DAYTONA
DAYTONA CORPORATION
Company highlights
The largest segment by revenue is 国内拠点卸売事業, at 73.8% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
DAYTONA
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 | |
| 国内拠点卸売事業 | ¥10.4 billion | 73.8% | ¥10.3 billion | ¥1.1 billion | 69.0% | 10.1% | ¥1.1 billion |
| Retail business | ¥2.1 billion | 15.2% | ¥2.3 billion | ¥0.1 billion | 8.8% | 6.2% | ¥0.1 billion |
| アジア拠点卸売事業 | ¥1.6 billion | 11.0% | ¥1.7 billion | ¥0.3 billion | 22.2% | 21.8% | ¥0.4 billion |
| Total of the businesses | ¥14.1 billion | 100.0% | ¥1.5 billion | 100.0% | |||
Revenue and profit
DAYTONA
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 | ¥1.0 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated | |
| Advertising expenses | ¥0.4 billion | Consolidated | |
| Packing and transportation expenses | ¥0.4 billion | Parent only | |
| Welfare expenses | ¥0.2 billion | Consolidated | |
| Bonuses | ¥0.2 billion | Consolidated | |
| Rent expenses | ¥0.2 billion | Consolidated | |
| Commission fees | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Traveling and transportation expenses | ¥94.47 million | Consolidated | |
| Research and development expenses | ¥72.53 million | Consolidated | |
| Provision for bonuses | ¥68.64 million | Consolidated | |
| Amortization of goodwill | ¥65.05 million | Consolidated | |
| Retirement benefit expenses | ¥46.81 million | Consolidated | |
| Provision for shareholder benefit program | ¥25.21 million | Consolidated | |
| Share-based payment expenses | ¥18.73 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.07 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.5 billion | Consolidated |
| Ordinary income | ¥1.7 billion | Consolidated | |
| Operating income | ¥1.6 billion | Consolidated | |
| Net income | ¥1.1 billion | Consolidated |
DAYTONA
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥1.0 billion
- Other ¥0.5 billion
- Advertising expenses ¥0.4 billion
- Packing and transportation expenses ¥0.4 billion
- Welfare expenses ¥0.2 billion
- Bonuses ¥0.2 billion
- Other (not itemized) ¥1.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
DAYTONA
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
DAYTONA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥12.5B | ¥14.6B | ¥14.0B | ¥14.6B | ¥14.4B |
| Year on year (%) | +26.5%◆ | +16.3% | -4.3% | +4.4% | -1.4% |
| Ordinary income (loss) | ¥1.9B | ¥2.1B | ¥1.7B | ¥1.7B | ¥1.7B |
| Change from prior year | +57.4% | +12.1% | -17.4% | -0.3% | -4.9% |
| Ordinary income (loss) as a share of Net sales | 15.1% | 14.5% | 12.5% | 12.0% | 11.5% |
| Change (percentage points) | +3.0 points◆ | -0.6 points | -2.0 points | -0.6 points | -0.4 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2016Ordinary income (loss) as a share of revenue +2.4 points
- 2018Net sales year on year +29.6%
- 2020Ordinary income (loss) as a share of revenue +3.9 points
- 2021Net sales year on year +26.5%, Ordinary income (loss) as a share of revenue +3.0 points
DAYTONA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
DAYTONA
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 | ¥12.5 billion | ¥14.6 billion | ¥14.0 billion | ¥14.6 billion | ¥14.4 billion |
| Ordinary income (loss) | ¥1.9 billion | ¥2.1 billion | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion |
| Net income (loss) attributable to owners of parent | ¥1.3 billion | ¥1.4 billion | ¥1.2 billion | ¥1.2 billion | ¥1.1 billion |
| Comprehensive income | ¥1.3 billion | ¥1.4 billion | ¥1.2 billion | ¥1.2 billion | ¥1.1 billion |
| Net assets | ¥5.4 billion | ¥6.7 billion | ¥7.7 billion | ¥8.6 billion | ¥9.4 billion |
| Total assets | ¥8.2 billion | ¥9.6 billion | ¥10.3 billion | ¥10.9 billion | ¥11.7 billion |
| Net assets per share | 2,289.75 yen | 2,814.56 yen | 3,193.1 yen | 3,592.87 yen | 3,921.31 yen |
| Basic earnings (loss) per share | 564.56 yen | 608.22 yen | 499.15 yen | 509.35 yen | 483.12 yen |
| Diluted earnings per share | 538.3 yen | 581.38 yen | 477.63 yen | 487.43 yen | 462.38 yen |
| Equity-to-asset ratio | 65.7% | 69.0% | 73.2% | 78.0% | 80.1% |
| Return on equity | 27.8% | 23.9% | 16.6% | 15.0% | 12.9% |
