Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥180m2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥175m2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥112m2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥116m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥1.2bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income−¥267m2024-01-01 → 2024-12-31Cons.Operating income
Operating income−¥280m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income−¥272m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥279m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥206m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥129m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥118m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥384m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax−¥295m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)−¥388m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥297m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥270m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥151m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥67m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥388m2024-01-01 → 2024-12-31Cons.Profit loss
Net income−¥297m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥249mat 2024-12-31Cons.Assets
Total assets¥331mat 2023-12-31Cons.Assets
Total assets¥516mat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥256mat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥445mat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥282mat 2024-12-31Cons.Liabilities
Total liabilities¥49mat 2023-12-31Cons.Liabilities
Net assets / equity−¥33mat 2024-12-31Cons.Net assets
Net assets / equity¥282mat 2023-12-31Cons.Net assets
Net assets / equity¥479mat 2022-12-31dCons.Net assets
Net assets / equity¥231mat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥382mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥54mat 2024-12-31Cons.Cash and deposits
Cash and deposits¥24mat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥54mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥24mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥125mat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥86mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥171mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥219m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥198m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥145m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥85m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥358m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥71m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥340m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥207,0002021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥321m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥99m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥524m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥227,0002021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥502m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-55.382024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-44.812023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-54.142022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-34.832021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.762020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥21.642020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥-4.64at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥38.13at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥71.53at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥45.79at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥80.62at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio-13.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio77.5%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio87.6%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio78.6%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE83.6%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees12at 2024-12-31Cons.Number of employees
Employees10at 2023-12-31Cons.Number of employees
Employees9at 2022-12-31dCons.Number of employees
Employees9at 2021-12-31dCons.Number of employees
Employees7at 2020-12-31dCons.Number of employees
Revenue¥20m2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥19m2023-01-01 → 2023-12-31StandaloneOperating revenue1
Revenue¥20m2022-01-01 → 2022-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥18m2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥87m2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥200m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income−¥144m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income−¥204m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥139m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥152m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥116m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥125m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥516m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥189m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥513m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥188m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥136m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥204m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥210m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥149mat 2024-12-31StandaloneAssets
Total assets¥491mat 2023-12-31StandaloneAssets
Total assets¥574mat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥188mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥410mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥172mat 2024-12-31StandaloneLiabilities
Total liabilities¥73mat 2023-12-31StandaloneLiabilities
Net assets / equity−¥23mat 2024-12-31StandaloneNet assets
Net assets / equity¥418mat 2023-12-31StandaloneNet assets
Net assets / equity¥506mat 2022-12-31dStandaloneNet assets
Net assets / equity¥124mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥328mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥14mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥4mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-73.342024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-28.392023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.312022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-47.032021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-68.492020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-3.28at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥58.26at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥75.75at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥21.05at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥68.07at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio-15.7%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.4%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued7,128,500at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,728,500at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,318,500at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,333,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,333,500at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees5at 2024-12-31StandaloneNumber of employees
Employees3at 2023-12-31StandaloneNumber of employees
Employees4at 2022-12-31dStandaloneNumber of employees
Employees4at 2021-12-31dStandaloneNumber of employees
Employees3at 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥124,000
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥5,000
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥64m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥220m
Environment Solution Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥771,000
Environment Solution Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥65m
Environment Solution Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥65m
Environment Solution Businessreportable segmentsegment assetsat 2024-12-31¥8m
Environment Solution Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥49m
Real Estate Businessreportable segmentsegment assetsat 2024-12-31¥726,000
Real Estate Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥11m
Solar Power Businessreportable segmentemployeesat 2024-12-311 pure
Solar Power Businessreportable segmentsegment assetsat 2024-12-31¥128m
Solar Power Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥15m
Sports Businessreportable segmentcapex2024-01-01 → 2024-12-31¥197,000
Sports Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥6m
Sports Businessreportable segmentemployeesat 2024-12-316 pure
Sports Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥115m
Sports Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥115m
Sports Businessreportable segmentsegment assetsat 2024-12-31¥47m
Sports Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥28m
Web Businessreportable segmentsegment assetsat 2024-12-31¥32,000
Web Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥381,000
—segment totalcapex2024-01-01 → 2024-12-31¥197,000
—segment totaldepreciation2024-01-01 → 2024-12-31¥7m
—segment totalemployeesat 2024-12-317 pure
—segment totalrevenue2024-01-01 → 2024-12-31¥180m
—segment totalrevenue external2024-01-01 → 2024-12-31¥180m
—segment totalsegment assetsat 2024-12-31¥184m
—segment totalsegment profit2024-01-01 → 2024-12-31−¥47m
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥129,000
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥10,000
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥49m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥164m
Environment Solution Businessreportable segmentcapex2023-01-01 → 2023-12-31¥2m
Environment Solution Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥1m
Environment Solution Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥64m
Environment Solution Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥64m
Environment Solution Businessreportable segmentsegment assetsat 2023-12-31¥214m
Environment Solution Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥108m
Real Estate Businessreportable segmentsegment assetsat 2023-12-31¥598,000
Real Estate Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥9m
Solar Power Businessreportable segmentsegment assetsat 2023-12-31¥3m
Solar Power Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥18m
Sports Businessreportable segmentcapex2023-01-01 → 2023-12-31¥4m
Sports Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥7m
Sports Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥111m
Sports Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥111m
Sports Businessreportable segmentsegment assetsat 2023-12-31¥64m
Sports Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥29m
Web Businessreportable segmentsegment assetsat 2023-12-31¥331,000
Web Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥10m
—segment totalcapex2023-01-01 → 2023-12-31¥6m
—segment totaldepreciation2023-01-01 → 2023-12-31¥8m
—segment totalrevenue2023-01-01 → 2023-12-31¥175m
—segment totalrevenue external2023-01-01 → 2023-12-31¥175m
—segment totalsegment assetsat 2023-12-31¥283m
—segment totalsegment profit2023-01-01 → 2023-12-31−¥116m

