TOKYO KOKI
TOKYO KOKI CO. LTD.
Company highlights
The largest segment by revenue is Testing machine business, at 82.5% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TOKYO KOKI
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Testing machine business | ¥3.7 billion | 82.5% | ¥3.1 billion | ¥0.6 billion | 17.7% | ¥0.6 billion |
| Digital business | ¥0.4 billion | 9.1% | Could not be retrieved | ¥-27.47 million | -6.7% | Could not be retrieved |
| Engineering business | ¥0.4 billion | 8.3% | ¥0.4 billion | ¥11.89 million | 3.2% | ¥-0.1 billion |
| Total of the businesses | ¥4.5 billion | 100.0% | ||||
Revenue and profit
TOKYO KOKI
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.6 billion | Consolidated |
| Research and development expenses | ¥70.04 million | Consolidated | |
| Business consignment expenses | ¥53.35 million | Parent only | |
| Provision for bonuses | ¥43.05 million | Consolidated | |
| Retirement benefit expenses | ¥35.87 million | Consolidated | |
| Amortization of goodwill | ¥7.46 million | Consolidated | |
| Depreciation | ¥3.27 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-0.27 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.5 billion | Consolidated |
| Ordinary income | ¥0.2 billion | Consolidated | |
| Operating income | ¥0.2 billion | Consolidated | |
| Net income | ¥0.1 billion | Consolidated |
TOKYO KOKI
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Salaries and allowances ¥0.6 billion
- Research and development expenses ¥0.1 billion
- Business consignment expenses ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
TOKYO KOKI
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
TOKYO KOKI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥4.0B | ¥3.1B | ¥3.4B | ¥3.5B | ¥4.5B |
| Year on year (%) | -51.5%◆ | -24.4%◆ | +10.2% | +3.5% | +28.4%◆ |
| Ordinary income (loss) | ¥0.3B | ¥0.2B | ¥0.1B | ¥0.0B | ¥0.2B |
| Change from prior year | -8.1% | -48.6% | -10.7% | -73.1% | +327.8% |
| Ordinary income (loss) as a share of Net sales | 7.4% | 5.0% | 4.1% | 1.1% | 3.5% |
| Change (percentage points) | +3.5 points◆ | -2.4 points◆ | -0.9 points | -3.0 points◆ | +2.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Net sales year on year +20.9%, Ordinary income (loss) as a share of revenue -3.9 points
- 2015Ordinary income (loss) as a share of revenue +5.7 points, Ordinary income (loss) loss to profit
- 2018Ordinary income (loss) as a share of revenue -7.7 points, Ordinary income (loss) profit to loss
- 2019Ordinary income (loss) as a share of revenue +12.8 points, Ordinary income (loss) loss to profit
- 2020Net sales year on year +38.3%
- 2022Net sales year on year -51.5%, Ordinary income (loss) as a share of revenue +3.5 points
- 2023Net sales year on year -24.4%, Ordinary income (loss) as a share of revenue -2.4 points
- 2025Ordinary income (loss) as a share of revenue -3.0 points
- 2026Net sales year on year +28.4%, Ordinary income (loss) as a share of revenue +2.5 points
TOKYO KOKI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TOKYO KOKI
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 | ¥4.0 billion | ¥3.1 billion | ¥3.4 billion | ¥3.5 billion | ¥4.5 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.2 billion | ¥0.1 billion | ¥36.78 million | ¥0.2 billion |
| Net income (loss) attributable to owners of parent | ¥0.1 billion | ¥-0.7 billion | ¥91.11 million | ¥62.94 million | ¥0.1 billion |
| Comprehensive income | ¥95.51 million | ¥-0.7 billion | ¥91.18 million | ¥63.08 million | ¥0.1 billion |
| Net assets | ¥2.1 billion | ¥1.4 billion | ¥1.5 billion | ¥1.6 billion | ¥1.9 billion |
| Total assets | ¥4.4 billion | ¥3.4 billion | ¥3.7 billion | ¥3.8 billion | ¥5.0 billion |
| Net assets per share | 297.13 yen | 198.64 yen | 211.67 yen | 220.52 yen | 239.08 yen |
| Basic earnings (loss) per share | 16.66 yen | -98.49 yen | 12.78 yen | 8.83 yen | 18.71 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 12.75 yen | 8.68 yen | 17.74 yen |
| Equity-to-asset ratio | 48.2% | 41.1% | 41.2% | 41.7% | 34.0% |
| Return on equity | 5.7% | -39.7% | 6.2% | 4.1% | 8.1% |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥-0.2 billion | ¥0.2 billion | ¥-0.6 billion | ¥0.6 billion |
| Net cash provided by (used in) investing activities | ¥-92.97 million | ¥-51.82 million | ¥0.2 billion | ¥-47.51 million | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥98.70 million | ¥-0.4 billion | ¥35.43 million | ¥0.2 billion | ¥0.3 billion |
| Cash and cash equivalents | ¥1.1 billion | ¥0.5 billion | ¥1.0 billion | ¥0.5 billion | ¥1.2 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion | ¥0.5 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥59.11 million | ¥-72.43 million | ¥63.31 million | ¥66.13 million |
