WATT MANN
WATT MANN CO., LTD.
Company highlights
The largest segment by revenue is Reuse, at 63.1% of the total.
Key figures
Period Apr 2024 to Mar 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
WATT MANN
Revenue and profit by business segment
Period Apr 2024 to Mar 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Reuse | ¥5.3 billion | 63.1% | ¥4.9 billion | ¥0.8 billion | 85.9% | 15.2% | ¥0.8 billion |
| E-commerce dealing with new products | ¥3.1 billion | 36.9% | ¥2.9 billion | ¥0.1 billion | 14.1% | 4.3% | ¥0.2 billion |
| Total of the businesses | ¥8.4 billion | 100.0% | ¥0.9 billion | 100.0% | |||
Revenue and profit
WATT MANN
Period Apr 2024 to Mar 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥1.3 billion | Consolidated |
| Rent expenses | ¥0.6 billion | Consolidated | |
| Legal welfare expenses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Depreciation | ¥52.59 million | Consolidated | |
| Provision for bonuses | ¥36.91 million | Consolidated | |
| Retirement benefit expenses | ¥8.19 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥3.8 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated | |
| Operating income | ¥0.6 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
WATT MANN
Selling, general and administrative expenses
Period Apr 2024 to Mar 2025Source Annual securities reports
- Salaries, allowances and bonuses ¥1.3 billion
- Rent expenses ¥0.6 billion
- Legal welfare expenses ¥0.2 billion
- Directors' compensations ¥0.1 billion
- Depreciation ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Other (not itemized) ¥0.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
WATT MANN
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
WATT MANN
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥3.6B | ¥5.4B | ¥7.4B | ¥7.9B | ¥8.4B |
| Year on year (%) | -1.3% | +48.8%◆ | +37.2%◆ | +5.8% | +6.8% |
| Ordinary income (loss) | ¥0.3B | ¥0.3B | ¥0.5B | ¥0.7B | ¥0.6B |
| Change from prior year | -11.6% | +5.8% | +74.6% | +29.1% | -9.5% |
| Ordinary income (loss) as a share of Net sales | 7.6% | 5.4% | 6.8% | 8.4% | 7.1% |
| Change (percentage points) | -0.9 points | -2.2 points◆ | +1.5 points | +1.5 points | -1.3 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2015Ordinary income (loss) as a share of revenue -2.4 points
- 2018Ordinary income (loss) as a share of revenue +5.1 points
- 2022Net sales year on year +48.8%, Ordinary income (loss) as a share of revenue -2.2 points
- 2023Net sales year on year +37.2%
WATT MANN
Earnings and net assets per share over time
Unit yenSource Annual securities reports
WATT MANN
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 | ¥3.6 billion | ¥5.4 billion | ¥7.4 billion | ¥7.9 billion | ¥8.4 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion | ¥0.7 billion | ¥0.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion | ¥0.3 billion |
| Comprehensive income | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion |
| Net assets | ¥2.7 billion | ¥2.6 billion | ¥2.9 billion | ¥3.2 billion | ¥3.4 billion |
| Total assets | ¥3.6 billion | ¥4.3 billion | ¥4.7 billion | ¥4.9 billion | ¥5.1 billion |
| Net assets per share | 1,228.95 yen | 293.03 yen | 327.37 yen | 368.23 yen | 390.6 yen |
| Basic earnings (loss) per share | 94.85 yen | 30.3 yen | 40.66 yen | 52.56 yen | 39.44 yen |
| Equity-to-asset ratio | 75.2% | 59.3% | 61.0% | 65.2% | 67.2% |
| Return on equity | 7.9% | 10.0% | 13.1% | 15.1% | 10.4% |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥0.2 billion | ¥0.6 billion | ¥0.4 billion | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥-66.00 million | ¥-11.00 million | ¥-93.00 million | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥39.00 million | ¥-0.1 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.3 billion |
| Cash and cash equivalents | ¥1.5 billion | ¥1.5 billion | ¥1.8 billion | ¥1.9 billion | ¥1.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.6 billion | ¥4.1 billion | ¥4.5 billion | ¥4.8 billion | ¥5.2 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 1,136,000 shares | 1,136,000 shares | 2,273,000 shares | 9,094,000 shares | 9,094,000 shares |
| Net assets | ¥2.7 billion | ¥2.5 billion | ¥2.8 billion | ¥3.0 billion | ¥3.1 billion |
| Total assets | ¥3.6 billion | ¥3.6 billion | ¥3.8 billion | ¥4.1 billion | ¥4.1 billion |
| Net assets per share | 1,122.87 yen | 1,162.66 yen | 314.58 yen | 341.78 yen | 354.63 yen |
| Dividend per share | 60 yen | 80 yen | 60 yen | 20 yen | 20 yen |
| Interim dividend per share | 0 yen | 0 yen | 0 yen | 0 yen | 0 yen |
