Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks20 of 20 passed

Amended by S100VN5K (2025-04-21).

Key figures · 142
MetricValuePeriodScopeSource row
Operating income¥984m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥616m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥1.7bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥378m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥439m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥14.7bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥4.4bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.6bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥390m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥1.3bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥237m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥5.7bn2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥10.2bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥3.8bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.6bn2024-01-01 → 2024-12-31Cons.Profit loss
Net income−¥121m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥48.2bnat 2024-12-31Cons.Assets
Total assets¥50.3bnat 2023-12-31Cons.Assets
Total assets¥56.0bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥69.7bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥71.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥15.2bnat 2024-12-31Cons.Liabilities
Total liabilities¥16.4bnat 2023-12-31Cons.Liabilities
Net assets / equity¥33.1bnat 2024-12-31Cons.Net assets
Net assets / equity¥33.9bnat 2023-12-31Cons.Net assets
Net assets / equity¥36.2bnat 2022-12-31dCons.Net assets
Net assets / equity¥40.9bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥40.0bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥21.7bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥18.9bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥21.7bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥18.9bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥26.5bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥37.5bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥27.1bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥6.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.4bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥7.6bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥12.1bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.2bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥395m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.3bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥4.7bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥3.0bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥1.6bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥4.7bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥3.1bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥8.6bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥4.8bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.0bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥76.852024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.612023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥299.292022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥473.282021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥167.862020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥76.742024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥473.262021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥167.852020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,757.53at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,679.72at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,707.41at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,540.34at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,405.59at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio63.6%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.3%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.3%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.8%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.7%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE4.5%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE0.8%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE18.3%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE32.0%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE12.8%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees970at 2024-12-31Cons.Number of employees
Employees1,031at 2023-12-31Cons.Number of employees
Employees1,022at 2022-12-31dCons.Number of employees
Employees1,518at 2021-12-31dCons.Number of employees
Employees1,571at 2020-12-31dCons.Number of employees
Operating income¥1.4bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥2.7bn2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥3.0bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥2.4bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥185m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥11.4bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.0bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥3.1bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥2.4bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥2.8bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥1.7bn2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥7.0bn2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥7.6bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥4.1bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥34.0bnat 2024-12-31StandaloneAssets
Total assets¥33.1bnat 2023-12-31StandaloneAssets
Total assets¥37.2bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥41.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥46.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥9.3bnat 2024-12-31StandaloneLiabilities
Total liabilities¥9.9bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥24.7bnat 2024-12-31StandaloneNet assets
Net assets / equity¥23.2bnat 2023-12-31StandaloneNet assets
Net assets / equity¥23.1bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥24.1bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥27.6bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥18.2bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥14.7bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥159.612024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥95.22023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥367.072022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥349.512021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥184.682020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥159.392024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥652024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥752023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥672022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥972021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥352020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,414.49at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,329.58at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,322.77at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,137.85at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,245.12at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio72.7%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.1%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.2%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.6%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.2%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE29.7%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE29.2%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE16.1%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued17,459,907at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,459,907at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,817,700at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued23,817,700at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued23,817,700at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees75at 2024-12-31StandaloneNumber of employees
