IDEA Consultants.Inc
IDEA Consultants.Inc.
Company highlights
The largest segment by revenue is Environmental consultant business, at 64.8% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
IDEA Consultants.Inc
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 | |
| Environmental consultant business | ¥16.0 billion | 64.8% | ¥15.7 billion | ¥1.9 billion | 12.0% | ¥2.0 billion |
| Construction consultant business | ¥7.3 billion | 29.7% | ¥7.3 billion | ¥1.1 billion | 15.2% | ¥1.1 billion |
| Information system business | ¥0.7 billion | 2.6% | ¥0.6 billion | ¥64.39 million | 9.9% | ¥58.02 million |
| Overseas business | ¥0.5 billion | 2.2% | ¥0.5 billion | ¥-7.59 million | -1.4% | ¥0.41 million |
| Real estate business | ¥0.2 billion | 0.6% | ¥0.2 billion | ¥0.1 billion | 70.5% | ¥0.1 billion |
| Total of the businesses | ¥24.6 billion | 100.0% | ||||
Revenue and profit
IDEA Consultants.Inc
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Personnel expenses | ¥3.0 billion | Consolidated |
| Salaries and allowances | ¥2.3 billion | Parent only | |
| Other | ¥1.2 billion | Consolidated | |
| Taxes and dues | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Traveling and transportation expenses | ¥0.1 billion | Consolidated | |
| Rent expenses | ¥0.1 billion | Consolidated | |
| Provision for directors' retirement benefits | ¥33.13 million | Consolidated | |
| Provision for bonuses | ¥25.43 million | Consolidated | |
| Retirement benefit expenses | ¥21.70 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.21 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥8.2 billion | Consolidated |
| Ordinary income | ¥3.4 billion | Consolidated | |
| Operating income | ¥3.2 billion | Consolidated | |
| Net income | ¥2.4 billion | Consolidated |
IDEA Consultants.Inc
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Personnel expenses ¥3.0 billion
- Salaries and allowances ¥2.3 billion
- Other ¥1.2 billion
- Taxes and dues ¥0.2 billion
- Depreciation ¥0.2 billion
- Research and development expenses ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
IDEA Consultants.Inc
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
IDEA Consultants.Inc
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥20.6B | ¥23.0B | ¥22.7B | ¥24.3B | ¥24.6B |
| Year on year (%) | +3.0% | +11.7% | -1.5% | +7.1% | +1.3% |
| Ordinary income (loss) | ¥2.1B | ¥3.3B | ¥3.0B | ¥3.4B | ¥3.4B |
| Change from prior year | -0.1% | +55.6% | -8.8% | +14.5% | -1.7% |
| Ordinary income (loss) as a share of Net sales | 10.2% | 14.2% | 13.2% | 14.1% | 13.7% |
| Change (percentage points) | -0.3 points | +4.0 points◆ | -1.1 points | +0.9 points | -0.4 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2013Ordinary income (loss) as a share of revenue +2.7 points
- 2014Ordinary income (loss) as a share of revenue +2.8 points
- 2016Ordinary income (loss) as a share of revenue -3.2 points
- 2019Ordinary income (loss) as a share of revenue +2.5 points
- 2022Ordinary income (loss) as a share of revenue +4.0 points
IDEA Consultants.Inc
Earnings and net assets per share over time
Unit yenSource Annual securities reports
IDEA Consultants.Inc
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 | ¥20.6 billion | ¥23.0 billion | ¥22.7 billion | ¥24.3 billion | ¥24.6 billion |
| Ordinary income (loss) | ¥2.1 billion | ¥3.3 billion | ¥3.0 billion | ¥3.4 billion | ¥3.4 billion |
| Net income (loss) attributable to owners of parent | ¥2.1 billion | ¥2.1 billion | ¥2.0 billion | ¥2.4 billion | ¥2.4 billion |
| Comprehensive income | ¥2.3 billion | ¥2.4 billion | ¥2.2 billion | ¥2.7 billion | ¥2.7 billion |
| Net assets | ¥20.4 billion | ¥24.7 billion | ¥26.5 billion | ¥28.7 billion | ¥30.7 billion |
| Total assets | ¥27.5 billion | ¥34.0 billion | ¥34.5 billion | ¥37.5 billion | ¥37.8 billion |
| Net assets per share | 2,857.54 yen | 3,456.16 yen | 3,717.21 yen | 4,023.64 yen | 4,301.93 yen |
| Basic earnings (loss) per share | 291.81 yen | 301.05 yen | 278.68 yen | 332.81 yen | 333.53 yen |
| Equity-to-asset ratio | 74.1% | 72.7% | 76.9% | 76.7% | 81.2% |
| Return on equity | 10.8% | 9.5% | 7.8% | 8.6% | 8.0% |
| Net cash provided by (used in) operating activities | ¥1.6 billion | ¥4.2 billion | ¥-0.2 billion | ¥4.0 billion | ¥1.2 billion |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | ¥-2.3 billion | ¥-1.7 billion | ¥-1.2 billion | ¥-1.1 billion |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | ¥0.5 billion | ¥0.2 billion | ¥-1.4 billion | ¥-0.9 billion |
