The Sailor Pen
The Sailor Pen Co.,Ltd.
Company highlights
The largest segment by revenue is 文具事業, at 77.6% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
The Sailor Pen
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 | Margin | Last year | |
| 文具事業 | ¥3.3 billion | 77.6% | ¥3.4 billion | ¥57.91 million | 1.7% | ¥-90.29 million |
| ロボット機器事業 | ¥1.0 billion | 22.4% | ¥1.3 billion | ¥-0.3 billion | -26.6% | ¥-0.2 billion |
| Total of the businesses | ¥4.3 billion | 100.0% | ||||
Revenue and profit
The Sailor Pen
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Commission fees | ¥0.4 billion | Consolidated |
| Employees' salaries and allowances | ¥0.4 billion | Consolidated | |
| Advertising expenses | ¥90.93 million | Consolidated | |
| Packing and transportation expenses | ¥77.38 million | Consolidated | |
| Traveling and transportation expenses | ¥54.70 million | Consolidated | |
| Retirement benefit expenses | ¥37.28 million | Consolidated | |
| Employees' bonuses | ¥26.53 million | Consolidated | |
| Depreciation | ¥3.94 million | Consolidated | |
| Provision for bonuses | ¥0.28 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated | |
| Operating income | ¥-0.2 billion | Consolidated | |
| Ordinary income | ¥-0.2 billion | Consolidated |
The Sailor Pen
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Commission fees ¥0.4 billion
- Employees' salaries and allowances ¥0.4 billion
- Advertising expenses ¥0.1 billion
- Packing and transportation expenses ¥0.1 billion
- Traveling and transportation expenses ¥0.1 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥0.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
The Sailor Pen
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
The Sailor Pen
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥5.4B | ¥5.0B | ¥4.6B | ¥4.7B | ¥4.3B |
| Year on year (%) | +12.3% | -6.7% | -9.4% | +2.6% | -8.1% |
| Ordinary income (loss) | ¥0.1B | -¥0.1B | -¥0.3B | -¥0.2B | -¥0.2B |
| Change from prior year | loss to profit◆ | profit to loss◆ | 2.22x | 0.66x | 0.88x |
| Ordinary income (loss) as a share of Net sales | 1.9% | -2.9% | -7.2% | -4.6% | -4.4% |
| Change (percentage points) | +4.5 points◆ | -4.8 points◆ | -4.3 points◆ | +2.6 points◆ | +0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2013Ordinary income (loss) as a share of revenue -5.2 points
- 2015Ordinary income (loss) as a share of revenue +2.5 points
- 2016Ordinary income (loss) loss to profit
- 2018Ordinary income (loss) as a share of revenue -2.1 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue +4.5 points, Ordinary income (loss) loss to profit
- 2022Ordinary income (loss) as a share of revenue -4.8 points, Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) as a share of revenue -4.3 points
- 2024Ordinary income (loss) as a share of revenue +2.6 points
The Sailor Pen
Earnings and net assets per share over time
Unit yenSource Annual securities reports
The Sailor Pen
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 | ¥5.4 billion | ¥5.0 billion | ¥4.6 billion | ¥4.7 billion | ¥4.3 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥-0.1 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-0.2 billion |
| Net income (loss) attributable to owners of parent | ¥53.00 million | ¥-0.2 billion | ¥-1.5 billion | ¥-1.1 billion | ¥-0.2 billion |
| Comprehensive income | ¥58.00 million | ¥-0.2 billion | ¥-1.5 billion | ¥-1.1 billion | ¥-0.2 billion |
| Net assets | ¥2.1 billion | ¥3.9 billion | ¥2.4 billion | ¥1.3 billion | ¥1.1 billion |
| Total assets | ¥7.2 billion | ¥7.2 billion | ¥5.6 billion | ¥4.8 billion | ¥4.3 billion |
| Net assets per share | 144.27 yen | 132.34 yen | 80.59 yen | 42.42 yen | 35.08 yen |
| Basic earnings (loss) per share | 3.67 yen | -8.13 yen | -50.94 yen | -38.65 yen | -7.48 yen |
| Diluted earnings per share | 1.81 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 29.4% | 54.3% | 43.0% | 26.4% | 24.0% |