| Basic earnings (loss) per share | 111.07 yen | 21.66 yen | 30.06 yen | 38.28 yen | 28.99 yen |
| Equity-to-asset ratio | 77.1% | 70.1% | 72.8% | 72.8% | 76.2% |
| Return on equity | 9.2% | 7.1% | 9.9% | 11.7% | 8.3% |
| Payout ratio | 27.0% | 46.2% | 49.9% | 52.2% | 69.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2025 | ¥20 | ¥0 | 69.0% | Stock split or share consolidation noted |
| FY ending 3/2024 | ¥20 | ¥0 | 52.2% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥60 | ¥0 | 49.9% | Stock split or share consolidation noted |
| FY ending 3/2022 | ¥80 | ¥0 | 46.2% | |
| FY ending 3/2021 | ¥60 | ¥0 | 27.0% | |
| FY ending 3/2020 | ¥60 | ¥0 | 23.9% | |
| FY ending 3/2019 | ¥30 | ¥0 | 18.8% | Stock split or share consolidation noted |
| FY ending 3/2018 | ¥2 | ¥0 | 12.8% | |
| FY ending 3/2017 | ¥2 | ¥0 | Could not be retrieved | |
| FY ending 3/2016 | ¥2 | ¥0 | Could not be retrieved | |
| FY ending 3/2015 | ¥2 | ¥0 | 59.7% | |
| FY ending 3/2014 | ¥2 | ¥0 | Could not be retrieved | |
| FY ending 3/2013 | ¥2 | ¥0 | 23.8% |
WATT MANN
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
WATT MANN
Unit %Source Annual securities reports
- Securities firms6.20%
- Other corporations17.90%
- Foreign holders (institutions)0.50%
- Foreign holders (individuals)0.00%
- Individuals and others75.40%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2025 | ¥75.20 million |
| FY ending 3/2021 | ¥38.29 million |
Revenue scale in the same industry
WATT MANN
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 283 companies
- 287 JB ELEVENFY Mar 2026 ¥8.6B
- 288 クラシコムFY Jul 2025 ¥8.5B
- 289 WATT MANNThis companyFY Mar 2025 ¥8.4B
- 290 GINZA RENOIRFY Mar 2026 ¥8.3B
- 291 POPLARFY Feb 2026 ¥8.0B
- … 52 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 539 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥28.35 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: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — 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 | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥8.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Cash and cash equivalents | ¥1.9 billion | Consolidated |
| Net assets | ¥3.4 billion | Consolidated |
| Ordinary income (loss) | ¥0.6 billion | Consolidated |
| Total assets | ¥5.1 billion | Consolidated |
| Return on equity | 10.4% | Consolidated |
| Equity-to-asset ratio | 67.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | 39.44 yen | Consolidated |
| Net assets per share | 390.6 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥5.2 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Total number of issued shares (common stock) | 9,094,000 shares | Parent only |
| Net assets | ¥3.1 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥4.1 billion | Parent only |
| Return on equity | 8.3% | Parent only |
| Equity-to-asset ratio | 76.2% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 69.0% | Parent only |
| Interim dividend per share | 0 yen | Parent only |
| Basic earnings (loss) per share | 28.99 yen | Parent only |
| Net assets per share | 354.63 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 141 people | Consolidated |
| Number of employees | 141 people | Consolidated |
| Wage gap between men and women (all employees) | 54.1% | Parent only |
| Average length of service (years) | 12.7 years | Parent only |
| Average annual salary | ¥4.66 million | Parent only |
| Average age (years) | 41 years old | Parent only |
| Number of employees | 88 people | Parent only |
| Number of employees | 88 people | Parent only |
| Number of employees | 88 people | Parent only |
| Wage gap between men and women (regular employees) | 77.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 82.9% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 521 people | Consolidated |
| Average number of temporary employees | 521 people | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Average number of temporary employees | 491 people | Parent only |
| Average number of temporary employees | 491 people | Parent only |
| Average number of temporary employees | 491 people | Parent only |
| Total return on the share price index | 213.4% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 5,455,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 345,800 shares | Consolidated |
| Number of shares | 9,094,832 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.8% | Consolidated |
| Shareholding ratio | 62.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 345,800 shares | Consolidated |