| Cash and cash equivalents | ¥1.3 billion | ¥3.9 billion | ¥2.3 billion | ¥3.8 billion | ¥2.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥20.0 billion | ¥22.1 billion | ¥21.7 billion | ¥23.3 billion | ¥23.6 billion |
| Ordinary income (loss) | ¥2.2 billion | ¥3.1 billion | ¥2.9 billion | ¥3.4 billion | ¥3.3 billion |
| Net income (loss) | ¥2.1 billion | ¥2.0 billion | ¥1.9 billion | ¥2.3 billion | ¥2.4 billion |
| Capital stock | ¥3.2 billion | ¥3.2 billion | ¥3.2 billion | ¥3.2 billion | ¥3.2 billion |
| Total number of issued shares (common stock) | 7,499,025 shares | 7,499,025 shares | 7,499,025 shares | 7,499,025 shares | 7,499,025 shares |
| Net assets | ¥20.0 billion | ¥23.9 billion | ¥25.7 billion | ¥27.8 billion | ¥29.7 billion |
| Total assets | ¥27.0 billion | ¥33.1 billion | ¥33.6 billion | ¥36.3 billion | ¥36.6 billion |
| Net assets per share | 2,802.71 yen | 3,346.87 yen | 3,600.85 yen | 3,891.61 yen | 4,154.23 yen |
| Dividend per share | 35 yen | 45 yen | 65 yen | 100 yen | 118 yen |
| Interim dividend per share | 0 yen | 0 yen | 0 yen | 0 yen | 0 yen |
| Basic earnings (loss) per share | 300.55 yen | 283.14 yen | 269.65 yen | 324.42 yen | 331.59 yen |
| Equity-to-asset ratio | 74.2% | 72.1% | 76.4% | 76.4% | 81.1% |
| Return on equity | 11.3% | 9.2% | 7.8% | 8.7% | 8.2% |
| Payout ratio | 11.6% | 15.9% | 24.1% | 30.8% | 35.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥118 | ¥0 | 35.6% | |
| FY ending 12/2024 | ¥100 | ¥0 | 30.8% | |
| FY ending 12/2023 | ¥65 | ¥0 | 24.1% | |
| FY ending 12/2022 | ¥45 | ¥0 | 15.9% | |
| FY ending 12/2021 | ¥35 | ¥0 | 11.6% | |
| FY ending 12/2020 | ¥30 | ¥0 | 15.6% | |
| FY ending 12/2019 | ¥30 | ¥0 | 15.3% | |
| FY ending 12/2018 | ¥20 | ¥0 | 15.6% | |
| FY ending 12/2017 | ¥20 | ¥0 | 18.2% | |
| FY ending 12/2016 | ¥17.5 | ¥0 | 19.0% | |
| FY ending 12/2015 | ¥17.5 | ¥0 | 12.1% | |
| FY ending 12/2014 | ¥17.5 | ¥0 | 7.9% | |
| FY ending 12/2013 | ¥15 | ¥0 | 12.1% | |
| FY ending 12/2012 | ¥12.5 | ¥0 | 12.1% |
IDEA Consultants.Inc
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
IDEA Consultants.Inc
Unit %Source Annual securities reports
- Financial institutions13.38%
- Securities firms0.92%
- Other corporations12.61%
- Foreign holders (institutions)6.46%
- Foreign holders (individuals)0.08%
- Individuals and others66.55%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | いであ従業員持株会 | 10.11% | 722,000 |
| 2 | NORTHERN TRUST CO.(AVFC)RE IEDP AIF CLIENTS NONTRETY ACCOUNT(常任代理人 香港上海銀行東京支店 カストディ業務部Senior Manager,Operation) | 5.32% | 380,000 |
| 3 | ライフケアサービス株式会社 | 5.03% | 359,000 |
| 4 | 株式会社三井住友銀行 | 4.93% | 352,000 |
| 5 | 田 畑 日出男 | 4.31% | 307,000 |
| 6 | 株式会社りそな銀行 | 3.9% | 279,000 |
| 7 | 諸 岡 嘉 男 | 3.12% | 223,000 |
| 8 | 日本生命保険相互会社 (常任代理人 日本マスタートラスト信託銀行株式会社) | 1.73% | 124,000 |
| 9 | 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 | 1.68% | 120,000 |
| 10 | 田 畑 彰 久 | 1.64% | 117,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.2 billion | ¥0.9 billion |
| FY ending 12/2020 | ¥0.1 billion | ¥1.1 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Environmental consultant business | ¥90.00 million | ¥0.6 billion |
| Construction consultant business | ¥54.00 million | ¥43.00 million |
| Information system business | ¥9.00 million | ¥2.00 million |
| Overseas business | Could not be retrieved | ¥0.00 million |
Revenue scale in the same industry
IDEA Consultants.Inc
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 171 companies
- 175 ユカリアFY Dec 2025 ¥24.7B
- 176 ERIFY May 2026 ¥24.7B
- 177 IDEA Consultants.IncThis companyFY Dec 2025 ¥24.6B
- 178 MembersFY Mar 2026 ¥24.4B
- 179 Nihon Suido ConsultantsFY Dec 2025 ¥24.4B
- … 492 companies
Workforce information
Women 11.4 yrs Average length of service by gender
Women 224 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,101 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
30.7 hours |
| Annual paid leave taken |
64.7% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 10.1% |
| Share of board members who are women | 5.6% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2024-03-22 | 生分解性マルチ導入促進事業 | 農林水産省 | ¥14.00 million |
| 2023-03-10 | 生分解性マルチ導入促進事業 | 農林水産省 | ¥20.00 million |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 2,800 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人和宏事務所 |