| Net income (loss) | ¥0.1 billion | ¥-0.7 billion | ¥57.53 million | ¥73.13 million | ¥-43.76 million |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 7,133,791 shares | 7,133,791 shares | 7,133,791 shares | 7,133,791 shares | 7,159,791 shares |
| Net assets | ¥1.1 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion |
| Total assets | ¥2.0 billion | ¥1.2 billion | ¥1.1 billion | ¥1.0 billion | ¥1.4 billion |
| Net assets per share | 151.58 yen | 49.41 yen | 57.49 yen | 67.76 yen | 62.18 yen |
| Basic earnings (loss) per share | 19.2 yen | -102.18 yen | 8.07 yen | 10.26 yen | -6.13 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 8.06 yen | 10.08 yen | Could not be retrieved |
| Equity-to-asset ratio | 53.6% | 29.7% | 39.0% | 47.0% | 31.0% |
| Return on equity | 13.5% | -101.7% | 15.1% | 16.4% | -9.4% |
Shareholder composition
Share ownership by holder category
TOKYO KOKI
Unit %Source Annual securities reports
- Financial institutions0.12%
- Securities firms7.27%
- Other corporations32.03%
- Foreign holders (institutions)2.63%
- Foreign holders (individuals)0.19%
- Individuals and others57.76%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 2/2026 | ¥70.04 million | ¥60.90 million |
| FY ending 2/2021 | ¥4.56 million | ¥28.87 million |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Testing machine business | ¥17.11 million | ¥23.05 million |
| Digital business | ¥52.93 million | Could not be retrieved |
Revenue scale in the same industry
TOKYO KOKI
Source Annual securities reports of each company
Precision Instruments: 54 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 TERUMOFY Mar 2026 ¥1.1T
- 2 OLYMPUSFY Mar 2026 ¥1.0T
- 3 NIKONFY Mar 2026 ¥677.2B
- … 43 companies
- 47 INTER ACTIONFY May 2026 ¥4.8B
- 48 OKAMOTO GLASSFY Mar 2026 ¥4.7B
- 49 TOKYO KOKIThis companyFY Feb 2026 ¥4.5B
- 50 CYBERDYNEFY Mar 2026 ¥3.8B
- 51 TOYOKOHFY Mar 2026 ¥3.1B
- … 3 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アリア |
| Audit fees (this year, total) | ¥24.00 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) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Net sales | ¥4.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Diluted earnings per share | 17.74 yen | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.2 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Return on equity | 8.1% | Consolidated |
| Equity-to-asset ratio | 34.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Basic earnings (loss) per share | 18.71 yen | Consolidated |
| Net assets per share | 239.08 yen | Consolidated |
| Net sales | ¥0.5 billion | Parent only |
| Net income (loss) | ¥-43.76 million | Parent only |
| Total number of issued shares (common stock) | 7,159,791 shares | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Ordinary income (loss) | ¥66.13 million | Parent only |
| Total assets | ¥1.4 billion | Parent only |
| Return on equity | -9.4% | Parent only |
| Equity-to-asset ratio | 31.0% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Basic earnings (loss) per share | -6.13 yen | Parent only |
| Net assets per share | 62.18 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 185 people | Consolidated |
| Number of employees | 185 people | Consolidated |
| Wage gap between men and women (all employees) | 80.9% | Parent only |
| Average length of service (years) | 7.3 years | Parent only |
| Average annual salary | ¥6.25 million | Parent only |
| Average age (years) | 41.3 years old | Parent only |
| Number of employees | 21 people | Parent only |
| Number of employees | 21 people | Parent only |
| Number of employees | 21 people | Parent only |
| Wage gap between men and women (regular employees) | 80.9% | Parent only |
Shares (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥2.01 million | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.02 million | Consolidated |
| Number of shares held | 3,235,900 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,000 shares | Consolidated |
| Number of shares | 7,159,791 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 45.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,000 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.88 million | Consolidated |
| Number of voting rights | 71,487 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥7.16 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥1.06 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 256.0% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Discounted trade notes receivable | ¥16.02 million | Consolidated |