| Number of voting rights | 87,461 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.37 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 487.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥75.20 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.35 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.35 million | Consolidated |
Balance sheet (146 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.61 million | Consolidated |
| Other | ¥0.05 million | Consolidated |
| Other | ¥34.25 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥27.48 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.82 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Lease obligations | ¥14.21 million | Consolidated |
| Lease obligations | ¥2.20 million | Consolidated |
| Lease assets | ¥16.55 million | Consolidated |
| Lease assets, net | ¥15.23 million | Consolidated |
| Provision for loss on business liquidation | ¥13.07 million | Consolidated |
| Retained earnings | ¥1.6 billion | Consolidated |
| Merchandise | ¥1.3 billion | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥1.5 billion | Consolidated |
| Land | ¥0.4 billion | Consolidated |
| Revaluation reserve for land | ¥-95.73 million | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥32.52 million | Consolidated |
| Buildings and structures | ¥1.3 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥0.6 billion | Consolidated |
| Investment securities | ¥2.37 million | Consolidated |
| Lease and guarantee deposits | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥0.6 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accrued consumption taxes | ¥60.31 million | Consolidated |
| Accrued expenses | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥3.5 billion | Consolidated |
| Machinery and equipment | ¥6.27 million | Consolidated |
| Machinery and equipment, net | ¥2.44 million | Consolidated |
| Current liabilities | ¥1.3 billion | Consolidated |
| Current assets | ¥3.6 billion | Consolidated |
| Accumulated depreciation | ¥-1.32 million | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-1.1 billion | Consolidated |
| Accumulated depreciation | ¥-3.83 million | Consolidated |
| Accumulated depreciation | ¥-7.10 million | Consolidated |
| Foreign currency translation adjustment | ¥-15.52 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥1.9 billion | Consolidated |
| Cash and deposits | ¥1.9 billion | Consolidated |
| Short-term loans payable | ¥92.80 million | Consolidated |
| Net assets | ¥3.4 billion | Consolidated |
| Net assets | ¥3.4 billion | Consolidated |
| Total assets | ¥5.1 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥-0.1 billion | Consolidated |
| Liabilities | ¥1.7 billion | Consolidated |
| Liabilities and net assets | ¥5.1 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Capital surplus | ¥1.5 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Asset retirement obligations | ¥48.52 million | Consolidated |
| Provision for bonuses | ¥36.76 million | Consolidated |
| Vehicle and delivery equipment | ¥22.30 million | Consolidated |
| Vehicles, net | ¥15.21 million | Consolidated |
| Net defined benefit liability | ¥51.94 million | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Long-term prepaid expenses | ¥20.66 million | Consolidated |
| Long-term loans receivable | ¥15.40 million | Consolidated |
| Long term guarantee deposited | ¥10.00 million | Consolidated |
| Non-controlling interests | ¥8.55 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥5.61 million | Parent only |
| Other | ¥0.05 million | Parent only |
| Other | ¥42.10 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.82 million | Parent only |
| Other capital surplus | ¥1.2 billion | Parent only |
| Software | ¥3.21 million | Parent only |
| Lease obligations | ¥14.21 million | Parent only |
| Lease obligations | ¥2.20 million | Parent only |
| Lease assets | ¥16.55 million | Parent only |
| Lease assets, net | ¥15.23 million | Parent only |
| Provision for loss on guarantees | ¥0.1 billion | Parent only |
| Retained earnings | ¥1.3 billion | Parent only |
| Advances received | ¥9.95 million | Parent only |
| Prepaid expenses | ¥56.92 million | Parent only |
| Advance payments trade | ¥0.50 million | Parent only |
| Merchandise | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥0.5 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Land | ¥0.4 billion | Parent only |
| Revaluation reserve for land | ¥-95.73 million | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥31.44 million | Parent only |
| Buildings | ¥1.2 billion | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥2.37 million | Parent only |
| Lease and guarantee deposits | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Income taxes payable | ¥97.39 million | Parent only |
| Accrued consumption taxes | ¥60.11 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥9.99 million | Parent only |
| Shareholders' equity | ¥3.2 billion | Parent only |
| Structures | ¥58.70 million | Parent only |
| Structures, net | ¥1.92 million | Parent only |
| Machinery and equipment | ¥6.27 million | Parent only |
| Machinery and equipment, net | ¥2.44 million | Parent only |
| Current liabilities | ¥0.5 billion | Parent only |
| Current assets | ¥2.5 billion | Parent only |
| Accumulated depreciation | ¥-1.32 million | Parent only |
| Accumulated depreciation | ¥-0.4 billion | Parent only |
| Accumulated depreciation | ¥-1.0 billion | Parent only |
| Accumulated depreciation | ¥-56.78 million | Parent only |
| Accumulated depreciation | ¥-3.83 million | Parent only |
| Accumulated depreciation | ¥-5.32 million | Parent only |
| Intangible assets | ¥7.71 million | Parent only |
| Cash and deposits | ¥1.2 billion | Parent only |
| Net assets | ¥3.1 billion | Parent only |
| Net assets | ¥3.1 billion | Parent only |
| Total assets | ¥4.1 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥1.3 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥-94.90 million | Parent only |
| Liabilities | ¥1.0 billion | Parent only |
| Liabilities and net assets | ¥4.1 billion | Parent only |
| Accounts payable - trade | ¥17.36 million | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Capital surplus | ¥1.5 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥48.52 million | Parent only |
| Provision for bonuses | ¥27.50 million | Parent only |
| Vehicle and delivery equipment | ¥20.52 million | Parent only |
| Vehicles, net | ¥15.21 million | Parent only |
| Provision for retirement benefits | ¥51.94 million | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥12.22 million | Parent only |
| Long-term loans receivable | ¥15.40 million | Parent only |
| Long term guarantee deposited | ¥10.00 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥4.43 million | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Telephone subscription right | ¥4.50 million | Parent only |
| Deposits received | ¥9.52 million | Parent only |
| Current portion of long-term loans payable | ¥92.72 million | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.96 million | Consolidated |
| Other | ¥0.28 million | Consolidated |
| Other comprehensive income | ¥-16.55 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥7,000 | Consolidated |
| Provision for loss on business liquidation | ¥21.79 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥2.53 million | Consolidated |
| Commission fee | ¥10.51 million | Consolidated |
| Guaranty money income | ¥2.88 million | Consolidated |
| Dividend income | ¥0.06 million | Consolidated |
| Operating income | ¥0.6 billion | Consolidated |
| Non-operating income | ¥17.52 million | Consolidated |
| Non-operating expenses | ¥6.52 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥3.24 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.09 million | Consolidated |
| Cost of sales | ¥4.6 billion | Consolidated |
| Gross profit (loss) | ¥3.8 billion | Consolidated |
| Net sales | ¥8.4 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥6.24 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-36.56 million | Consolidated |
| Legal welfare expenses | ¥0.2 billion | Consolidated |
| Depreciation | ¥52.59 million | Consolidated |
| Impairment loss | ¥39.42 million | Consolidated |
| Impairment loss | ¥39.42 million | Consolidated |
| Foreign exchange gains | ¥3.47 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-16.56 million | Consolidated |
| Extraordinary income | ¥6.12 million | Consolidated |
| Extraordinary loss | ¥61.30 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥8.88 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-22.34 million | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated |
| Salaries, allowances and bonuses | ¥1.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.2 billion | Consolidated |
| Rent expenses | ¥0.6 billion | Consolidated |
| Provision for bonuses | ¥36.91 million | Consolidated |
| Retirement benefit expenses | ¥8.19 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-8.45 million | Consolidated |