| Audit fees (this year, total) | ¥25.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated |
| Net sales | ¥24.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Cash and cash equivalents | ¥2.9 billion | Consolidated |
| Net assets | ¥30.7 billion | Consolidated |
| Ordinary income (loss) | ¥3.4 billion | Consolidated |
| Total assets | ¥37.8 billion | Consolidated |
| Return on equity | 8.0% | Consolidated |
| Equity-to-asset ratio | 81.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Basic earnings (loss) per share | 333.53 yen | Consolidated |
| Net assets per share | 4,301.93 yen | Consolidated |
| Dividend per share | 118 yen | Parent only |
| Net sales | ¥23.6 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Total number of issued shares (common stock) | 7,499,025 shares | Parent only |
| Net assets | ¥29.7 billion | Parent only |
| Ordinary income (loss) | ¥3.3 billion | Parent only |
| Total assets | ¥36.6 billion | Parent only |
| Return on equity | 8.2% | Parent only |
| Equity-to-asset ratio | 81.1% | Parent only |
| Capital stock | ¥3.2 billion | Parent only |
| Payout ratio | 35.6% | Parent only |
| Interim dividend per share | 0 yen | Parent only |
| Basic earnings (loss) per share | 331.59 yen | Parent only |
| Net assets per share | 4,154.23 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,105 people | Consolidated |
| Number of employees | 1,105 people | Consolidated |
| Wage gap between men and women (all employees) | 59.8% | Parent only |
| Average length of service (years) | 15.4 years | Parent only |
| Average annual salary | ¥7.77 million | Parent only |
| Average age (years) | 44.4 years old | Parent only |
| Number of employees | 1,001 people | Parent only |
| Number of employees | 1,001 people | Parent only |
| Number of employees | 1,001 people | Parent only |
| Wage gap between men and women (regular employees) | 79.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 97.2% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥24.6 billion | Consolidated |
| Average number of temporary employees | 307 people | Consolidated |
| Average number of temporary employees | 307 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥7.08 million | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.9 billion | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Number of consolidated subsidiaries | 6 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 286 people | Parent only |
| Average number of temporary employees | 286 people | Parent only |
| Average number of temporary employees | 286 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 9.8% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.06 million | Consolidated |
| Number of shares held | 2,985,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 360,000 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 5 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.4 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 7,499,025 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.8% | Consolidated |
| Shareholding ratio | 41.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 360,000 shares | Consolidated |
| Number of voting rights | 71,079 units | Consolidated |
| Carrying amount on the balance sheet | ¥68.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥2.3 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥2.98 million | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 14 issues | Consolidated |
| Total shareholder return | 247.9% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.9 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥25.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥25.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.52 million | Consolidated |
| Revenue | ¥13.8 billion | Consolidated |
| Revenue | ¥0.3 billion | Parent only |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥68.54 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥5.3 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥26.38 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Consolidated |
| Other, net | ¥0.8 billion | Consolidated |
| Software | ¥54.62 million | Consolidated |
| Lease obligations | ¥14.66 million | Consolidated |
| Lease obligations | ¥6.63 million | Consolidated |
