Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-27

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 154

Metric	Value	Period	Scope	Source row
Revenue	¥35.6bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥31.8bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥27.6bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥26.3bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥23.1bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥2.9bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥2.3bn	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥2.9bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥2.3bn	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥1.5bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥1.7bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥1.3bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥2.7bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥2.3bn	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥1.7bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥1.6bn	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥1.0bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥1.1bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥833m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥1.7bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥1.6bn	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥19.3bn	at 2024-12-31	Cons.	Assets
Total assets	¥15.1bn	at 2023-12-31	Cons.	Assets
Total assets	¥13.8bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥12.8bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥11.3bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥10.9bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥7.7bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥8.4bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥7.4bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥6.2bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥5.4bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥3.6bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥4.2bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥4.0bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥4.2bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥4.0bn	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	¥3.2bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥2.5bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥3.2bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥3.1bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥859m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.5bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.1bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥3.5bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥459m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥660m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥519m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥232m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥417m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥1.3bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥823m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥287m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥216m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥94.8	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥87.91	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥58.06	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥66.65	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥54.22	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥92.23	2024-01-01 → 2024-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥85.58	2023-01-01 → 2023-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥55.29	2022-01-01 → 2022-12-31^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥471.68	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥418.85	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥348.84	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥315.24	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥216.28	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	43.5%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	49.3%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	44.9%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	42.6%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	31.5%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	21.3%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	22.9%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	17.3%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	24.7%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	30.2%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	276	at 2024-12-31	Cons.	Number of employees
Employees	269	at 2023-12-31	Cons.	Number of employees
Employees	283	at 2022-12-31^d	Cons.	Number of employees
Employees	285	at 2021-12-31^d	Cons.	Number of employees
Employees	274	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥11.4bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥11.3bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥10.9bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥9.5bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥8.4bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥1.9bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥1.5bn	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥1.9bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥1.5bn	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥1.4bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.0bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥434m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥1.4bn	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥1.5bn	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥1.1bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥1.1bn	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥1.2bn	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥917m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥423m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥11.6bn	at 2024-12-31	Standalone	Assets
Total assets	¥9.0bn	at 2023-12-31	Standalone	Assets
Total assets	¥8.5bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥7.7bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥6.6bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥5.3bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥3.1bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥6.3bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥5.9bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥5.1bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥4.2bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.5bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥2.7bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥2.6bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥60.4	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥63.21	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥69.18	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥55	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥27.55	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥58.77	2024-01-01 → 2024-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥61.53	2023-01-01 → 2023-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥65.89	2022-01-01 → 2022-12-31^d	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥120	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥90	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥55	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥55	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥40	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥351.85	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥334.27	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥289.44	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥243.75	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥153.71	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	53.9%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	65.8%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	60.3%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	54.4%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	38.2%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	17.6%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	20.3%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	25.6%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	27.2%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	22.0%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	5,926,300	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,926,300	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,926,300	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,752,900	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,495,500	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	90	at 2024-12-31	Standalone	Number of employees
Employees	88	at 2023-12-31	Standalone	Number of employees
Employees	95	at 2022-12-31^d	Standalone	Number of employees
Employees	87	at 2021-12-31^d	Standalone	Number of employees
Employees	73	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 · 1,436