| Other | ¥0.16 million | Parent only |
| Other | ¥0.16 million | Parent only |
| Provision for loss on guarantees | ¥4.58 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest and dividend income | ¥2.57 million | Parent only |
| Commission fee | ¥10.51 million | Parent only |
| Guaranty money income | ¥2.88 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥13.24 million | Parent only |
| Non-operating expenses | ¥7.11 million | Parent only |
| Gain on sales of non-current assets | ¥3.01 million | Parent only |
| Loss on retirement of non-current assets | ¥0.09 million | Parent only |
| Cost of sales | ¥2.0 billion | Parent only |
| Gross profit (loss) | ¥3.2 billion | Parent only |
| Net sales | ¥5.2 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥2.08 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥-30.31 million | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥45.77 million | Parent only |
| Impairment loss | ¥39.35 million | Parent only |
| Foreign exchange losses | ¥4.87 million | Parent only |
| Extraordinary income | ¥5.89 million | Parent only |
| Extraordinary loss | ¥81.01 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries, allowances and bonuses | ¥1.1 billion | Parent only |
| Selling, general and administrative expenses | ¥2.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥32.56 million | Parent only |
| Rent expenses | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥27.50 million | Parent only |
| Retirement benefit expenses | ¥8.19 million | Parent only |
| Provision for loss on business of subsidiaries and associates | ¥4.43 million | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥33.64 million | Consolidated |
| Revenue | ¥2.88 million | Consolidated |
| Revenue | ¥33.64 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 | ¥-16.55 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥7,000 | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-23.41 million | Consolidated |
| Other | ¥0.02 million | Consolidated |
| Amortization of goodwill | ¥29.02 million | Consolidated |
| Increase decrease in provision for loss on business liquidation | ¥12.34 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥73.29 million | Consolidated |
| Interest expenses paid | ¥-6.37 million | Consolidated |
| Interest and dividends income received | ¥2.59 million | Consolidated |
| Interest and dividend income | ¥-2.59 million | Consolidated |
| Guaranty money income | ¥-2.88 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥8.27 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥77.78 million | Consolidated |
| Payments into time deposits | ¥-77.92 million | Consolidated |
| Subtotal | ¥0.7 billion | Consolidated |
| Amortization of guarantee deposits | ¥4.21 million | Consolidated |
| Interest expenses | ¥6.24 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥4.03 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-25.40 million | Consolidated |
| Purchase of property plant and equipment | ¥-99.92 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥7.33 million | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥-3.15 million | Consolidated |
| Decrease in consumption taxes payable | ¥36.08 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.62 million | Consolidated |
| Share-based payment expenses | ¥33.64 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Depreciation | ¥52.59 million | Consolidated |
| Impairment loss | ¥39.42 million | Consolidated |
| Foreign exchange loss (gain) | ¥-17.56 million | Consolidated |
| Purchase of intangible assets | ¥-16.87 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.16 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥6.09 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-13.15 million | Consolidated |
| Amortization of long term prepaid expenses | ¥5.33 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 141 | Consolidated | Disclosed |
| Net assets | ¥3.4 billion | Consolidated | Disclosed |
| Net sales | ¥8.4 billion | Consolidated | Disclosed |
| Operating income | ¥0.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.6 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥5.1 billion | Consolidated | Disclosed |
| Operating margin | 7.0% | Consolidated | Calculated |
| Net margin | 4.1% | Consolidated | Calculated |
| Sales per employee | 59454312 yen | Consolidated | Calculated |
| Total asset turnover | 1.65 times | Consolidated | Calculated |
| Net assets to total assets | 67.3% | Consolidated | Calculated |