Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-28

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 148

Metric	Value	Period	Scope	Source row
Revenue	¥4.7bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥4.5bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥4.8bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥5.1bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥4.6bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥480m	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥394m	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥432m	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥352m	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥392m	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥448m	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥157m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥426m	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥299m	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥296m	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥173m	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥237m	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥271m	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥94m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥296m	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥173m	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥9.3bn	at 2024-12-31	Cons.	Assets
Total assets	¥9.2bn	at 2023-12-31	Cons.	Assets
Total assets	¥8.8bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥9.0bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥8.9bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥5.7bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥5.8bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥3.6bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥3.5bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥3.4bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥3.3bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥3.1bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥2.7bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥2.7bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥2.5bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.5bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.6bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.7bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥2.4bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥343m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥179m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥27m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥752m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥420m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥46m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥25m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥26m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥48m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥41m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥246m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥65m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥76m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥482m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥167m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥32.7	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥19.06	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥26.11	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥29.88	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥10.41	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥400.71	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥381.29	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥374.8	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥363.67	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥344.96	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	38.9%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	37.5%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	38.6%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	36.8%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	35.1%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	8.4%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	5.0%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	7.1%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	8.4%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	3.0%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	155	at 2024-12-31	Cons.	Number of employees
Employees	159	at 2023-12-31	Cons.	Number of employees
Employees	158	at 2022-12-31^d	Cons.	Number of employees
Employees	161	at 2021-12-31^d	Cons.	Number of employees
Employees	167	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥4.2bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥4.1bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥4.3bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥4.5bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥3.9bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥298m	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥251m	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥306m	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥249m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥251m	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥333m	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥59m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥300m	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥196m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥197m	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥131m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥101m	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥184m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥50m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥3.5bn	at 2024-12-31	Standalone	Assets
Total assets	¥3.5bn	at 2023-12-31	Standalone	Assets
Total assets	¥3.3bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥3.6bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥3.3bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥715m	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥747m	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥2.8bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥2.7bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥2.7bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥2.8bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.7bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥2.4bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥2.4bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥21.78	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥14.49	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥11.14	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥20.33	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥5.5	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥14	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥14	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥13	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥12	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥7	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥308.2	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥300.22	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥298.44	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥303.65	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥295.31	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	79.6%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	78.5%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	81.3%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	75.9%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	81.0%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	7.2%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	4.8%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	3.7%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	6.8%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	1.9%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	9,134,000	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,134,000	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,134,000	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,134,000	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,134,000	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	104	at 2024-12-31	Standalone	Number of employees
Employees	107	at 2023-12-31	Standalone	Number of employees
Employees	107	at 2022-12-31^d	Standalone	Number of employees
Employees	107	at 2021-12-31^d	Standalone	Number of employees
Employees	108	at 2020-12-31^d	Standalone	Number 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.

