FORVALTELECOM
FORVALTELECOM,INC.
Company highlights
The largest segment by revenue is ユーティリティ・ビジネス, at 45.3% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
FORVALTELECOM
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| ユーティリティ・ビジネス | ¥10.9 billion | 45.3% | ¥10.8 billion | ¥1.2 billion | 46.5% | 10.9% | ¥1.0 billion |
| IP & Mobileソリューション・ビジネス | ¥9.4 billion | 39.1% | ¥10.5 billion | ¥1.1 billion | 42.5% | 11.5% | ¥1.2 billion |
| コンサルティング・ビジネス | ¥3.7 billion | 15.6% | ¥3.7 billion | ¥0.3 billion | 11.0% | 7.4% | ¥0.2 billion |
| Total of the businesses | ¥24.0 billion | 100.0% | ¥2.5 billion | 100.0% | |||
Revenue and profit
FORVALTELECOM
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥1.0 billion | Consolidated |
| Commission fees | ¥0.8 billion | Consolidated | |
| Salaries and bonuses | ¥0.6 billion | Parent only | |
| Business consignment expenses | ¥0.5 billion | Parent only | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥96.83 million | Consolidated | |
| Provision for directors' bonuses | ¥84.20 million | Consolidated | |
| Amortization of goodwill | ¥59.25 million | Consolidated | |
| Retirement benefit expenses | ¥35.65 million | Consolidated | |
| Depreciation | ¥24.52 million | Consolidated | |
| Advertising expenses | ¥14.43 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.5 billion | Consolidated |
| Ordinary income | ¥1.3 billion | Consolidated | |
| Operating income | ¥1.2 billion | Consolidated | |
| Net income | ¥1.0 billion | Consolidated |
FORVALTELECOM
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Other ¥1.0 billion
- Commission fees ¥0.8 billion
- Salaries and bonuses ¥0.6 billion
- Business consignment expenses ¥0.5 billion
- Provision for bonuses ¥0.1 billion
- Provision of allowance for doubtful accounts ¥0.1 billion
- Other (not itemized) ¥1.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
FORVALTELECOM
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
FORVALTELECOM
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥21.8B | ¥24.7B | ¥23.1B | ¥25.7B | ¥24.0B |
| Year on year (%) | +0.3% | +13.5% | -6.6% | +11.1% | -6.7% |
| Ordinary income (loss) | ¥1.0B | ¥0.6B | ¥1.0B | ¥1.2B | ¥1.3B |
| Change from prior year | +53.3% | -35.9% | +57.1% | +14.4% | +9.3% |
| Ordinary income (loss) as a share of Net sales | 4.6% | 2.6% | 4.4% | 4.5% | 5.3% |
| Change (percentage points) | +1.6 points | -2.0 points◆ | +1.8 points | +0.1 points | +0.8 points |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue -2.0 points
FORVALTELECOM
Earnings and net assets per share over time
Unit yenSource Annual securities reports
FORVALTELECOM
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥21.8 billion | ¥24.7 billion | ¥23.1 billion | ¥25.7 billion | ¥24.0 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥0.6 billion | ¥1.0 billion | ¥1.2 billion | ¥1.3 billion |
| Net income (loss) attributable to owners of parent | ¥0.9 billion | ¥0.4 billion | ¥0.8 billion | ¥0.7 billion | ¥1.0 billion |
| Comprehensive income | ¥0.9 billion | ¥0.4 billion | ¥0.8 billion | ¥0.7 billion | ¥1.0 billion |
| Net assets | ¥2.3 billion | ¥2.5 billion | ¥2.9 billion | ¥3.3 billion | ¥3.9 billion |
| Total assets | ¥11.0 billion | ¥11.1 billion | ¥10.3 billion | ¥10.4 billion | ¥10.7 billion |
| Net assets per share | 139.24 yen | 145.67 yen | 173.44 yen | 198.17 yen | 235.21 yen |
| Basic earnings (loss) per share | 52 yen | 22.6 yen | 44.78 yen | 43.74 yen | 58.82 yen |
| Equity-to-asset ratio | 21.0% | 22.1% | 28.2% | 32.0% | 36.7% |
| Return on equity | 42.7% | 15.9% | 28.1% | 23.5% | 27.1% |
| Net cash provided by (used in) operating activities | ¥1.7 billion | ¥0.9 billion | ¥1.6 billion | ¥1.9 billion | ¥0.7 billion |
| Net cash provided by (used in) investing activities | ¥27.32 million | ¥-0.4 billion | ¥-0.9 billion | ¥-0.4 billion | ¥-82.90 million |
| Net cash provided by (used in) financing activities | ¥-1.9 billion | ¥-0.7 billion | ¥-0.7 billion | ¥-1.6 billion | ¥-0.4 billion |
| Cash and cash equivalents | ¥1.3 billion | ¥1.0 billion | ¥1.0 billion | ¥0.9 billion | ¥1.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥16.8 billion | ¥19.6 billion | ¥18.1 billion | ¥20.8 billion | ¥20.8 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥0.5 billion | ¥1.0 billion | ¥1.1 billion | ¥1.6 billion |
| Net income (loss) | ¥0.6 billion | ¥0.3 billion | ¥0.8 billion | ¥0.8 billion | ¥1.2 billion |