| Retained earnings | ¥22.7 billion | Consolidated |
| Provision for loss on order received | ¥1.94 million | Consolidated |
| Non-current liabilities | ¥2.8 billion | Consolidated |
| Non-current assets | ¥20.8 billion | Consolidated |
| Land | ¥8.2 billion | Consolidated |
| Contract liabilities | ¥0.3 billion | Consolidated |
| Buildings | ¥13.6 billion | Consolidated |
| Buildings, net | ¥6.8 billion | Consolidated |
| Construction in progress | ¥1.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥3.8 billion | Consolidated |
| Investment securities | ¥2.4 billion | Consolidated |
| Notes and operating accounts payable trade | ¥1.8 billion | Consolidated |
| Securities | ¥6.23 million | Consolidated |
| Property, plant and equipment | ¥16.9 billion | Consolidated |
| Income taxes payable | ¥0.5 billion | Consolidated |
| Shareholders' equity | ¥29.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥82.90 million | Consolidated |
| Current liabilities | ¥4.3 billion | Consolidated |
| Current assets | ¥17.0 billion | Consolidated |
| Accumulated depreciation | ¥-4.5 billion | Consolidated |
| Accumulated depreciation | ¥-6.9 billion | Consolidated |
| Accumulated depreciation | ¥-1.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥45.05 million | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥2.9 billion | Consolidated |
| Cash and deposits | ¥2.9 billion | Consolidated |
| Net assets | ¥30.7 billion | Consolidated |
| Net assets | ¥30.7 billion | Consolidated |
| Total assets | ¥37.8 billion | Consolidated |
| Total assets | ¥37.8 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥1.6 billion | Consolidated |
| Liabilities | ¥7.1 billion | Consolidated |
| Liabilities and net assets | ¥37.8 billion | Consolidated |
| Supplies | ¥49.47 million | Consolidated |
| Allowance for doubtful accounts | ¥-43.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-7.21 million | Consolidated |
| Capital surplus | ¥3.4 billion | Consolidated |
| Capital stock | ¥3.2 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.3 billion | Consolidated |
| Net defined benefit liability | ¥2.2 billion | Consolidated |
| Net defined benefit asset | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥0.1 billion | Consolidated |
| Long-term loans receivable | ¥28.89 million | Consolidated |
| Electronically recorded obligations - operating | ¥3.52 million | Consolidated |
| Telephone subscription right | ¥20.44 million | Consolidated |
| Non-controlling interests | ¥0.71 million | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥68.94 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥6.29 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥26.38 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Parent only |
| Other capital surplus | ¥22.26 million | Parent only |
| Software | ¥45.53 million | Parent only |
| Lease obligations | ¥1.90 million | Parent only |
| Lease obligations | ¥0.79 million | Parent only |
| Lease assets, net | ¥2.44 million | Parent only |
| Life insurance funds | ¥0.7 billion | Parent only |
| General reserve | ¥1.5 billion | Parent only |
| Retained earnings | ¥22.1 billion | Parent only |
| Legal retained earnings | ¥0.3 billion | Parent only |
| Advances received | ¥0.3 billion | Parent only |
| Prepaid pension cost | ¥66.14 million | Parent only |
| Provision for loss on order received | ¥0.89 million | Parent only |
| Electronically recorded obligations non operating | ¥43.05 million | Parent only |
| Trade accounts receivable | ¥0.8 billion | Parent only |
| Operating accounts payable | ¥1.8 billion | Parent only |
| Non-current liabilities | ¥2.8 billion | Parent only |
| Non-current assets | ¥21.1 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥77.88 million | Parent only |
| Land | ¥8.1 billion | Parent only |
| Contract assets | ¥12.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.7 billion | Parent only |
| Buildings, net | ¥6.6 billion | Parent only |
| Construction in progress | ¥1.1 billion | Parent only |
| Provision for directors' retirement benefits | ¥0.4 billion | Parent only |
| Investments and other assets | ¥4.3 billion | Parent only |
| Investment securities | ¥2.4 billion | Parent only |
| Securities | ¥6.23 million | Parent only |
| Property, plant and equipment | ¥16.6 billion | Parent only |