| Net sales to external customers | ¥4.5 billion | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥61.06 million | Consolidated |
| Write-downs of inventories | ¥18.86 million | Consolidated |
| Depreciation | ¥43.79 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Total return on the share price index | 211.2% | Parent only |
| Ratio of female employees in managerial positions | 11.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥70.04 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥60.90 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥24.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥24.00 million | Consolidated |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.48 million | Consolidated |
| Other | ¥20.58 million | Consolidated |
| Other | ¥99.26 million | Consolidated |
| Other | ¥1.07 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.60 million | Consolidated |
| Goodwill | ¥0.1 billion | Consolidated |
| Software | ¥4.49 million | Consolidated |
| Lease obligations | ¥17.87 million | Consolidated |
| Lease obligations | ¥6.95 million | Consolidated |
| Work in process | ¥0.8 billion | Consolidated |
| Life insurance funds | ¥15.95 million | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.2 billion | Consolidated |
| Retained earnings | ¥0.8 billion | Consolidated |
| Advances received | ¥0.24 million | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥52.82 million | Consolidated |
| Notes and accounts receivable trade net | ¥1.0 billion | Consolidated |
| Merchandise and finished goods | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥1.5 billion | Consolidated |
| Non-current assets | ¥1.4 billion | Consolidated |
| Land | ¥0.8 billion | Consolidated |
| Revaluation reserve for land | ¥0.3 billion | Consolidated |
| Accounts receivable - trade | ¥0.9 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥54.65 million | Consolidated |
| Guarantee deposits | ¥52.59 million | Consolidated |
| Buildings and structures | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥91.12 million | Consolidated |
| Construction in progress | ¥14.31 million | Consolidated |
| Investments and other assets | ¥0.3 billion | Consolidated |
| Investment securities | ¥93.69 million | Consolidated |
| Notes and accounts payable - trade | ¥0.3 billion | Consolidated |
| Subscription rights to shares | ¥78.68 million | Consolidated |
| Property, plant and equipment | ¥0.9 billion | Consolidated |
| Income taxes payable | ¥20.17 million | Consolidated |
| Accrued consumption taxes | ¥56.68 million | Consolidated |
| Accrued expenses | ¥78.02 million | Consolidated |
| Accounts payable - other | ¥48.87 million | Consolidated |
| Shareholders' equity | ¥1.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥11.26 million | Consolidated |
| Current liabilities | ¥1.6 billion | Consolidated |
| Current assets | ¥3.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Cash and deposits | ¥1.3 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Net assets | ¥1.9 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Deferred tax liabilities | ¥14.19 million | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-3.85 million | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥3.1 billion | Consolidated |
| Liabilities and net assets | ¥5.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.12 million | Consolidated |
| Capital surplus | ¥0.1 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Asset retirement obligations | ¥34.02 million | Consolidated |
| Provision for bonuses | ¥72.05 million | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥1.0 billion | Consolidated |
| Electronically recorded obligations - operating | ¥0.5 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Customer relationship | ¥40.14 million | Consolidated |
| Current portion of bonds payable | ¥10.00 million | Consolidated |
| Current portion of long-term loans payable | ¥0.4 billion | Consolidated |
| Other | ¥8.65 million | Parent only |
| Other | ¥2.45 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.60 million | Parent only |
| Lease obligations | ¥1.80 million | Parent only |
| Lease obligations | ¥0.58 million | Parent only |
| Suspense payments | ¥0.19 million | Parent only |
| Life insurance funds | ¥15.95 million | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.2 billion | Parent only |
| Investments in capital | ¥0.18 million | Parent only |
| Retained earnings | ¥-0.5 billion | Parent only |
| Prepaid expenses | ¥13.74 million | Parent only |
| Advance payments trade | ¥4.79 million | Parent only |
| Non-current liabilities | ¥0.6 billion | Parent only |