| Net cash provided by (used in) operating activities | ¥0.8 billion | ¥-4.23 million | ¥1.2 billion | ¥1.4 billion | ¥0.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | ¥39.43 million | ¥-0.5 billion | ¥-0.6 billion | ¥-0.5 billion |
| Cash and cash equivalents | ¥1.2 billion | ¥0.9 billion | ¥1.5 billion | ¥2.1 billion | ¥2.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥7.9 billion | ¥9.3 billion | ¥8.7 billion | ¥8.8 billion | ¥8.9 billion |
| Ordinary income (loss) | ¥1.4 billion | ¥1.5 billion | ¥1.2 billion | ¥1.1 billion | ¥1.2 billion |
| Net income (loss) | ¥1.0 billion | ¥1.1 billion | ¥0.9 billion | ¥0.8 billion | ¥0.8 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 3,604,600 shares | 3,604,600 shares | 3,604,600 shares | 3,604,600 shares | 3,604,600 shares |
| Net assets | ¥4.3 billion | ¥5.3 billion | ¥5.9 billion | ¥6.4 billion | ¥7.0 billion |
| Total assets | ¥5.5 billion | ¥6.4 billion | ¥6.9 billion | ¥7.3 billion | ¥7.8 billion |
| Net assets per share | 1,823.1 yen | 2,208.76 yen | 2,458.7 yen | 2,679.51 yen | 2,902.65 yen |
| Dividend per share | 80 yen | 123 yen | 121 yen | 129 yen | 135 yen |
| Basic earnings (loss) per share | 416.12 yen | 464.33 yen | 370.77 yen | 339.95 yen | 349.9 yen |
| Diluted earnings per share | 396.76 yen | 443.84 yen | 354.78 yen | 325.32 yen | 334.87 yen |
| Equity-to-asset ratio | 77.4% | 82.2% | 84.5% | 87.0% | 88.5% |
| Return on equity | 25.4% | 23.1% | 15.9% | 13.2% | 12.5% |
| Payout ratio | 19.2% | 26.5% | 32.6% | 37.9% | 38.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥135 | Could not be retrieved | 38.6% | |
| FY ending 12/2024 | ¥129 | Could not be retrieved | 37.9% | |
| FY ending 12/2023 | ¥121 | Could not be retrieved | 32.6% | |
| FY ending 12/2022 | ¥123 | Could not be retrieved | 26.5% | |
| FY ending 12/2021 | ¥80 | Could not be retrieved | 19.2% | |
| FY ending 12/2020 | ¥46 | Could not be retrieved | 16.2% | |
| FY ending 12/2019 | ¥24 | Could not be retrieved | 16.1% | |
| FY ending 12/2018 | ¥17 | Could not be retrieved | 18.8% | |
| FY ending 12/2017 | ¥16 | Could not be retrieved | 13.2% | |
| FY ending 12/2016 | ¥17 | Could not be retrieved | 13.0% | |
| FY ending 12/2015 | ¥15 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2014 | ¥14 | Could not be retrieved | 12.9% | |
| FY ending 12/2013 | ¥14 | Could not be retrieved | 11.6% | |
| FY ending 12/2012 | ¥12.5 | Could not be retrieved | 17.8% |
DAYTONA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
DAYTONA
Unit %Source Annual securities reports
- Financial institutions3.36%
- Securities firms0.91%
- Other corporations24.14%
- Foreign holders (institutions)2.02%
- Foreign holders (individuals)0.06%
- Individuals and others69.51%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 有限会社エービーイー | 21.01% | 500,000 |
| 2 | 株式会社コシダテック | 5.72% | 136,000 |
| 3 | 株式会社ディーエフ | 4.79% | 113,000 |
| 4 | デイトナ社員持株会 | 1.78% | 42,000 |
| 5 | 日本マスタートラスト信託銀行株式会社(信託口) | 1.6% | 38,000 |
| 6 | RE FUND 107-CLIENT AC(常任代理人 シティバンク) | 1.54% | 36,000 |
| 7 | 中山 慶一郎 | 1.51% | 36,000 |
| 8 | 株式会社日本カストディ銀行(信託口) | 1.43% | 34,000 |
| 9 | 株式会社三菱UFJ銀行 | 1.2% | 28,000 |
| 10 | 鈴木 紳一郎 | 1.17% | 27,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 12/2025 | ¥72.00 million |
| FY ending 12/2020 | ¥54.00 million |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| 国内拠点卸売事業 | ¥65.00 million | ¥99.00 million |
| Retail business | Could not be retrieved | ¥2.00 million |
| アジア拠点卸売事業 | ¥7.00 million | ¥18.00 million |
Revenue scale in the same industry
DAYTONA
Source Annual securities reports of each company
Transportation Equipment: 86 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 TOYOTA MOTORFY Mar 2026 ¥50.7T
- 2 HONDA MOTORFY Mar 2026 ¥21.8T
- 3 NISSAN MOTORFY Mar 2026 ¥12.0T
- … 68 companies
- 72 MEIWA IndustryFY Mar 2026 ¥23.1B
- 73 CAR MATE MFG.COFY Mar 2026 ¥14.6B
- 74 DAYTONAThis companyFY Dec 2025 ¥14.4B
- 75 THE HANSHIN DIESEL WORKSFY Mar 2026 ¥14.0B
- 76 JRCFY Feb 2026 ¥13.7B
- … 10 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 115 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 三優監査法人 |