Employees100at 2023-12-31StandaloneNumber of employees
Employees107at 2022-12-31dStandaloneNumber of employees
Employees111at 2021-12-31dStandaloneNumber of employees
Employees80at 2020-12-31dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥1m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥72m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥40m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥14.6bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥2.0bn
Financial Services Businessreportable segmentcapex2024-01-01 → 2024-12-31¥71m
Financial Services Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥58m
Financial Services Businessreportable segmentemployeesat 2024-12-3115 pure
Financial Services Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥0
Financial Services Businessreportable segmentsegment assetsat 2024-12-31¥4.9bn
Financial Services Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥356m
Investment Businessreportable segmentcapex2024-01-01 → 2024-12-31¥2m
Investment Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥0
Investment Businessreportable segmentemployeesat 2024-12-315 pure
Investment Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥0
Investment Businessreportable segmentsegment assetsat 2024-12-31¥17.1bn
Investment Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥1.2bn
Marketing Businessreportable segmentcapex2024-01-01 → 2024-12-31¥78m
Marketing Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥90m
Marketing Businessreportable segmentemployeesat 2024-12-31878 pure
Marketing Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥40m
Marketing Businessreportable segmentsegment assetsat 2024-12-31¥11.6bn
Marketing Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.2bn
—segment totalcapex2024-01-01 → 2024-12-31¥152m
—segment totaldepreciation2024-01-01 → 2024-12-31¥149m
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥40m
—segment totalsegment assetsat 2024-12-31¥33.6bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥3.0bn
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥92m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥104m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥41m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥13.8bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥2.7bn
Financial Services Businessreportable segmentcapex2023-01-01 → 2023-12-31¥122m
Financial Services Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥21m
Financial Services Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥0
Financial Services Businessreportable segmentsegment assetsat 2023-12-31¥5.4bn
Financial Services Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥376m
Investment Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥0
Investment Businessreportable segmentsegment assetsat 2023-12-31¥17.9bn
Investment Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥1.9bn
Marketing Businessreportable segmentcapex2023-01-01 → 2023-12-31¥147m
Marketing Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥213m
Marketing Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥41m
Marketing Businessreportable segmentsegment assetsat 2023-12-31¥13.1bn
Marketing Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥1.7bn
—segment totalcapex2023-01-01 → 2023-12-31¥269m
—segment totaldepreciation2023-01-01 → 2023-12-31¥234m
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥41m
—segment totalsegment assetsat 2023-12-31¥36.5bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥3.3bn
Investment Businessreportable segmentemployeesat 2024-12-313 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,414
ItemContextValueUnit
LiabilitiesCurrentYearInstant15150000000JPY
Capital stockPrior1YearInstant8212000000JPY
Capital stockCurrentYearInstant8212000000JPY
Capital surplusPrior1YearInstant3843000000JPY
Capital surplusCurrentYearInstant3843000000JPY
Retained earningsPrior1YearInstant14043000000JPY
Retained earningsCurrentYearInstant14075000000JPY
Shareholders equityPrior1YearInstant26098000000JPY
Shareholders equityCurrentYearInstant26130000000JPY
Valuation difference on available for sale securitiesPrior1YearInstant1356000000JPY
Valuation difference on available for sale securitiesCurrentYearInstant1855000000JPY
Foreign currency translation adjustmentPrior1YearInstant1872000000JPY
Foreign currency translation adjustmentCurrentYearInstant2699000000JPY
Valuation and translation adjustmentsPrior1YearInstant3229000000JPY
Valuation and translation adjustmentsCurrentYearInstant4555000000JPY
Subscription rights to sharesPrior1YearInstant0JPY
Subscription rights to sharesCurrentYearInstant1000000JPY
Non controlling interestsPrior1YearInstant4563000000JPY
Non controlling interestsCurrentYearInstant2379000000JPY
Net assetsPrior1YearInstant33892000000JPY
Net assetsCurrentYearInstant33066000000JPY
Liabilities and net assetsPrior1YearInstant50283000000JPY
Liabilities and net assetsCurrentYearInstant48217000000JPY
Revenue2Prior1YearDuration16264000000JPY
Revenue2CurrentYearDuration16155000000JPY
Cost of salesPrior1YearDuration5316000000JPY
Cost of salesCurrentYearDuration6140000000JPY
Gross profitPrior1YearDuration10948000000JPY
Gross profitCurrentYearDuration10015000000JPY
Selling general and administrative expensesPrior1YearDuration10332000000JPY
Selling general and administrative expensesCurrentYearDuration9030000000JPY
Operating incomePrior1YearDuration616000000JPY
Operating incomeCurrentYearDuration984000000JPY
Equity in earnings of affiliates noiPrior1YearDuration-JPY
Equity in earnings of affiliates noiCurrentYearDuration554000000JPY
Foreign exchange gains noiPrior1YearDuration3000000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
Gain on investments in partnership noiPrior1YearDuration-JPY
Gain on investments in partnership noiCurrentYearDuration194000000JPY
Other noiPrior1YearDuration6000000JPY
Other noiCurrentYearDuration20000000JPY
Non operating incomePrior1YearDuration9000000JPY
Non operating incomeCurrentYearDuration770000000JPY
Interest expenses noePrior1YearDuration11000000JPY
Interest expenses noeCurrentYearDuration14000000JPY
Foreign exchange losses noePrior1YearDuration-JPY
Foreign exchange losses noeCurrentYearDuration5000000JPY
Loss on investments in partnership noePrior1YearDuration231000000JPY
Loss on investments in partnership noeCurrentYearDuration-JPY
Other noePrior1YearDuration4000000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 20 of 20 passed
balance sheet identityconsolidated 2023-12-31pass
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass