Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥20.6bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥15.9bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥14.4bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥15.7bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥14.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥35m2024-01-01 → 2024-12-31Cons.Operating income
Operating income−¥209m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥189m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥16m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥499m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥400m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥256m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥595m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax−¥93m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥352m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥19m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥640m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥368m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥310m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥352m2024-01-01 → 2024-12-31Cons.Profit loss
Net income−¥19m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥8.1bnat 2024-12-31Cons.Assets
Total assets¥6.7bnat 2023-12-31Cons.Assets
Total assets¥6.0bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥6.6bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥6.9bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥6.5bnat 2024-12-31Cons.Liabilities
Total liabilities¥5.5bnat 2023-12-31Cons.Liabilities
Net assets / equity¥1.5bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.2bnat 2022-12-31dCons.Net assets
Net assets / equity¥1.9bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.7bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.6bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥3.7bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥3.1bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.7bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥866m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥28m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥370m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥587m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥649m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥298m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥188m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥108m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥58m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥151m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥128m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥158m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥246m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥267m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥183m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥40.572024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.182023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-73.812022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.422021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.782020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥165.51at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥126.83at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥134.76at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥212.12at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥173.15at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio17.7%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio16.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio19.4%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio27.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio21.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE26.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE22.0%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE22.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees481at 2024-12-31Cons.Number of employees
Employees550at 2023-12-31Cons.Number of employees
Employees525at 2022-12-31dCons.Number of employees
Employees489at 2021-12-31dCons.Number of employees
Employees454at 2020-12-31dCons.Number of employees
Revenue¥1.0bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥1.0bn2023-01-01 → 2023-12-31StandaloneOperating revenue1
Revenue¥1.3bn2022-01-01 → 2022-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥1.3bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥1.0bn2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥102m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥110m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥101m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥175m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥300m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥340m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥118m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥535m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥123m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥570m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥129m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥286m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥310m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥78m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.5bnat 2024-12-31StandaloneAssets
Total assets¥3.1bnat 2023-12-31StandaloneAssets
Total assets¥3.1bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2024-12-31StandaloneLiabilities
Total liabilities¥994mat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.5bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.1bnat 2023-12-31StandaloneNet assets
Net assets / equity¥2.0bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.9bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.6bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥444mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥449mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-65.722024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.932023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.972022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.782021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.022020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥52023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥167.7at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥238.36at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥233.41at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥215.39at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥189.6at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.5%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.3%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.3%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE14.7%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE17.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE4.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,874,400at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees40at 2024-12-31StandaloneNumber of employees
Employees49at 2023-12-31StandaloneNumber of employees
Employees49at 2022-12-31dStandaloneNumber of employees
Employees49at 2021-12-31dStandaloneNumber of employees
Employees50at 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥7m
Reconciling Itemsreconcilingrevenue external2024-01-01 → 2024-12-31¥2m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥8m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31¥2m
Application Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥38m
Application Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥6.0bn
Application Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥6.0bn
Application Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥8m
Application Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥205m
Open Systems Infrastructure Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥14m
Open Systems Infrastructure Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥14.6bn
Open Systems Infrastructure Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥14.6bn
Open Systems Infrastructure Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥239m
—segment totaldepreciation2024-01-01 → 2024-12-31¥52m
—segment totalrevenue2024-01-01 → 2024-12-31¥20.6bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥20.6bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥8m
—segment totalsegment profit2024-01-01 → 2024-12-31¥33m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31¥7m
Reconciling Itemsreconcilingrevenue external2023-01-01 → 2023-12-31¥13m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥6m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31¥13m
Application Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥39m
Application Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥6.0bn
Application Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥6.0bn
Application Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥6m
Application Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥311m
Open Systems Infrastructure Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥22m
Open Systems Infrastructure Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥9.9bn
Open Systems Infrastructure Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥9.9bn
Open Systems Infrastructure Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥90m
—segment totaldepreciation2023-01-01 → 2023-12-31¥61m
—segment totalrevenue2023-01-01 → 2023-12-31¥15.9bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥15.9bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥6m
—segment totalsegment profit2023-01-01 → 2023-12-31−¥221m

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

All source rows · 1,418
ItemContextValueUnit
Loss gain on sales of investment securities ope cfPrior1YearDuration-JPY
Loss gain on sales of investment securities ope cfCurrentYearDuration-23623000JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfPrior1YearDuration-JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfCurrentYearDuration-442875000JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration-56667000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration-66261000JPY
Decrease increase in accounts receivable trade and contract assets ope cfPrior1YearDuration-393749000JPY
Decrease increase in accounts receivable trade and contract assets ope cfCurrentYearDuration-183532000JPY
Decrease increase in inventories ope cfPrior1YearDuration23124000JPY
Decrease increase in inventories ope cfCurrentYearDuration-12509000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration150920000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration321558000JPY
Increase decrease in net defined benefit liability ope cfPrior1YearDuration17604000JPY
Increase decrease in net defined benefit liability ope cfCurrentYearDuration21946000JPY
Increase decrease in provision for share based remuneration for directors and other officers ope cfPrior1YearDuration-JPY
Increase decrease in provision for share based remuneration for directors and other officers ope cfCurrentYearDuration15200000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration399386000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration743338000JPY
Decrease increase in advance payments ope cfPrior1YearDuration-260449000JPY
Decrease increase in advance payments ope cfCurrentYearDuration-112588000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration117495000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-24965000JPY
Other net ope cfPrior1YearDuration50326000JPY
Other net ope cfCurrentYearDuration-42733000JPY
Subtotal ope cfPrior1YearDuration-22299000JPY
Subtotal ope cfCurrentYearDuration878524000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration25308000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration32363000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-947000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-853000JPY
Income taxes refund ope cfPrior1YearDuration45078000JPY
Income taxes refund ope cfCurrentYearDuration1364000JPY
Income taxes paid ope cfPrior1YearDuration-18650000JPY
Income taxes paid ope cfCurrentYearDuration-45871000JPY
Net cash provided by used in operating activitiesPrior1YearDuration28490000JPY
Net cash provided by used in operating activitiesCurrentYearDuration865527000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-16983000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-8120000JPY
Purchase of intangible assets inv cfPrior1YearDuration-24517000JPY
Purchase of intangible assets inv cfCurrentYearDuration-89766000JPY
Payments for guarantee deposits inv cfPrior1YearDuration-551000JPY
Payments for guarantee deposits inv cfCurrentYearDuration-232000JPY
Proceeds from collection of guarantee deposits inv cfPrior1YearDuration49229000JPY
Proceeds from collection of guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from sales of stocks of subsidiaries and affiliates inv cfPrior1YearDuration-JPY
Proceeds from sales of stocks of subsidiaries and affiliates inv cfCurrentYearDuration349339000JPY
Purchase of investment securities inv cfPrior1YearDuration-1000000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration-JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration37479000JPY

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
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