| Return on equity | 2.6% | -6.4% | -47.8% | -62.8% | -19.3% |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥-0.3 billion | ¥-0.4 billion | ¥-0.4 billion | ¥34.00 million |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | ¥-1.2 billion | ¥-0.4 billion | ¥-68.00 million | ¥-75.00 million |
| Net cash provided by (used in) financing activities | ¥-11.00 million | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥-12.00 million |
| Cash and cash equivalents | ¥2.5 billion | ¥1.2 billion | ¥0.7 billion | ¥0.6 billion | ¥0.5 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.4 billion | ¥4.9 billion | ¥4.4 billion | ¥4.6 billion | ¥4.1 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-0.2 billion |
| Net income (loss) | ¥68.00 million | ¥-0.2 billion | ¥-1.5 billion | ¥-1.1 billion | ¥-0.2 billion |
| Capital stock | ¥3.7 billion | ¥4.7 billion | ¥4.7 billion | ¥4.7 billion | ¥4.7 billion |
| Total number of issued shares (common stock) | 14,621,961 shares | 29,659,554 shares | 29,659,554 shares | 29,659,554 shares | 29,659,554 shares |
| Net assets | ¥2.0 billion | ¥3.7 billion | ¥2.3 billion | ¥1.1 billion | ¥0.9 billion |
| Total assets | ¥7.0 billion | ¥7.0 billion | ¥5.4 billion | ¥4.7 billion | ¥4.2 billion |
| Net assets per share | 134 yen | 126.5 yen | 77.11 yen | 38.82 yen | 31.07 yen |
| Basic earnings (loss) per share | 4.69 yen | -8.5 yen | -49.4 yen | -38.3 yen | -7.58 yen |
| Diluted earnings per share | 2.31 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 27.9% | 53.3% | 42.0% | 24.7% | 22.1% |
| Return on equity | 3.6% | -7.1% | -48.5% | -66.1% | -21.7% |
Shareholder composition
Share ownership by holder category
The Sailor Pen
Unit %Source Annual securities reports
- Financial institutions0.70%
- Securities firms2.60%
- Other corporations60.10%
- Foreign holders (institutions)0.80%
- Foreign holders (individuals)0.30%
- Individuals and others35.60%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.1 billion | ¥0.2 billion |
| FY ending 12/2024 | ¥0.1 billion | Could not be retrieved |
| FY ending 12/2020 | ¥89.00 million | ¥0.3 billion |
| FY ending 12/2019 | ¥95.55 million | Could not be retrieved |
| FY ending 12/2016 | ¥97.03 million | Could not be retrieved |
| FY ending 12/2015 | ¥70.13 million | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| 文具事業 | ¥0.1 billion | ¥0.2 billion |
| ロボット機器事業 | ¥6.00 million | ¥4.94 million |
Revenue scale in the same industry
The Sailor Pen
Source Annual securities reports of each company
Other Products: 120 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NintendoFY Mar 2026 ¥2.3T
- 2 TOPPANFY Mar 2026 ¥1.8T
- 3 Dai Nippon PrintingFY Mar 2026 ¥1.5T
- … 103 companies
- 107 itamiartsFY Jan 2026 ¥4.8B
- 108 ビーアンドピーFY Oct 2025 ¥4.5B
- 109 The Sailor PenThis companyFY Dec 2025 ¥4.3B
- 110 KohsaiFY Jan 2026 ¥4.2B
- 111 アソインターナショナルFY Jun 2026 ¥4.2B
- … 9 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 189 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
3.9 hours |
| Share of board members who are women | 22.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人日本橋事務所 |
| Audit fees (this year, total) | ¥0.02 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) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥34.00 million | Consolidated |
| Net sales | ¥4.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-75.00 million | Consolidated |
| Cash and cash equivalents | ¥0.5 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Ordinary income (loss) | ¥-0.2 billion | Consolidated |
| Total assets | ¥4.3 billion | Consolidated |
| Return on equity | -19.3% | Consolidated |
| Equity-to-asset ratio | 24.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-12.00 million | Consolidated |
| Basic earnings (loss) per share | -7.48 yen | Consolidated |
| Net assets per share | 35.08 yen | Consolidated |
| Net sales | ¥4.1 billion | Parent only |
| Net income (loss) | ¥-0.2 billion | Parent only |