| Capital stock | ¥0.5 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 16,693,200 shares | 16,757,700 shares | 16,757,700 shares | 16,757,700 shares | 16,757,700 shares |
| Net assets | ¥1.7 billion | ¥1.8 billion | ¥2.3 billion | ¥2.7 billion | ¥3.5 billion |
| Total assets | ¥9.8 billion | ¥9.9 billion | ¥9.2 billion | ¥9.5 billion | ¥9.9 billion |
| Net assets per share | 100.21 yen | 104.96 yen | 134.57 yen | 161.88 yen | 210.31 yen |
| Dividend per share | 17 yen | 17 yen | 18 yen | 20 yen | 23 yen |
| Interim dividend per share | 7 yen | 7 yen | 7 yen | 8 yen | 10 yen |
| Basic earnings (loss) per share | 33.92 yen | 20.77 yen | 46.63 yen | 46.31 yen | 70.43 yen |
| Equity-to-asset ratio | 17.0% | 17.7% | 24.4% | 28.7% | 35.7% |
| Return on equity | 37.4% | 20.3% | 38.9% | 31.2% | 37.8% |
| Payout ratio | 50.1% | 81.8% | 38.6% | 43.2% | 32.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥23 | ¥10 | 32.7% | |
| FY ending 3/2025 | ¥20 | ¥8 | 43.2% | |
| FY ending 3/2024 | ¥18 | ¥7 | 38.6% | |
| FY ending 3/2023 | ¥17 | ¥7 | 81.8% | |
| FY ending 3/2022 | ¥17 | ¥7 | 50.1% | |
| FY ending 3/2021 | ¥17 | ¥7 | 89.1% | |
| FY ending 3/2020 | ¥17 | ¥7 | Could not be retrieved | |
| FY ending 3/2019 | ¥17 | ¥7 | 65.1% | |
| FY ending 3/2018 | ¥15 | ¥7 | 38.4% | |
| FY ending 3/2017 | ¥15 | ¥7 | 54.8% | |
| FY ending 3/2016 | ¥15 | ¥7 | 111.8% | |
| FY ending 3/2015 | ¥15 | ¥7 | 204.6% | |
| FY ending 3/2014 | ¥15 | ¥7 | 163.2% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥1,500 | ¥700 | 138.7% |
FORVALTELECOM
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
FORVALTELECOM
Unit %Source Annual securities reports
- Financial institutions0.09%
- Securities firms0.40%
- Other corporations72.48%
- Foreign holders (institutions)0.38%
- Foreign holders (individuals)0.02%
- Individuals and others26.63%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社フォーバル | 70.15% | 11,754,200 |
| 2 | 光通信KK投資事業有限責任組合無限責任組合員光通信株式会社 | 6.5% | 1,089,300 |
| 3 | UH Partners 2投資事業有限責任組合無限責任組合員株式会社UH Partners 2 | 1.14% | 191,000 |
| 4 | 光通信株式会社 | 1.0% | 167,500 |
| 5 | 谷井 剛 | 0.95% | 158,700 |
| 6 | 関根 芳喜 | 0.49% | 82,500 |
| 7 | フォーバルテレコム社員持株会 | 0.48% | 80,600 |
| 8 | 株式会社原一平商会 | 0.45% | 76,000 |
| 9 | 廣瀬 公則 | 0.39% | 65,200 |
| 10 | 青山 泰長 | 0.36% | 60,900 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.4 billion |
| FY ending 3/2021 | ¥0.2 billion |
Revenue scale in the same industry
FORVALTELECOM
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 138 companies
- 142 Business EngineeringFY Mar 2026 ¥24.4B
- 143 IX KnowledgeFY Mar 2026 ¥24.4B
- 144 FORVALTELECOMThis companyFY Mar 2026 ¥24.0B
- 145 AteamFY Jul 2025 ¥23.9B
- 146 SAKURA KCSFY Mar 2026 ¥23.8B
- … 496 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥27.10 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Net sales | ¥24.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-82.90 million | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Ordinary income (loss) | ¥1.3 billion | Consolidated |
| Total assets | ¥10.7 billion | Consolidated |
| Return on equity | 27.1% | Consolidated |
| Equity-to-asset ratio | 36.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 58.82 yen | Consolidated |
| Net assets per share | 235.21 yen | Consolidated |
| Dividend per share | 23 yen | Parent only |
| Net sales | ¥20.8 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Total number of issued shares (common stock) | 16,757,700 shares | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Ordinary income (loss) | ¥1.6 billion | Parent only |
| Total assets | ¥9.9 billion | Parent only |
| Return on equity | 37.8% | Parent only |
| Equity-to-asset ratio | 35.7% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 32.7% | Parent only |
| Interim dividend per share | 10 yen | Parent only |
| Basic earnings (loss) per share | 70.43 yen | Parent only |
| Net assets per share | 210.31 yen | Parent only |
Employees (12 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) | 74.4% | Parent only |
| Average length of service (years) | 7 years | Parent only |
| Average length of service months | 3 months | Parent only |
| Average annual salary | ¥6.64 million | Parent only |
| Average age (years) | 39.1 years old | Parent only |
| Number of employees | 102 people | Parent only |
| Number of employees | 102 people | Parent only |
