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
Net assets (5-year summary)CurrentYearInstant1537407000JPY
Total assets (5-year summary)Prior4YearInstant6851698000JPY
Total assets (5-year summary)Prior3YearInstant6649910000JPY
Total assets (5-year summary)Prior2YearInstant6022332000JPY
Total assets (5-year summary)Prior1YearInstant6706581000JPY
Total assets (5-year summary)CurrentYearInstant8085320000JPY
Net assets per share (5-year summary)Prior4YearInstant173.15
Net assets per share (5-year summary)Prior3YearInstant212.12
Net assets per share (5-year summary)Prior2YearInstant134.76
Net assets per share (5-year summary)Prior1YearInstant126.83
Net assets per share (5-year summary)CurrentYearInstant165.51
Basic earnings loss per share (5-year summary)Prior4YearDuration35.78
Basic earnings loss per share (5-year summary)Prior3YearDuration42.42
Basic earnings loss per share (5-year summary)Prior2YearDuration-73.81
Basic earnings loss per share (5-year summary)Prior1YearDuration-2.18
Basic earnings loss per share (5-year summary)CurrentYearDuration40.57
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.219
Equity to asset ratio (5-year summary)Prior3YearInstant0.277
Equity to asset ratio (5-year summary)Prior2YearInstant0.194
Equity to asset ratio (5-year summary)Prior1YearInstant0.164
Equity to asset ratio (5-year summary)CurrentYearInstant0.177
Rate of return on equity (5-year summary)Prior4YearDuration0.224
Rate of return on equity (5-year summary)Prior3YearDuration0.220
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration0.268
Price earnings ratio (5-year summary)Prior4YearDuration17.6
Price earnings ratio (5-year summary)Prior3YearDuration13.7
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration8.5
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration649314000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration587141000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-370380000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration28490000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration865527000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration151424000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration58005000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-107717000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration188128000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration298009000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-182990000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-267445000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-245871000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-157718000JPY

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