 billion | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥27.36 million | Consolidated |
| Long-term loans receivable | ¥0.1 billion | Consolidated |
| Long term guarantee deposited | ¥0.2 billion | Consolidated |
| Other | ¥22.05 million | Parent only |
| Other | ¥9.14 million | Parent only |
| Other | ¥88.11 million | Parent only |
| Other | ¥52.47 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.92 million | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Software | ¥0.5 billion | Parent only |
| Lease obligations | ¥15.53 million | Parent only |
| Lease obligations | ¥4.53 million | Parent only |
| Lease assets | ¥55.95 million | Parent only |
| Lease assets, net | ¥18.14 million | Parent only |
| Retained earnings | ¥3.3 billion | Parent only |
| Legal retained earnings | ¥7.29 million | Parent only |
| Advances received | ¥25.87 million | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Merchandise | ¥1.0 billion | Parent only |
| Right of trademark | ¥4.26 million | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥2.7 billion | Parent only |
| Land | ¥0.2 billion | Parent only |
| Accounts receivable - trade | ¥1.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥1.2 billion | Parent only |
| Buildings, net | ¥0.7 billion | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥19.03 million | Parent only |
| Lease and guarantee deposits | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥1.3 billion | Parent only |
| Accounts receivable - other | ¥53.10 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥5.2 billion | Parent only |
| Structures | ¥0.2 billion | Parent only |
| Structures, net | ¥68.67 million | Parent only |
| Machinery and equipment | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥1.7 billion | Parent only |
| Current assets | ¥4.6 billion | Parent only |
| Accumulated depreciation | ¥-37.81 million | Parent only |
| Accumulated depreciation | ¥-0.4 billion | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-90.20 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥2.1 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Net assets | ¥5.2 billion | Parent only |
| Net assets | ¥5.2 billion | Parent only |
| Total assets | ¥7.4 billion | Parent only |
| Deferred tax assets | ¥81.35 million | Parent only |
| Retained earnings brought forward | ¥3.3 billion | Parent only |
| Treasury stock | ¥-0.16 million | Parent only |
| Valuation and translation adjustments | ¥2.92 million | Parent only |
| Liabilities | ¥2.1 billion | Parent only |
| Liabilities and net assets | ¥7.4 billion | Parent only |
| Accounts payable - trade | ¥0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-29.55 million | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥27.36 million | Parent only |
| Vehicle and delivery equipment | ¥0.3 billion | Parent only |
| Vehicles, net | ¥0.1 billion | Parent only |
| Long-term prepaid expenses | ¥17.05 million | Parent only |
| Long-term loans receivable | ¥0.1 billion | Parent only |
| Long term guarantee deposited | ¥0.2 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Deposits received | ¥24.92 million | Parent only |
Statement of income (76 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥14.80 million | Consolidated |
| Other | ¥1.85 million | Consolidated |
| Other comprehensive income | ¥-1.70 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.17 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥0.8 billion | Consolidated |
| Insurance | ¥12.97 million | Consolidated |
| Interest and dividend income | ¥5.20 million | Consolidated |
| Commission fee | ¥8.34 million | Consolidated |
| Operating income | ¥1.1 billion | Consolidated |
| Non-operating income | ¥41.32 million | Consolidated |
| Non-operating expenses | ¥15.71 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated |
| Loss on sale of non-current assets | ¥1.51 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.78 million | Consolidated |
| Rents | ¥0.5 billion | Consolidated |
| Cost of sales | ¥9.2 billion | Consolidated |
| Gross profit (loss) | ¥6.2 billion | Consolidated |
| Net sales | ¥15.4 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Interest expenses | ¥1.84 million | Consolidated |
| Compensation expenses | ¥12.02 million | Consolidated |
| Issuance of new shares | ¥5.85 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-2.97 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-1.52 million | Consolidated |
| Extraordinary loss | ¥4.29 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.71 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Ordinary income | ¥1.1 billion | Consolidated |
| Payrolls and allowances-SGA | ¥1.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0.04 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.1 billion | Consolidated |
| Provision for bonuses | ¥27.36 million | Consolidated |
| Retirement benefit expenses | ¥33.05 million | Consolidated |
| Other | ¥15.05 million | Parent only |
| Other | ¥1.18 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Insurance | ¥12.97 million | Parent only |
| Interest and dividend income | ¥6.39 million | Parent only |
| Commission fee | ¥8.34 million | Parent only |
| Operating income | ¥1.2 billion | Parent only |
| Non-operating income | ¥42.76 million | Parent only |
| Non-operating expenses | ¥15.03 million | Parent only |
| Loss on sale of non-current assets | ¥1.51 million | Parent only |
| Loss on retirement of non-current assets | ¥2.78 million | Parent only |
| Rents | ¥0.5 billion | Parent only |
| Cost of sales | ¥9.2 billion | Parent only |
| Gross profit (loss) | ¥6.1 billion | Parent only |
| Net sales | ¥15.3 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥1.84 million | Parent only |
| Compensation expenses | ¥12.02 million | Parent only |
| Issuance of new shares | ¥5.85 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-2.97 million | Parent only |
| Depreciation | ¥0.4 billion | Parent only |
| Extraordinary loss | ¥4.29 million | Parent only |
| Income (loss) before income taxes | ¥1.2 billion | Parent only |
| Ordinary income | ¥1.2 billion | Parent only |
| Payrolls and allowances-SGA | ¥1.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.04 million | Parent only |
| Selling, general and administrative expenses | ¥4.9 billion | Parent only |
| Provision for bonuses | ¥27.36 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.70 million | Consolidated |
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.17 million | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-51.16 million | Consolidated |
| Proceeds from exercise of stock options | ¥5.85 million | Consolidated |
| Repayments of lease obligations | ¥-4.70 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-1.82 million | Consolidated |
| Interest and dividends income received | ¥5.16 million | Consolidated |
| Interest and dividend income | ¥-5.20 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥1.51 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.78 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Subtotal | ¥1.6 billion | Consolidated |
| Purchase of investment securities | ¥-0.43 million | Consolidated |
| Interest expenses | ¥1.84 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥2.27 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-69.31 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥8.26 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.58 million | Consolidated |
| Decrease in consumption taxes payable | ¥59.89 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥19.67 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥54.20 million | Consolidated |
| Decrease (increase) in inventories | ¥0.16 million | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.04 million | Consolidated |
| Collection of loans receivable | ¥6.25 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.69 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Increase decrease in guarantee deposits received | ¥14.46 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated | Disclosed |
| Dividend per share | 36 | Parent only | Disclosed |
| Number of employees | 238 | Consolidated | Disclosed |
| Net assets | ¥5.1 billion | Consolidated | Disclosed |
| Net sales | ¥15.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.1 billion | Consolidated | Disclosed |
| Net income | ¥0.8 billion | Consolidated | Disclosed |
| Total assets | ¥7.4 billion | Consolidated | Disclosed |
| Operating margin | 7.2% | Consolidated | Calculated |
| Net margin | 5.1% | Consolidated | Calculated |
| Sales per employee | 64642748 yen | Consolidated | Calculated |
| Total asset turnover | 2.08 times | Consolidated | Calculated |
| Net assets to total assets | 69.4% | Consolidated | Calculated |