All source rows · 1,265

Item	Context	Value
Number of shareholders foreign individual investors	CurrentYearInstant_OrdinaryShareMember	15
Number of shareholders individuals and others	CurrentYearInstant_OrdinaryShareMember	9977
Number of shareholders total	CurrentYearInstant_OrdinaryShareMember	10065
Number of shares held number of units national and local governments	CurrentYearInstant_OrdinaryShareMember	－
Number of shares held number of units financial institutions	CurrentYearInstant_OrdinaryShareMember	3
Number of shares held number of units financial service providers	CurrentYearInstant_OrdinaryShareMember	1649
Number of shares held number of units other corporations	CurrentYearInstant_OrdinaryShareMember	1921
Number of shares held number of units foreign investors other than individuals	CurrentYearInstant_OrdinaryShareMember	425
Number of shares held number of units foreign individual investors	CurrentYearInstant_OrdinaryShareMember	12
Number of shares held number of units individuals and others	CurrentYearInstant_OrdinaryShareMember	87229
Number of shares held number of units total	CurrentYearInstant_OrdinaryShareMember	91239
Number of shares held shares less than one unit	CurrentYearInstant_OrdinaryShareMember	10100
Percentage of shareholdings national and local governments	CurrentYearInstant_OrdinaryShareMember	－
Percentage of shareholdings financial institutions	CurrentYearInstant_OrdinaryShareMember	0.0000
Percentage of shareholdings financial service providers	CurrentYearInstant_OrdinaryShareMember	0.0181
Percentage of shareholdings other corporations	CurrentYearInstant_OrdinaryShareMember	0.0211
Percentage of shareholdings foreigners other than individuals	CurrentYearInstant_OrdinaryShareMember	0.0047
Percentage of shareholdings foreign individuals	CurrentYearInstant_OrdinaryShareMember	0.0001
Percentage of shareholdings individuals and others	CurrentYearInstant_OrdinaryShareMember	0.9560
Number of shares held	CurrentYearInstant_No1MajorShareholdersMember	4885300
Shareholding ratio	CurrentYearInstant_No1MajorShareholdersMember	0.5388
Number of shares held	CurrentYearInstant_No2MajorShareholdersMember	352900
Shareholding ratio	CurrentYearInstant_No2MajorShareholdersMember	0.0389
Number of shares held	CurrentYearInstant_No3MajorShareholdersMember	212900
Shareholding ratio	CurrentYearInstant_No3MajorShareholdersMember	0.0234
Number of shares held	CurrentYearInstant_No4MajorShareholdersMember	123000
Shareholding ratio	CurrentYearInstant_No4MajorShareholdersMember	0.0135
Number of shares held	CurrentYearInstant_No5MajorShareholdersMember	97300
Shareholding ratio	CurrentYearInstant_No5MajorShareholdersMember	0.0107
Number of shares held	CurrentYearInstant_No6MajorShareholdersMember	68000
Shareholding ratio	CurrentYearInstant_No6MajorShareholdersMember	0.0075
Number of shares held	CurrentYearInstant_No7MajorShareholdersMember	59000
Shareholding ratio	CurrentYearInstant_No7MajorShareholdersMember	0.0065
Number of shares held	CurrentYearInstant_No8MajorShareholdersMember	55200
Shareholding ratio	CurrentYearInstant_No8MajorShareholdersMember	0.0060
Number of shares held	CurrentYearInstant_No9MajorShareholdersMember	51700
Shareholding ratio	CurrentYearInstant_No9MajorShareholdersMember	0.0057
Number of shares held	CurrentYearInstant_No10MajorShareholdersMember	45000
Shareholding ratio	CurrentYearInstant_No10MajorShareholdersMember	0.0049
Number of shares held	CurrentYearInstant	5950300
Shareholding ratio	CurrentYearInstant	0.6563
Number of shares issued shares voting rights	CurrentYearInstant_SharesWithNoVotingRightsMember	－
Number of shares issued shares voting rights	CurrentYearInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember	－
Number of shares issued shares voting rights	CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember	－
Number of voting rights issued shares voting rights	CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember	－
Number of shares issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsTreasurySharesEtcMember	68400
Number of shares issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember	9055500
Number of voting rights issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember	90555
Number of shares issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesLessThanOneUnitMember	10100
Number of shares issued shares voting rights	CurrentYearInstant	9134000

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 · 24 of 24 passed

balance sheet identity	consolidated 2023-12-31	pass rounding
balance sheet identity	consolidated 2024-12-31	pass rounding
balance sheet identity	non_consolidated 2023-12-31	pass
balance sheet identity	non_consolidated 2024-12-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	consolidated 2023-12-31	pass
statement vs summary · net assets	consolidated 2024-12-31	pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2023-12-31	pass
statement vs summary · net assets	non_consolidated 2024-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · operating cash flow	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · operating cash flow	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	non_consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	non_consolidated 2024-01-01/2024-12-31	pass
statement vs summary · total assets	consolidated 2023-12-31	pass
statement vs summary · total assets	consolidated 2024-12-31	pass
statement vs summary · total assets	non_consolidated 2023-12-31	pass
statement vs summary · total assets	non_consolidated 2024-12-31	pass