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

All source rows · 1,323
ItemContextValueUnit
Comprehensive incomePrior1YearDuration-296785000JPY
Comprehensive incomeCurrentYearDuration-387700000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration-296785000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration-387700000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration-JPY
Net assetsPrior2YearInstant_CapitalStockMember361852000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember456109000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember-366004000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-24000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember451933000JPY
Net assetsPrior2YearInstant_SubscriptionRightsToSharesMember27400000JPY
Net assetsPrior2YearInstant479333000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_CapitalStockMember50699000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_CapitalSurplusMember50699000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_ShareholdersEquityMember101399000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration101399000JPY
Capital reductionPrior1YearDuration_CapitalStockMember-261852000JPY
Capital reductionPrior1YearDuration_CapitalSurplusMember261852000JPY
Capital reductionPrior1YearDuration_ShareholdersEquityMember-JPY
Capital reductionPrior1YearDuration-JPY
Deficit dispositionPrior1YearDuration_CapitalSurplusMember-339323000JPY
Deficit dispositionPrior1YearDuration_RetainedEarningsMember339323000JPY
Deficit dispositionPrior1YearDuration_ShareholdersEquityMember-JPY
Deficit dispositionPrior1YearDuration-JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember-296785000JPY
Profit loss attributable to owners of parentPrior1YearDuration_ShareholdersEquityMember-296785000JPY
Profit loss attributable to owners of parentPrior1YearDuration-296785000JPY
Net changes of items other than shareholders equityPrior1YearDuration_ShareholdersEquityMember-JPY
Net changes of items other than shareholders equityPrior1YearDuration_SubscriptionRightsToSharesMember-1499000JPY
Net changes of items other than shareholders equityPrior1YearDuration-1499000JPY
Total changes of items during the periodPrior1YearDuration_CapitalStockMember-211153000JPY
Total changes of items during the periodPrior1YearDuration_CapitalSurplusMember-26771000JPY
Total changes of items during the periodPrior1YearDuration_RetainedEarningsMember42537000JPY
Total changes of items during the periodPrior1YearDuration_TreasuryStockMember-JPY
Total changes of items during the periodPrior1YearDuration_ShareholdersEquityMember-195386000JPY
Total changes of items during the periodPrior1YearDuration_SubscriptionRightsToSharesMember-1499000JPY
Total changes of items during the periodPrior1YearDuration-196885000JPY
Net assetsPrior1YearInstant_CapitalStockMember150699000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember429338000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember-323467000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-24000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember256546000JPY
Net assetsPrior1YearInstant_SubscriptionRightsToSharesMember25901000JPY
Net assetsPrior1YearInstant282447000JPY
Net assetsPrior1YearInstant_CapitalStockMember150699000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember429338000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember-323467000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-24000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember256546000JPY

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 identityconsolidated 2023-12-31pass rounding
balance sheet identityconsolidated 2024-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
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 · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 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