| Non-current assets | ¥1.2 billion | Parent only |
| Land | ¥0.6 billion | Parent only |
| Revaluation reserve for land | ¥0.3 billion | Parent only |
| Accounts receivable - trade | ¥59.75 million | Parent only |
| Tools, furniture and fixtures | ¥3.83 million | Parent only |
| Buildings, net | ¥30.56 million | Parent only |
| Investments and other assets | ¥0.6 billion | Parent only |
| Investment securities | ¥8.22 million | Parent only |
| Lease deposits | ¥22.52 million | Parent only |
| Subscription rights to shares | ¥78.68 million | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Accounts receivable - other | ¥40.26 million | Parent only |
| Accrued consumption taxes | ¥13.15 million | Parent only |
| Accrued expenses | ¥7.42 million | Parent only |
| Accounts payable - other | ¥15.83 million | Parent only |
| Shareholders' equity | ¥98.06 million | Parent only |
| Structures, net | ¥2.98 million | Parent only |
| Current liabilities | ¥0.3 billion | Parent only |
| Current assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥0.1 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Total assets | ¥1.4 billion | Parent only |
| Deferred tax assets | ¥27.91 million | Parent only |
| Retained earnings brought forward | ¥-0.5 billion | Parent only |
| Treasury stock | ¥-3.85 million | Parent only |
| Valuation and translation adjustments | ¥0.3 billion | Parent only |
| Liabilities | ¥0.9 billion | Parent only |
| Liabilities and net assets | ¥1.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-15.62 million | Parent only |
| Capital surplus | ¥0.1 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥18.57 million | Parent only |
| Provision for bonuses | ¥10.57 million | Parent only |
| Provision for retirement benefits | ¥23.34 million | Parent only |
| Long-term loans payable | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.5 billion | Parent only |
| Deposits received | ¥6.59 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Accounts unique to this company (21 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥78.03 million | Consolidated |
| Revenue | ¥6.93 million | Consolidated |
| Revenue | ¥0.81 million | Consolidated |
| Revenue | ¥0.29 million | Consolidated |
| Revenue | ¥31.42 million | Consolidated |
| Revenue | ¥-0.47 million | Consolidated |
| Revenue | ¥12.88 million | Consolidated |
| Revenue | ¥31.42 million | Consolidated |
| Revenue | ¥-32.00 million | Consolidated |
| Revenue | ¥-6.50 million | Consolidated |
| Revenue | ¥-12.00 million | Consolidated |
| Revenue | ¥0.29 million | Consolidated |
| Revenue | ¥-12.88 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥7.46 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.88 million | Parent only |
| Revenue | ¥6.93 million | Parent only |
| Revenue | ¥0.29 million | Parent only |
| Revenue | ¥29.01 million | Parent only |
Statement of income (79 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥26.80 million | Consolidated |
| Other | ¥5.95 million | Consolidated |
| Other comprehensive income | ¥0.30 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.30 million | Consolidated |
| Amortization of goodwill | ¥7.46 million | Consolidated |
| Comprehensive income | ¥0.1 billion | Consolidated |
| Interest and dividend income | ¥2.08 million | Consolidated |
| Operating income | ¥0.2 billion | Consolidated |
| Operating income | ¥0.2 billion | Consolidated |
| Non-operating income | ¥38.10 million | Consolidated |
| Non-operating expenses | ¥33.64 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.10 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Cost of sales | ¥2.9 billion | Consolidated |
| Gross profit (loss) | ¥1.5 billion | Consolidated |
| Net sales | ¥4.5 billion | Consolidated |
| Net sales | ¥4.5 billion | Consolidated |
| Net income | ¥0.1 billion | Consolidated |
| Net income | ¥0.1 billion | Consolidated |
| Net income (loss) | ¥0.1 billion | Consolidated |
| Net income (loss) | ¥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 | ¥9.22 million | Consolidated |
| Interest expenses | ¥19.55 million | Consolidated |
| Exercise of subscription rights to shares | ¥5.25 million | Consolidated |
| Income taxes - current | ¥24.14 million | Consolidated |
| Income taxes | ¥-2.83 million | Consolidated |
| Income taxes - deferred | ¥-26.96 million | Consolidated |
| Foreign exchange losses | ¥0.36 million | Consolidated |
| Extraordinary income | ¥2.79 million | Consolidated |
| Extraordinary loss | ¥31.42 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.8 billion | Consolidated |
| Research and development expenses | ¥70.04 million | Consolidated |