Item	Context	Value	Unit
Prepaid expenses	CurrentYearInstant_NonConsolidatedMember	22905000	JPY
Short term loans receivable to subsidiaries and affiliates	Prior1YearInstant_NonConsolidatedMember	680000000	JPY
Short term loans receivable to subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	770000000	JPY
Current portion of long term loans receivable from subsidiaries and affiliates	Prior1YearInstant_NonConsolidatedMember	81348000	JPY
Current portion of long term loans receivable from subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	74608000	JPY
Other ca	Prior1YearInstant_NonConsolidatedMember	55548000	JPY
Other ca	CurrentYearInstant_NonConsolidatedMember	152948000	JPY
Allowance for doubtful accounts ca	Prior1YearInstant_NonConsolidatedMember	-703000	JPY
Allowance for doubtful accounts ca	CurrentYearInstant_NonConsolidatedMember	-384608000	JPY
Current assets	Prior1YearInstant_NonConsolidatedMember	7049597000	JPY
Current assets	CurrentYearInstant_NonConsolidatedMember	6809168000	JPY
Buildings	Prior1YearInstant_NonConsolidatedMember	644537000	JPY
Buildings	CurrentYearInstant_NonConsolidatedMember	1946443000	JPY
Accumulated depreciation buildings	Prior1YearInstant_NonConsolidatedMember	-239403000	JPY
Accumulated depreciation buildings	CurrentYearInstant_NonConsolidatedMember	-272107000	JPY
Buildings net	Prior1YearInstant_NonConsolidatedMember	405134000	JPY
Buildings net	CurrentYearInstant_NonConsolidatedMember	1674336000	JPY
Structures	Prior1YearInstant_NonConsolidatedMember	73518000	JPY
Structures	CurrentYearInstant_NonConsolidatedMember	161892000	JPY
Accumulated depreciation structures	Prior1YearInstant_NonConsolidatedMember	-36238000	JPY
Accumulated depreciation structures	CurrentYearInstant_NonConsolidatedMember	-19701000	JPY
Structures net	Prior1YearInstant_NonConsolidatedMember	37280000	JPY
Structures net	CurrentYearInstant_NonConsolidatedMember	142191000	JPY
Machinery and equipment	Prior1YearInstant_NonConsolidatedMember	137108000	JPY
Machinery and equipment	CurrentYearInstant_NonConsolidatedMember	97525000	JPY
Accumulated depreciation and impairment loss machinery and equipment	Prior1YearInstant_NonConsolidatedMember	-97112000	JPY
Accumulated depreciation and impairment loss machinery and equipment	CurrentYearInstant_NonConsolidatedMember	-74290000	JPY
Machinery and equipment net	Prior1YearInstant_NonConsolidatedMember	39995000	JPY
Machinery and equipment net	CurrentYearInstant_NonConsolidatedMember	23234000	JPY
Vehicles	Prior1YearInstant_NonConsolidatedMember	42137000	JPY
Vehicles	CurrentYearInstant_NonConsolidatedMember	63822000	JPY
Accumulated depreciation vehicles	Prior1YearInstant_NonConsolidatedMember	-34524000	JPY
Accumulated depreciation vehicles	CurrentYearInstant_NonConsolidatedMember	-17915000	JPY
Vehicles net	Prior1YearInstant_NonConsolidatedMember	7612000	JPY
Vehicles net	CurrentYearInstant_NonConsolidatedMember	45906000	JPY
Tools furniture and fixtures	Prior1YearInstant_NonConsolidatedMember	144016000	JPY
Tools furniture and fixtures	CurrentYearInstant_NonConsolidatedMember	173920000	JPY
Accumulated depreciation tools furniture and fixtures	Prior1YearInstant_NonConsolidatedMember	-115073000	JPY
Accumulated depreciation tools furniture and fixtures	CurrentYearInstant_NonConsolidatedMember	-122167000	JPY
Tools furniture and fixtures net	Prior1YearInstant_NonConsolidatedMember	28942000	JPY
Tools furniture and fixtures net	CurrentYearInstant_NonConsolidatedMember	51753000	JPY
Land	Prior1YearInstant_NonConsolidatedMember	431872000	JPY
Land	CurrentYearInstant_NonConsolidatedMember	1919779000	JPY
Lease assets ppe	Prior1YearInstant_NonConsolidatedMember	56625000	JPY
Lease assets ppe	CurrentYearInstant_NonConsolidatedMember	57872000	JPY
Accumulated depreciation lease assets ppe	Prior1YearInstant_NonConsolidatedMember	-22600000	JPY
Accumulated depreciation lease assets ppe	CurrentYearInstant_NonConsolidatedMember	-25850000	JPY
Lease assets net ppe	Prior1YearInstant_NonConsolidatedMember	34025000	JPY
Lease assets net ppe	CurrentYearInstant_NonConsolidatedMember	32021000	JPY
Construction in progress	Prior1YearInstant_NonConsolidatedMember	5732000	JPY

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 rounding
balance sheet identity	non_consolidated 2024-12-31	pass
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