| Number of employees | 102 people | Parent only |
| Wage gap between men and women (regular employees) | 73.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 0.0% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥24.0 billion | Consolidated |
| Average number of temporary employees | 310 people | Consolidated |
| Average number of temporary employees | 310 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.4 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Rate of male employees taking childcare leave (regular employees) | 0.0% | Parent only |
| Ratio of female employees in managerial positions | 16.2% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 13,725,900 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,700 shares | Consolidated |
| Number of shares | 16,757,700 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 81.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,700 shares | Consolidated |
| Number of voting rights | 167,473 units | Consolidated |
| Carrying amount on the balance sheet | ¥6.00 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 178.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.4 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥27.10 million | Consolidated |
| Fees for audit and attestation services - total | ¥27.10 million | Consolidated |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥15.02 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥-8.65 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥59.25 million | Consolidated |
| Change in average annual salary from the previous year | 1.4% | Parent only |
| Revenue | ¥1,000 | Parent only |
| Revenue | ¥-0.2 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
Balance sheet (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥25.07 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥15.68 million | Consolidated |
| Other | ¥14.57 million | Consolidated |
| Goodwill | ¥85.21 million | Consolidated |
| Goodwill | ¥85.21 million | Consolidated |
| Software | ¥0.9 billion | Consolidated |
| Work in process | ¥19.08 million | Consolidated |
| Retained earnings | ¥3.3 billion | Consolidated |
| Prepaid expenses | ¥0.8 billion | Consolidated |
| Advance payments trade | ¥20.47 million | Consolidated |
| Raw materials and supplies | ¥0.5 billion | Consolidated |
| Merchandise and finished goods | ¥68.61 million | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥2.7 billion | Consolidated |
| Accounts receivable - trade | ¥3.9 billion | Consolidated |
| Contract liabilities | ¥68.64 million | Consolidated |
| Contract assets | ¥64.98 million | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥43.70 million | Consolidated |
| Buildings and structures | ¥83.96 million | Consolidated |
| Buildings and structures, net | ¥57.08 million | Consolidated |
| Provision for directors' bonuses | ¥84.20 million | Consolidated |
| Investments and other assets | ¥1.6 billion | Consolidated |
| Investment securities | ¥6.00 million | Consolidated |
| Notes and accounts payable - trade | ¥3.0 billion | Consolidated |
| Property, plant and equipment | ¥0.1 billion | Consolidated |
| Accounts receivable - other | ¥1.6 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥2.7 billion | Consolidated |
| Shareholders' equity | ¥3.9 billion | Consolidated |
| Current liabilities | ¥6.6 billion | Consolidated |
| Current assets | ¥8.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-26.88 million | Consolidated |
| Intangible assets | ¥1.0 billion | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Cash and deposits | ¥1.2 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.1 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Total assets | ¥10.7 billion | Consolidated |
| Total assets | ¥10.7 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.64 million | Consolidated |
| Liabilities | ¥6.8 billion | Consolidated |
| Liabilities and net assets | ¥10.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-41.25 million | Consolidated |
| Capital surplus | ¥53.66 million | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Long-term prepaid expenses | ¥0.8 billion | Consolidated |
| Other | ¥24.90 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥90.35 million | Parent only |
| Other | ¥89.47 million | Parent only |
| Other | ¥13.96 million | Parent only |