| Total number of issued shares (common stock) | 29,659,554 shares | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Ordinary income (loss) | ¥-0.2 billion | Parent only |
| Total assets | ¥4.2 billion | Parent only |
| Return on equity | -21.7% | Parent only |
| Equity-to-asset ratio | 22.1% | Parent only |
| Capital stock | ¥4.7 billion | Parent only |
| Basic earnings (loss) per share | -7.58 yen | Parent only |
| Net assets per share | 31.07 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 197 people | Consolidated |
| Number of employees | 197 people | Consolidated |
| Wage gap between men and women (all employees) | 61.2% | Parent only |
| Average length of service (years) | 17.3 years | Parent only |
| Average annual salary | ¥4.02 million | Parent only |
| Average age (years) | 42.9 years old | Parent only |
| Number of employees | 184 people | Parent only |
| Number of employees | 184 people | Parent only |
| Number of employees | 184 people | Parent only |
| Wage gap between men and women (regular employees) | 74.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 60.4% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥4.3 billion | Consolidated |
| Average number of temporary employees | 101 people | Consolidated |
| Average number of temporary employees | 101 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Write-downs of inventories | ¥21.61 million | Consolidated |
| Depreciation | ¥35.69 million | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 101 people | Parent only |
| Average number of temporary employees | 101 people | Parent only |
| Average number of temporary employees | 101 people | Parent only |
| Total return on the share price index | 188.9% | Parent only |
| Ratio of female employees in managerial positions | 4.8% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 19,371,800 shares | Consolidated |
| Total number of shares held treasury shares etc | 16,200 shares | Consolidated |
| Number of shares | 29,659,554 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 65.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 16,200 shares | Consolidated |
| Number of voting rights | 296,059 units | Consolidated |
| Carrying amount on the balance sheet | ¥8.30 million | Consolidated |
| Carrying amount on the balance sheet | ¥5.44 million | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 83.3% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.1 billion | Consolidated |
| Research and development expenses | ¥0.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.02 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.02 million | Consolidated |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.41 million | Consolidated |
| Other | ¥67.17 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥43.56 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-0.44 million | Consolidated |
| Other, net | ¥24.81 million | Consolidated |
| Lease obligations | ¥26.16 million | Consolidated |
| Lease obligations | ¥12.62 million | Consolidated |
| Work in process | ¥0.3 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.2 billion | Consolidated |
| Retained earnings | ¥-7.2 billion | Consolidated |
| Raw materials and supplies | ¥0.8 billion | Consolidated |
| Notes receivable - trade | ¥0.2 billion | Consolidated |
| Notes receivable - trade | ¥1.0 billion | Consolidated |
| Merchandise and finished goods | ¥0.7 billion | Consolidated |
| Non-current liabilities | ¥0.9 billion | Consolidated |
| Non-current assets | ¥0.9 billion | Consolidated |
| Land | ¥0.7 billion | Consolidated |
| Revaluation reserve for land | ¥0.5 billion | Consolidated |
| Accounts receivable - trade | ¥0.7 billion | Consolidated |
| Contract liabilities | ¥0.13 million | Consolidated |
| Buildings and structures, net | ¥1.54 million | Consolidated |
| Construction in progress | ¥8.44 million | Consolidated |
| Investments and other assets | ¥79.33 million | Consolidated |
| Investment securities | ¥13.74 million | Consolidated |