| Interest on bonds | ¥0.03 million | Consolidated |
| Bond issuance cost | ¥0.01 million | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Ordinary income | ¥0.2 billion | Consolidated |
| Salaries and allowances | ¥0.6 billion | Consolidated |
| Purchase of treasury stock | ¥-0.03 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.4 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥2.40 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.27 million | Consolidated |
| Provision for bonuses | ¥43.05 million | Consolidated |
| Retirement benefit expenses | ¥35.87 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-1.92 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-1.92 million | Consolidated |
| Other | ¥0.15 million | Parent only |
| Other | ¥0 | Parent only |
| Interest and dividend income | ¥2.36 million | Parent only |
| Operating income | ¥80.67 million | Parent only |
| Non-operating income | ¥2.50 million | Parent only |
| Non-operating expenses | ¥17.05 million | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥13.48 million | Parent only |
| Gross profit (loss) | ¥0.5 billion | Parent only |
| Net sales | ¥0.5 billion | Parent only |
| Net income (loss) | ¥-43.76 million | Parent only |
| Net income (loss) | ¥-43.76 million | Parent only |
| Interest expenses | ¥10.12 million | Parent only |
| Exercise of subscription rights to shares | ¥5.25 million | Parent only |
| Business consignment expenses | ¥53.35 million | Parent only |
| Income taxes - current | ¥-39.46 million | Parent only |
| Income taxes | ¥-58.41 million | Parent only |
| Income taxes - deferred | ¥-18.95 million | Parent only |
| Depreciation | ¥3.27 million | Parent only |
| Extraordinary income | ¥0.29 million | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥-0.1 billion | Parent only |
| Ordinary income | ¥66.13 million | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.03 million | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥10.57 million | Parent only |
| Retirement benefit expenses | ¥4.89 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥-11.59 million | Parent only |
| Net changes in items other than shareholders' equity | ¥26.94 million | Parent only |
Statement of cash flows (33 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-15.60 million | Consolidated |
| Other | ¥-0.44 million | Consolidated |
| Amortization of goodwill | ¥7.46 million | Consolidated |
| Purchase of golf club memberships | ¥-6.95 million | Consolidated |
| Repayments of lease obligations | ¥-7.62 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-21.62 million | Consolidated |
| Interest and dividends income received | ¥2.08 million | Consolidated |
| Interest and dividend income | ¥-2.08 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.10 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Purchase of investment securities | ¥-10.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-9.22 million | Consolidated |
| Interest expenses | ¥20.38 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥0.03 million | Consolidated |
| Purchase of property plant and equipment | ¥-24.36 million | Consolidated |
| Decrease in consumption taxes payable | ¥28.20 million | Consolidated |
| Share-based payment expenses | ¥31.87 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-44.13 million | Consolidated |
| Income taxes refund | ¥16.55 million | Consolidated |
| Depreciation | ¥43.79 million | Consolidated |
| Foreign exchange loss (gain) | ¥0.36 million | Consolidated |
| Purchase of intangible assets | ¥-0.51 million | Consolidated |
| Decrease in short term loans payable | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.03 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-7.73 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥10.36 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-80.23 million | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.6 billion | Consolidated | Disclosed |
| Number of employees | 185 | Consolidated | Disclosed |
| Net assets | ¥1.9 billion | Consolidated | Disclosed |
| Net sales | ¥4.5 billion | Consolidated | Disclosed |
| Operating income | ¥0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.2 billion | Consolidated | Disclosed |
| Net income | ¥0.1 billion | Consolidated | Disclosed |
| Total assets | ¥5.0 billion | Consolidated | Disclosed |
| Operating margin | 3.4% | Consolidated | Calculated |
| Net margin | 3.0% | Consolidated | Calculated |
| Sales per employee | 24180984 yen | Consolidated | Calculated |
| Total asset turnover | 0.89 times | Consolidated | Calculated |
| Net assets to total assets | 37.8% | Consolidated | Calculated |