| Income taxes payable | ¥0.4 billion | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥28.4 billion | Parent only |
| Machinery and equipment, net | ¥49.55 million | Parent only |
| Current liabilities | ¥4.1 billion | Parent only |
| Current assets | ¥15.5 billion | Parent only |
| Intangible assets | ¥91.05 million | Parent only |
| Cash and deposits | ¥2.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥51.88 million | Parent only |
| Net assets | ¥29.7 billion | Parent only |
| Net assets | ¥29.7 billion | Parent only |
| Total assets | ¥36.6 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥19.9 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥1.2 billion | Parent only |
| Liabilities | ¥6.9 billion | Parent only |
| Liabilities and net assets | ¥36.6 billion | Parent only |
| Supplies | ¥35.67 million | Parent only |
| Allowance for doubtful accounts | ¥-43.00 million | Parent only |
| Allowance for doubtful accounts | ¥-6.75 million | Parent only |
| Capital surplus | ¥3.4 billion | Parent only |
| Legal capital surplus | ¥3.3 billion | Parent only |
| Capital stock | ¥3.2 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Vehicles, net | ¥11.52 million | Parent only |
| Reserve for retirement allowance1 | ¥28.00 million | Parent only |
| Provision for retirement benefits | ¥2.2 billion | Parent only |
| Reserves for dividends | ¥9.15 million | Parent only |
| Long-term loans payable | ¥0.1 billion | Parent only |
| Long-term loans receivable | ¥28.89 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥69.88 million | Parent only |
| Shares of subsidiaries and associates | ¥0.7 billion | Parent only |
| Electronically recorded obligations - operating | ¥3.52 million | Parent only |
| Telephone subscription right | ¥19.14 million | Parent only |
| Deposits received | ¥0.3 billion | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (97 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥51.69 million | Consolidated |
| Other | ¥2.50 million | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Personnel expenses | ¥3.0 billion | Consolidated |
| Commission for insurance office work | ¥2.92 million | Consolidated |
| Cancellation refund | ¥16.54 million | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Comprehensive income | ¥2.7 billion | Consolidated |
| Insurance and dividends income | ¥85.94 million | Consolidated |
| Interest income | ¥1.53 million | Consolidated |
| Dividend income | ¥75.00 million | Consolidated |
| Operating income | ¥3.2 billion | Consolidated |
| Operating income | ¥3.2 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥78.97 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥62.90 million | Consolidated |
| Cost of sales | ¥16.5 billion | Consolidated |
| Gross profit (loss) | ¥8.2 billion | Consolidated |
| Net sales | ¥24.6 billion | Consolidated |
| Net sales | ¥24.6 billion | Consolidated |
| Net income | ¥2.4 billion | Consolidated |
| Net income | ¥2.4 billion | Consolidated |
| Net income (loss) | ¥2.4 billion | Consolidated |
| Net income (loss) | ¥2.4 billion | Consolidated |
| Provision for directors' retirement benefits | ¥33.13 million | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥7.08 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.78 million | Consolidated |
| Interest expenses | ¥6.49 million | Consolidated |
| Traveling and transportation expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥1.0 billion | Consolidated |
| Income taxes | ¥1.0 billion | Consolidated |
| Income taxes - deferred | ¥68.73 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-14.32 million | Consolidated |
| Extraordinary income | ¥0.1 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-7.89 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.8 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Taxes and dues | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Ordinary income | ¥3.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0.59 million | Consolidated |
| Subsidy income | ¥24.87 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.21 million | Consolidated |
| Rent expenses | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥25.43 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥21.70 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥7,000 | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.10 million | Consolidated |