| Notes and accounts payable - trade | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥0.8 billion | Consolidated |
| Income taxes payable | ¥41.34 million | Consolidated |
| Shareholders' equity | ¥0.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥49.55 million | Consolidated |
| Current liabilities | ¥2.4 billion | Consolidated |
| Current assets | ¥3.4 billion | Consolidated |
| Accumulated depreciation | ¥-35.27 million | Consolidated |
| Foreign currency translation adjustment | ¥55.70 million | Consolidated |
| Intangible assets | ¥2.33 million | Consolidated |
| Cash and cash equivalents | ¥0.5 billion | Consolidated |
| Cash and deposits | ¥0.5 billion | Consolidated |
| Short-term loans payable | ¥1.2 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Total assets | ¥4.3 billion | Consolidated |
| Total assets | ¥4.3 billion | Consolidated |
| Treasury stock | ¥-21.20 million | Consolidated |
| Valuation and translation adjustments | ¥0.6 billion | Consolidated |
| Liabilities | ¥3.3 billion | Consolidated |
| Liabilities and net assets | ¥4.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.58 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.03 million | Consolidated |
| Capital surplus | ¥3.0 billion | Consolidated |
| Capital stock | ¥4.7 billion | Consolidated |
| Asset retirement obligations | ¥23.10 million | Consolidated |
| Provision for bonuses | ¥13.29 million | Consolidated |
| Net defined benefit liability | ¥0.5 billion | Consolidated |
| Long-term loans payable | ¥74.97 million | Consolidated |
| Affiliated company short-term loans payable | ¥0.5 billion | Consolidated |
| Non-controlling interests | ¥12.12 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥9.41 million | Parent only |
| Other | ¥0.96 million | Parent only |
| Other | ¥55.53 million | Parent only |
| Other | ¥12.97 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.44 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥0.34 million | Parent only |
| Lease obligations | ¥26.16 million | Parent only |
| Lease obligations | ¥12.62 million | Parent only |
| Work in process | ¥0.3 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.2 billion | Parent only |
| Retained earnings | ¥-7.2 billion | Parent only |
| Prepaid expenses | ¥27.40 million | Parent only |
| Raw materials and supplies | ¥0.8 billion | Parent only |
| Notes receivable - trade | ¥0.2 billion | Parent only |
| Merchandise and finished goods | ¥0.7 billion | Parent only |
| Non-current liabilities | ¥0.9 billion | Parent only |
| Non-current assets | ¥0.9 billion | Parent only |
| Land | ¥0.7 billion | Parent only |
| Revaluation reserve for land | ¥0.5 billion | Parent only |
| Accounts receivable - trade | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥22.55 million | Parent only |
| Guarantee deposits | ¥63.39 million | Parent only |
| Buildings, net | ¥1.54 million | Parent only |
| Construction in progress | ¥8.44 million | Parent only |
| Investments and other assets | ¥0.1 billion | Parent only |
| Investment securities | ¥13.74 million | Parent only |
| Notes payable trade | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥0.8 billion | Parent only |
| Accounts receivable - other | ¥0.72 million | Parent only |
| Income taxes payable | ¥35.88 million | Parent only |
| Accrued consumption taxes | ¥22.56 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥0.4 billion | Parent only |
| Machinery and equipment, net | ¥49.55 million | Parent only |
| Current liabilities | ¥2.4 billion | Parent only |
| Current assets | ¥3.2 billion | Parent only |
| Intangible assets | ¥0.34 million | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Short-term loans payable | ¥1.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥1.58 million | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Net assets | ¥0.9 billion | Parent only |
| Total assets | ¥4.2 billion | Parent only |
| Retained earnings brought forward | ¥-7.2 billion | Parent only |