| Software | ¥0.9 billion | Parent only |
| Investments in capital | ¥0.12 million | Parent only |
| Retained earnings | ¥2.9 billion | Parent only |
| Legal retained earnings | ¥94.36 million | Parent only |
| Unearned revenue | ¥49.61 million | Parent only |
| Advances received | ¥5.44 million | Parent only |
| Prepaid expenses | ¥0.7 billion | Parent only |
| Advance payments trade | ¥11.61 million | Parent only |
| Merchandise | ¥64.97 million | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥2.7 billion | Parent only |
| Accounts receivable - trade | ¥4.0 billion | Parent only |
| Tools, furniture and fixtures | ¥17.40 million | Parent only |
| Buildings and structures, net | ¥42.66 million | Parent only |
| Provision for directors' bonuses | ¥77.68 million | Parent only |
| Investments and other assets | ¥1.7 billion | Parent only |
| Investment securities | ¥6.00 million | Parent only |
| Property, plant and equipment | ¥60.06 million | Parent only |
| Accounts receivable - other | ¥1.0 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥53.79 million | Parent only |
| Accounts payable - other | ¥2.7 billion | Parent only |
| Shareholders' equity | ¥3.5 billion | Parent only |
| Current liabilities | ¥6.1 billion | Parent only |
| Current assets | ¥7.2 billion | Parent only |
| Intangible assets | ¥0.9 billion | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.1 billion | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Net assets | ¥3.5 billion | Parent only |
| Total assets | ¥9.9 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥2.8 billion | Parent only |
| Treasury stock | ¥-0.64 million | Parent only |
| Liabilities | ¥6.3 billion | Parent only |
| Liabilities and net assets | ¥9.9 billion | Parent only |
| Supplies | ¥0.5 billion | Parent only |
| Accounts payable - trade | ¥2.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-40.71 million | Parent only |
| Capital surplus | ¥53.66 million | Parent only |
| Legal capital surplus | ¥53.66 million | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Provision for bonuses | ¥97.47 million | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥0.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥99.38 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥67.00 million | Parent only |
| Deposits received | ¥18.10 million | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.37 million | Consolidated |
| Other | ¥0.05 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other changes | ¥3.60 million | Consolidated |
| Amortization of goodwill | ¥59.25 million | Consolidated |
| Amortization of goodwill | ¥59.25 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥1.0 billion | Consolidated |
| Interest income | ¥0.50 million | Consolidated |
| Dividend income | ¥0.02 million | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Non-operating income | ¥26.56 million | Consolidated |
| Non-operating expenses | ¥4.40 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Loss on retirement of non-current assets | ¥2.88 million | Consolidated |
| Cost of sales | ¥18.4 billion | Consolidated |
| Gross profit (loss) | ¥5.5 billion | Consolidated |
| Net sales | ¥24.0 billion | Consolidated |
| Net sales | ¥24.0 billion | Consolidated |
| Gain on sales of subsidiaries | ¥58.69 million | Consolidated |
| Advertising expenses | ¥14.43 million | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Provision for directors' bonuses | ¥84.20 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-82.90 million | Consolidated |
| Interest expenses | ¥4.29 million | Consolidated |
| Commission fees | ¥0.8 billion | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥42.26 million | Consolidated |
| Depreciation | ¥24.52 million | Consolidated |
| Extraordinary income | ¥58.69 million | Consolidated |
| Extraordinary loss | ¥2.88 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Ordinary income | ¥1.3 billion | Consolidated |
| Purchase of treasury stock | ¥-0.02 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.06 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥96.83 million | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥35.65 million | Consolidated |
| Change of scope of consolidation | ¥0.17 million | Consolidated |
| Penalty income | ¥8.65 million | Consolidated |