| Other | ¥40.48 million | Parent only |
| Other | ¥2.50 million | Parent only |
| Cancellation refund | ¥16.54 million | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Insurance and dividends income | ¥85.94 million | Parent only |
| Interest income | ¥0.99 million | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥3.1 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥71.52 million | Parent only |
| Loss on retirement of non-current assets | ¥62.90 million | Parent only |
| Cost of sales | ¥15.8 billion | Parent only |
| Gross profit (loss) | ¥7.8 billion | Parent only |
| Net sales | ¥23.6 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Provision for directors' retirement benefits | ¥27.66 million | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Loss on valuation of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥6.12 million | Parent only |
| Interest on securities | ¥0.93 million | Parent only |
| Income taxes - current | ¥0.9 billion | Parent only |
| Income taxes | ¥1.0 billion | Parent only |
| Income taxes - deferred | ¥80.19 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥3.3 billion | Parent only |
| Ordinary income | ¥3.3 billion | Parent only |
| Salaries and allowances | ¥2.3 billion | Parent only |
| Purchase of treasury stock | ¥-0.59 million | Parent only |
| Subsidy income | ¥24.87 million | Parent only |
| Selling, general and administrative expenses | ¥4.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Parent only |
| Provision for bonuses | ¥24.43 million | Parent only |
| Retirement benefit expenses | ¥14.30 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥1.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-51.41 million | Consolidated |
| Other | ¥13.72 million | Consolidated |
| Other | ¥2.73 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.3 billion | Consolidated |
| Interest expenses paid | ¥-5.79 million | Consolidated |
| Interest and dividends income received | ¥76.53 million | Consolidated |
| Increase (decrease) in advances received | ¥-0.4 billion | Consolidated |
| Interest and dividend income | ¥-76.53 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥-8.77 million | Consolidated |
| Loss on retirement of non-current assets | ¥62.90 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-0.5 billion | Consolidated |
| Subtotal | ¥2.4 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥10.04 million | Consolidated |
| Purchase of investment securities | ¥-0.4 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥7.08 million | Consolidated |
| Interest expenses | ¥6.49 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.20 million | Consolidated |
| Decrease in consumption taxes payable | ¥-99.59 million | Consolidated |
| Decrease (increase) in inventories | ¥-38.33 million | Consolidated |
| Income taxes paid | ¥-1.3 billion | Consolidated |
| Income taxes refund | ¥1.86 million | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Purchase of intangible assets | ¥-6.82 million | Consolidated |
| Proceeds from sale of intangible assets | ¥0.60 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.59 million | Consolidated |
| Collection of loans receivable | ¥1.91 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.22 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-22.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-91.40 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.1 billion | Consolidated |
| Dividends | ¥-0.7 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 | ¥1.2 billion | Consolidated | Disclosed |
| Dividend per share | 118 | Parent only | Disclosed |
| Number of employees | 1,105 | Consolidated | Disclosed |
| Net assets | ¥30.7 billion | Consolidated | Disclosed |
| Net sales | ¥24.6 billion | Consolidated | Disclosed |
| Operating income | ¥3.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.4 billion | Consolidated | Disclosed |
| Net income | ¥2.4 billion | Consolidated | Disclosed |
| Total assets | ¥37.8 billion | Consolidated | Disclosed |
| Operating margin | 12.9% | Consolidated | Calculated |
| Net margin | 9.7% | Consolidated | Calculated |
| Sales per employee | 22277134 yen | Consolidated | Calculated |
| Total asset turnover | 0.65 times | Consolidated | Calculated |
| Net assets to total assets | 81.2% | Consolidated | Calculated |