| Audit fees (this year, total) | ¥30.60 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥1.71 million |
| 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 | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated |
| Net sales | ¥14.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Diluted earnings per share | 462.38 yen | Consolidated |
| Cash and cash equivalents | ¥2.2 billion | Consolidated |
| Net assets | ¥9.4 billion | Consolidated |
| Ordinary income (loss) | ¥1.7 billion | Consolidated |
| Total assets | ¥11.7 billion | Consolidated |
| Return on equity | 12.9% | Consolidated |
| Equity-to-asset ratio | 80.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Basic earnings (loss) per share | 483.12 yen | Consolidated |
| Net assets per share | 3,921.31 yen | Consolidated |
| Dividend per share | 135 yen | Parent only |
| Net sales | ¥8.9 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Diluted earnings per share | 334.87 yen | Parent only |
| Total number of issued shares (common stock) | 3,604,600 shares | Parent only |
| Net assets | ¥7.0 billion | Parent only |
| Ordinary income (loss) | ¥1.2 billion | Parent only |
| Total assets | ¥7.8 billion | Parent only |
| Return on equity | 12.5% | Parent only |
| Equity-to-asset ratio | 88.5% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 38.6% | Parent only |
| Basic earnings (loss) per share | 349.9 yen | Parent only |
| Net assets per share | 2,902.65 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 206 people | Consolidated |
| Number of employees | 206 people | Consolidated |
| Average length of service (years) | 17.35 years | Parent only |
| Average annual salary | ¥6.66 million | Parent only |
| Average age (years) | 45.05 years old | Parent only |
| Number of employees | 97 people | Parent only |
| Number of employees | 97 people | Parent only |
| Number of employees | 97 people | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.1 billion | Consolidated |
| Trade notes receivable transferred by endorsement | ¥22.00 million | Consolidated |
| Net sales to external customers | ¥14.4 billion | Consolidated |
| Average number of temporary employees | 89 people | Consolidated |
| Average number of temporary employees | 89 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.1 billion | Consolidated |
| Write-downs of inventories | ¥-27.32 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Trade notes receivable transferred by endorsement | ¥22.00 million | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Total return on the share price index | 188.9% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 993,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,225,100 shares | Consolidated |
| Number of shares | 3,604,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 34.0% | Consolidated |
| Shareholding ratio | 41.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,225,100 shares | Consolidated |
| Number of voting rights | 23,701 units | Consolidated |
| Total shareholder return | 216.4% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥72.00 million | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥30.60 million | Consolidated |
| Fees for audit and attestation services - total | ¥1.71 million | Consolidated |
| Fees for audit and attestation services - total | ¥30.60 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥1.71 million | Consolidated |
Balance sheet (125 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥39.77 million | Consolidated |
| Other | ¥79.00 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥99.44 million | Consolidated |
| Other, net | ¥56.21 million | Consolidated |
| Goodwill | ¥0.1 billion | Consolidated |
| Retained earnings | ¥9.0 billion | Consolidated |
| Notes receivable - trade | ¥42.52 million | Consolidated |
| Notes and accounts receivable trade | ¥1.6 billion | Consolidated |
| Merchandise | ¥4.4 billion | Consolidated |
| Non-current liabilities | ¥0.1 billion | Consolidated |
| Non-current assets | ¥2.4 billion | Consolidated |
| Land | ¥1.0 billion | Consolidated |
| Accounts receivable - trade | ¥1.6 billion | Consolidated |
| Contract liabilities | ¥89.57 million | Consolidated |