| Other | ¥3.00 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥2.94 million | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥1.2 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥5.41 million | Parent only |
| Loss on retirement of non-current assets | ¥2.70 million | Parent only |
| Cost of sales | ¥16.3 billion | Parent only |
| Gross profit (loss) | ¥4.5 billion | Parent only |
| Net sales | ¥20.8 billion | Parent only |
| Loss on sale of subsidiaries | ¥0.3 billion | Parent only |
| Gain on sales of subsidiaries | ¥0.1 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Provision for directors' bonuses | ¥77.68 million | Parent only |
| Interest expenses | ¥5.35 million | Parent only |
| Commission fees | ¥0.8 billion | Parent only |
| Business consignment expenses | ¥0.5 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥23.48 million | Parent only |
| Depreciation | ¥10.45 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.3 billion | Parent only |
| Income (loss) before income taxes | ¥1.5 billion | Parent only |
| Ordinary income | ¥1.6 billion | Parent only |
| Salaries and bonuses | ¥0.6 billion | Parent only |
| Purchase of treasury stock | ¥-0.02 million | Parent only |
| Selling, general and administrative expenses | ¥3.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.06 million | Parent only |
| Provision of allowance for doubtful accounts | ¥96.83 million | Parent only |
| Provision for bonuses | ¥97.43 million | Parent only |
| Retirement benefit expenses | ¥35.65 million | Parent only |
| Penalty income | ¥8.65 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥7.68 million | Consolidated |
| Other | ¥-0.02 million | Consolidated |
| Increase (decrease) in other liabilities | ¥-7.08 million | Consolidated |
| Decrease (increase) in other assets | ¥2.41 million | Consolidated |
| Amortization of goodwill | ¥59.25 million | Consolidated |
| Repayments of lease obligations | ¥-0.66 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥29.98 million | Consolidated |
| Interest expenses paid | ¥-4.26 million | Consolidated |
| Interest and dividends income received | ¥0.52 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-0.3 billion | Consolidated |
| Interest and dividend income | ¥-0.52 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.88 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-72.29 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥32.26 million | Consolidated |
| Loss (gain) on sales of shares of subsidiaries | ¥-58.69 million | Consolidated |
| Subtotal | ¥0.9 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-9.72 million | Consolidated |
| Interest expenses | ¥4.29 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥2.12 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.77 million | Consolidated |
| Purchase of property plant and equipment | ¥-36.46 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.1 billion | Consolidated |
| Share-based payment expenses | ¥4.40 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Purchase of intangible assets | ¥-0.3 billion | Consolidated |
| Decrease increase in claims provable in bankruptcy claims provable in rehabilitation | ¥-19.37 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-6.82 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥8.03 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥7.20 million | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0.3 billion | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥-0.2 billion | Consolidated |
| Collection of long-term loans receivable | ¥0.55 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated | Disclosed |
| Dividend per share | 23 | Parent only | Disclosed |
| Number of employees | 197 | Consolidated | Disclosed |
| Net assets | ¥3.9 billion | Consolidated | Disclosed |
| Net sales | ¥24.0 billion | Consolidated | Disclosed |
| Operating income | ¥1.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.3 billion | Consolidated | Disclosed |
| Net income | ¥1.0 billion | Consolidated | Disclosed |
| Total assets | ¥10.7 billion | Consolidated | Disclosed |
| Operating margin | 5.2% | Consolidated | Calculated |
| Net margin | 4.1% | Consolidated | Calculated |
| Sales per employee | 121690401 yen | Consolidated | Calculated |
| Total asset turnover | 2.23 times | Consolidated | Calculated |
| Net assets to total assets | 36.7% | Consolidated | Calculated |