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
Other net ppeCurrentYearInstant59000000JPY
Property plant and equipmentPrior1YearInstant216000000JPY
Property plant and equipmentCurrentYearInstant166000000JPY
GoodwillPrior1YearInstant491000000JPY
GoodwillCurrentYearInstant364000000JPY
Other iaPrior1YearInstant480000000JPY
Other iaCurrentYearInstant310000000JPY
Intangible assetsPrior1YearInstant971000000JPY
Intangible assetsCurrentYearInstant675000000JPY
Stocks of affiliatesPrior1YearInstant-JPY
Stocks of affiliatesCurrentYearInstant706000000JPY
Investment securitiesPrior1YearInstant7848000000JPY
Investment securitiesCurrentYearInstant8543000000JPY
Lease and guarantee depositsPrior1YearInstant299000000JPY
Lease and guarantee depositsCurrentYearInstant299000000JPY
Deferred tax assetsPrior1YearInstant444000000JPY
Deferred tax assetsCurrentYearInstant807000000JPY
Other ioaPrior1YearInstant4000000JPY
Other ioaCurrentYearInstant0JPY
Investments and other assetsPrior1YearInstant8597000000JPY
Investments and other assetsCurrentYearInstant10358000000JPY
Noncurrent assetsPrior1YearInstant9785000000JPY
Noncurrent assetsCurrentYearInstant11201000000JPY
AssetsPrior1YearInstant50283000000JPY
AssetsCurrentYearInstant48217000000JPY
Accounts payable tradePrior1YearInstant7898000000JPY
Accounts payable tradeCurrentYearInstant7822000000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant84000000JPY
Current portion of long term loans payablePrior1YearInstant1000000000JPY
Current portion of long term loans payableCurrentYearInstant-JPY
Income taxes payablePrior1YearInstant39000000JPY
Income taxes payableCurrentYearInstant280000000JPY
Contract liabilitiesPrior1YearInstant38000000JPY
Contract liabilitiesCurrentYearInstant164000000JPY
Provision for bonusesPrior1YearInstant372000000JPY
Provision for bonusesCurrentYearInstant249000000JPY
Other clPrior1YearInstant2445000000JPY
Other clCurrentYearInstant1721000000JPY
Current liabilitiesPrior1YearInstant11794000000JPY
Current liabilitiesCurrentYearInstant10322000000JPY
Long term loans payablePrior1YearInstant4000000000JPY
Long term loans payableCurrentYearInstant4000000000JPY
Deferred tax liabilitiesPrior1YearInstant423000000JPY
Deferred tax liabilitiesCurrentYearInstant651000000JPY
Asset retirement obligations nclPrior1YearInstant173000000JPY
Asset retirement obligations nclCurrentYearInstant176000000JPY
Noncurrent liabilitiesPrior1YearInstant4596000000JPY
Noncurrent liabilitiesCurrentYearInstant4828000000JPY
LiabilitiesPrior1YearInstant16391000000JPY

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