| Buildings and structures | ¥2.0 billion | Consolidated |
| Buildings and structures, net | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Subscription rights to shares | ¥73.96 million | Consolidated |
| Property, plant and equipment | ¥1.7 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥25.58 million | Consolidated |
| Shareholders' equity | ¥9.4 billion | Consolidated |
| Inventories | ¥4.4 billion | Consolidated |
| Inventories | ¥4.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥2.1 billion | Consolidated |
| Current assets | ¥9.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥-51.96 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥2.2 billion | Consolidated |
| Cash and deposits | ¥2.5 billion | Consolidated |
| Short-term loans payable | ¥0.6 billion | Consolidated |
| Net assets | ¥9.4 billion | Consolidated |
| Net assets | ¥9.4 billion | Consolidated |
| Total assets | ¥11.7 billion | Consolidated |
| Total assets | ¥11.7 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥-53.35 million | Consolidated |
| Liabilities | ¥2.2 billion | Consolidated |
| Liabilities and net assets | ¥11.7 billion | Consolidated |
| Supplies | ¥2.34 million | Consolidated |
| Accounts payable - trade | ¥0.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.50 million | Consolidated |
| Allowance for doubtful accounts | ¥-11.77 million | Consolidated |
| Capital surplus | ¥0.6 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥68.65 million | Consolidated |
| Remeasurements of defined benefit plans | ¥-1.39 million | Consolidated |
| Net defined benefit liability | ¥10.28 million | Consolidated |
| Long-term loans payable | ¥80.87 million | Consolidated |
| Shares of subsidiaries and associates | ¥0.1 billion | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥31.10 million | Consolidated |
| Non-controlling interests | ¥37.49 million | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥4.39 million | Parent only |
| Other | ¥0.06 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.55 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥63.45 million | Parent only |
| Lease obligations | ¥5.87 million | Parent only |
| Lease obligations | ¥2.07 million | Parent only |
| Lease assets, net | ¥8.10 million | Parent only |
| Investments in capital | ¥0.02 million | Parent only |
| General reserve | ¥1.1 billion | Parent only |
| Retained earnings | ¥6.5 billion | Parent only |
| Legal retained earnings | ¥52.58 million | Parent only |
| Prepaid expenses | ¥32.06 million | Parent only |
| Advance payments trade | ¥0.3 billion | Parent only |
| Notes receivable - trade | ¥42.52 million | Parent only |
| Merchandise | ¥2.3 billion | Parent only |
| Non-current liabilities | ¥44.18 million | Parent only |
| Non-current assets | ¥2.4 billion | Parent only |
| Land | ¥0.6 billion | Parent only |
| Accounts receivable - trade | ¥1.0 billion | Parent only |
| Contract liabilities | ¥22.30 million | Parent only |
| Tools, furniture and fixtures | ¥18.37 million | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Construction in progress | ¥7.63 million | Parent only |
| Investments and other assets | ¥1.2 billion | Parent only |
| Subscription rights to shares | ¥73.96 million | Parent only |
| Property, plant and equipment | ¥1.1 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥50.33 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Provision for shareholder benefit program | ¥25.58 million | Parent only |
| Shareholders' equity | ¥6.9 billion | Parent only |
| Structures, net | ¥60.83 million | Parent only |
| Machinery and equipment, net | ¥0.2 billion | Parent only |
| Current liabilities | ¥0.8 billion | Parent only |
| Current assets | ¥5.4 billion | Parent only |
| Intangible assets | ¥64.00 million | Parent only |
| Cash and deposits | ¥1.6 billion | Parent only |
| Net assets | ¥7.0 billion | Parent only |
| Net assets | ¥7.0 billion | Parent only |
| Total assets | ¥7.8 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥5.3 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥7.8 billion | Parent only |
| Supplies | ¥0.59 million | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.83 million | Parent only |
| Capital surplus | ¥0.6 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Asset retirement obligations | ¥23.25 million | Parent only |
| Provision for bonuses | ¥38.63 million | Parent only |
| Vehicles, net | ¥4.79 million | Parent only |
| Long-term loans payable | ¥15.05 million | Parent only |
| Long-term prepaid expenses | ¥4.76 million | Parent only |
| Shares of subsidiaries and associates | ¥1.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.6 billion | Parent only |
| Deposits received | ¥26.51 million | Parent only |
| Current portion of long-term loans payable | ¥51.28 million | Parent only |
Statement of income (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥16.82 million | Consolidated |
| Other | ¥0.85 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other comprehensive income | ¥-62.07 million | Consolidated |
| Amortization of goodwill | ¥65.05 million | Consolidated |
| Amortization of goodwill | ¥65.05 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥1.1 billion | Consolidated |
| Interest income | ¥3.50 million | Consolidated |
| Commission fee | ¥7.83 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Non-operating income | ¥56.08 million | Consolidated |
| Non-operating expenses | ¥8.70 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated |
| Gain on sales of non-current assets | ¥9.99 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.07 million | Consolidated |
| Cost of sales | ¥8.8 billion | Consolidated |
| Gross profit (loss) | ¥5.5 billion | Consolidated |
| Net sales | ¥14.4 billion | Consolidated |
| Net sales | ¥14.4 billion | Consolidated |
| Advertising expenses | ¥0.4 billion | Consolidated |
| Net income | ¥1.1 billion | Consolidated |
| Net income | ¥1.1 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥7.84 million | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Traveling and transportation expenses | ¥94.47 million | Consolidated |
| Provision for shareholder benefit program | ¥25.21 million | Consolidated |
| Share-based payment expenses | ¥18.73 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥2.35 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Foreign exchange gains | ¥23.81 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-54.95 million | Consolidated |
| Extraordinary income | ¥9.99 million | Consolidated |
| Extraordinary loss | ¥0.07 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-21.59 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥86.99 million | Consolidated |
| Research and development expenses | ¥72.53 million | Consolidated |
| Research and development expenses | ¥72.53 million | Consolidated |
| Welfare expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥1.7 billion | Consolidated |
| Income (loss) before income taxes | ¥1.7 billion | Consolidated |
| Ordinary income | ¥1.7 billion | Consolidated |
| Salaries and allowances | ¥1.0 billion | Consolidated |
| Disposal of treasury stock | ¥18.83 million | Consolidated |
| Purchase of treasury stock | ¥-0.10 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.07 million | Consolidated |
| Rent expenses | ¥0.2 billion | Consolidated |
| Bonuses | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥68.64 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-7.12 million | Consolidated |
| Retirement benefit expenses | ¥46.81 million | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥0.22 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥9.95 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥10.22 million | Consolidated |
| Other | ¥18.77 million | Parent only |
| Other | ¥0.01 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥3.89 million | Parent only |
| Commission fee | ¥3.95 million | Parent only |
| Dividend income | ¥37.69 million | Parent only |
| Operating income | ¥1.0 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.45 million | Parent only |
| Gain on sales of non-current assets | ¥6.98 million | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥5.6 billion | Parent only |
| Gross profit (loss) | ¥3.3 billion | Parent only |