| Treasury stock | ¥-21.20 million | Parent only |
| Valuation and translation adjustments | ¥0.5 billion | Parent only |
| Liabilities | ¥3.3 billion | Parent only |
| Liabilities and net assets | ¥4.2 billion | Parent only |
| Accounts payable - trade | ¥98.58 million | Parent only |
| Allowance for doubtful accounts | ¥-1.58 million | Parent only |
| Allowance for doubtful accounts | ¥-5.72 million | Parent only |
| Capital surplus | ¥3.0 billion | Parent only |
| Legal capital surplus | ¥2.7 billion | Parent only |
| Capital stock | ¥4.7 billion | Parent only |
| Asset retirement obligations | ¥23.10 million | Parent only |
| Provision for bonuses | ¥13.29 million | Parent only |
| Provision for retirement benefits | ¥0.5 billion | Parent only |
| Long-term loans payable | ¥74.97 million | Parent only |
| Shares of subsidiaries and associates | ¥40.84 million | Parent only |
| Affiliated company short-term loans payable | ¥0.5 billion | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥5.02 million | Consolidated |
| Revenue | ¥5.02 million | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.08 million | Consolidated |
| Other | ¥0.68 million | Consolidated |
| Other comprehensive income | ¥5.10 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.58 million | Consolidated |
| Subsidy income | ¥5.95 million | Consolidated |
| Comprehensive income | ¥-0.2 billion | Consolidated |
| Interest income | ¥1.15 million | Consolidated |
| Rent income | ¥14.43 million | Consolidated |
| Dividend income | ¥0.71 million | Consolidated |
| Operating income | ¥-0.2 billion | Consolidated |
| Operating income | ¥-0.2 billion | Consolidated |
| Non-operating income | ¥38.85 million | Consolidated |
| Non-operating expenses | ¥29.90 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥34.67 million | Consolidated |
| Revaluation reserve for land net of tax | ¥-6.65 million | Consolidated |
| Cost of sales | ¥2.9 billion | Consolidated |
| Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net sales | ¥4.3 billion | Consolidated |
| Net sales | ¥4.3 billion | Consolidated |
| Advertising expenses | ¥90.93 million | Consolidated |
| Net income | ¥-0.2 billion | Consolidated |
| Net income | ¥-0.2 billion | Consolidated |
| Net income (loss) | ¥-0.2 billion | Consolidated |
| Net income (loss) | ¥-0.2 billion | Consolidated |
| Employees' salaries and allowances | ¥0.4 billion | Consolidated |
| Employees' bonuses | ¥26.53 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-75.10 million | Consolidated |
| Interest expenses | ¥29.23 million | Consolidated |
| Commission fees | ¥0.4 billion | Consolidated |
| Traveling and transportation expenses | ¥54.70 million | Consolidated |
| Income taxes - current | ¥19.00 million | Consolidated |
| Income taxes | ¥19.00 million | Consolidated |
| Depreciation | ¥3.94 million | Consolidated |
| Impairment loss | ¥8.97 million | Consolidated |
| Impairment loss | ¥8.97 million | Consolidated |
| Foreign exchange gains | ¥10.53 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥10.17 million | Consolidated |
| Extraordinary loss | ¥8.97 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥7.30 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-45.76 million | Consolidated |
| Income (loss) before income taxes | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.2 billion | Consolidated |
| Ordinary income | ¥-0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-3,000 | Consolidated |
| Packing and transportation expenses | ¥77.38 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-12.63 million | Consolidated |
| Selling, general and administrative expenses | ¥1.6 billion | Consolidated |
| Provision for bonuses | ¥0.28 million | Consolidated |
| Retirement benefit expenses | ¥37.28 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥4.88 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥3.97 million | Consolidated |
| Other | ¥4.88 million | Parent only |
| Other | ¥0.50 million | Parent only |
| Subsidy income | ¥5.95 million | Parent only |
| Interest and dividend income | ¥1.01 million | Parent only |
| Rent income | ¥14.43 million | Parent only |
| Operating income | ¥-0.2 billion | Parent only |
| Non-operating income | ¥39.22 million | Parent only |
| Non-operating expenses | ¥29.73 million | Parent only |
| Cost of sales | ¥2.9 billion | Parent only |
| Gross profit (loss) | ¥1.3 billion | Parent only |
| Net sales | ¥4.1 billion | Parent only |
| Advertising expenses | ¥88.25 million | Parent only |
| Net income (loss) | ¥-0.2 billion | Parent only |
| Net income (loss) | ¥-0.2 billion | Parent only |
| Employees' salaries and allowances | ¥0.4 billion | Parent only |
| Employees' bonuses | ¥26.53 million | Parent only |
| Interest expenses | ¥29.23 million | Parent only |
| Commission fees | ¥0.4 billion | Parent only |
| Traveling and transportation expenses | ¥51.40 million | Parent only |
| Income taxes - current | ¥14.53 million | Parent only |
| Income taxes | ¥14.53 million | Parent only |
| Depreciation | ¥1.79 million | Parent only |
| Impairment loss | ¥4.48 million | Parent only |
| Foreign exchange gains | ¥12.94 million | Parent only |
| Extraordinary loss | ¥4.48 million | Parent only |
| Income (loss) before income taxes | ¥-0.2 billion | Parent only |
| Ordinary income | ¥-0.2 billion | Parent only |
| Purchase of treasury stock | ¥-3,000 | Parent only |
| Packing and transportation expenses | ¥76.59 million | Parent only |
| Selling, general and administrative expenses | ¥1.5 billion | Parent only |
| Provision for bonuses | ¥0.28 million | Parent only |
| Retirement benefit expenses | ¥36.74 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥9.07 million | Consolidated |
| Total changes during the period | ¥-0.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-5.07 million | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-61.47 million | Consolidated |
| Other | ¥0.78 million | Consolidated |
| Other | ¥-3,000 | Consolidated |
| Repayments of lease obligations | ¥-12.62 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.1 billion | Consolidated |
| Interest expenses paid | ¥-29.36 million | Consolidated |
| Interest and dividends income received | ¥1.85 million | Consolidated |
| Proceeds from subsidy income | ¥5.95 million | Consolidated |
| Subsidy income | ¥-5.95 million | Consolidated |
| Interest and dividend income | ¥-1.85 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Subtotal | ¥74.32 million | Consolidated |
| Interest expenses | ¥29.23 million | Consolidated |
| Purchase of property plant and equipment | ¥-68.68 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥24.71 million | Consolidated |
| Decrease (increase) in inventories | ¥0.1 billion | Consolidated |
| Income taxes paid | ¥-18.10 million | Consolidated |
| Depreciation | ¥35.69 million | Consolidated |
| Impairment loss | ¥8.97 million | Consolidated |
| Purchase of intangible assets | ¥-7.19 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.54 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.30 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-50.45 million | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥34.67 million | Consolidated | Disclosed |
| Number of employees | 197 | Consolidated | Disclosed |
| Net assets | ¥1.1 billion | Consolidated | Disclosed |
| Net sales | ¥4.3 billion | Consolidated | Disclosed |
| Operating income | ¥-0.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥-0.2 billion | Consolidated | Disclosed |
| Net income | ¥-0.2 billion | Consolidated | Disclosed |
| Total assets | ¥4.3 billion | Consolidated | Disclosed |
| Operating margin | -4.6% | Consolidated | Calculated |
| Net margin | -5.2% | Consolidated | Calculated |
| Sales per employee | 21830508 yen | Consolidated | Calculated |
| Total asset turnover | 0.99 times | Consolidated | Calculated |
| Net assets to total assets | 24.3% | Consolidated | Calculated |