| Net sales | ¥8.9 billion | Parent only |
| Advertising expenses | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Directors' compensations | ¥66.41 million | Parent only |
| Interest expenses | ¥0.44 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Traveling and transportation expenses | ¥58.27 million | Parent only |
| Provision for shareholder benefit program | ¥25.21 million | Parent only |
| Share-based payment expenses | ¥18.73 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-8.69 million | Parent only |
| Depreciation | ¥78.39 million | Parent only |
| Foreign exchange gains | ¥24.97 million | Parent only |
| Extraordinary income | ¥6.98 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Research and development expenses | ¥53.48 million | Parent only |
| Welfare expenses | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥1.2 billion | Parent only |
| Consulting fee income | ¥38.50 million | Parent only |
| Ordinary income | ¥1.2 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Disposal of treasury stock | ¥18.83 million | Parent only |
| Purchase of treasury stock | ¥-0.10 million | Parent only |
| Packing and transportation expenses | ¥0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥2.2 billion | Parent only |
| Rent expenses | ¥30.74 million | Parent only |
| Bonuses | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥38.62 million | Parent only |
| Retirement benefit expenses | ¥30.98 million | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥24.89 million | Consolidated |
| Revenue | ¥4.12 million | Consolidated |
| Revenue | ¥4.20 million | Consolidated |
| Revenue | ¥8.38 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-52.20 million | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-60.61 million | Consolidated |
| Other | ¥-0.01 million | Consolidated |
| Amortization of goodwill | ¥65.05 million | Consolidated |
| Repayments of lease obligations | ¥-6.59 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Interest expenses paid | ¥-9.03 million | Consolidated |
| Interest and dividends income received | ¥3.01 million | Consolidated |
| Interest and dividend income | ¥-3.51 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥-9.92 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥4.65 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.1 billion | Consolidated |
| Payments into time deposits | ¥-0.2 billion | Consolidated |
| Subtotal | ¥1.3 billion | Consolidated |
| Payments for guarantee deposits | ¥-9.88 million | Consolidated |
| Interest expenses | ¥7.84 million | Consolidated |
| Purchase of property plant and equipment | ¥-78.00 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥10.52 million | Consolidated |
| Decrease in consumption taxes payable | ¥-45.94 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥4.00 million | Consolidated |
| Share-based payment expenses | ¥18.73 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.6 billion | Consolidated |
| Income taxes paid | ¥-0.5 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-1.54 million | Consolidated |
| Purchase of intangible assets | ¥-34.45 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.10 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.06 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-2.70 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.79 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.8 billion | Consolidated | Disclosed |
| Dividend per share | 135 | Parent only | Disclosed |
| Number of employees | 206 | Consolidated | Disclosed |
| Net assets | ¥9.4 billion | Consolidated | Disclosed |
| Net sales | ¥14.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.7 billion | Consolidated | Disclosed |
| Net income | ¥1.1 billion | Consolidated | Disclosed |
| Total assets | ¥11.7 billion | Consolidated | Disclosed |
| Operating margin | 11.2% | Consolidated | Calculated |
| Net margin | 8.0% | Consolidated | Calculated |
| Sales per employee | 69791073 yen | Consolidated | Calculated |
| Total asset turnover | 1.23 times | Consolidated | Calculated |
| Net assets to total assets | 81.0% | Consolidated | Calculated |