Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 142
MetricValuePeriodScopeSource row
Revenue¥3.4bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥2.7bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥2.6bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥2.2bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥371m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥136m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥365m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥152m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥174m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥196m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥153m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥298m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥284m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥286m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥279m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥342m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥30m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥155m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥286m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥279m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥2.3bnat 2024-12-31Cons.Assets
Total assets¥2.0bnat 2023-12-31Cons.Assets
Total assets¥2.2bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥1.1bnat 2024-12-31Cons.Liabilities
Total liabilities¥677mat 2023-12-31Cons.Liabilities
Net assets / equity¥1.3bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2022-12-31dCons.Net assets
Net assets / equity¥1.8bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.8bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥906mat 2024-12-31Cons.Cash and deposits
Cash and deposits¥682mat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥856mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥632mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥648mat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥719mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥796mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥391m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥34m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥101m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥156m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥217m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥196m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥88m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥5m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥8m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥133m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥25m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥75m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥34m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥65m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥92m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥56.092024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.762023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-69.492022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.182021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.552020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥246.3at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥257.64at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥253.95at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥346.77at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥354.58at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio53.7%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio65.5%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.8%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio65.5%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE22.3%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE21.4%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE11.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees132at 2024-12-31Cons.Number of employees
Employees135at 2023-12-31Cons.Number of employees
Employees130at 2022-12-31dCons.Number of employees
Employees133at 2021-12-31dCons.Number of employees
Employees142at 2020-12-31dCons.Number of employees
Revenue¥2.8bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥2.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥2.4bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥358m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥118m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥371m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥667m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥79m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥123m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥179m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥290m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥799m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥289m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥798m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥340m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥1m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥154m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.7bnat 2024-12-31StandaloneAssets
Total assets¥2.5bnat 2023-12-31StandaloneAssets
Total assets¥2.8bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2024-12-31StandaloneLiabilities
Total liabilities¥1.2bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥750mat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥749mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥488mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥56.592024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥156.292023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-69.082022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.252021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.372020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥552024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥240.45at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥247.24at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥139.95at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥233at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥234.47at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio45.3%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.9%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE23.2%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE80.7%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE0.1%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE19.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,337,452at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,337,452at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,337,452at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,147,752at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,147,752at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees98at 2024-12-31StandaloneNumber of employees
Employees105at 2023-12-31StandaloneNumber of employees
Employees103at 2022-12-31dStandaloneNumber of employees
Employees106at 2021-12-31dStandaloneNumber of employees
Employees108at 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 · 57
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥1m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥2m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥6m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥6m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥784m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥417m
Incubation Businessreportable segmentcapex2024-01-01 → 2024-12-31¥8m
Incubation Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥5m
Incubation Businessreportable segmentemployeesat 2024-12-3113 pure
Incubation Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.2bn
Incubation Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.2bn
Incubation Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥5m
Incubation Businessreportable segmentsegment assetsat 2024-12-31¥1.0bn
Incubation Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥520m
Social Media Service Businessreportable segmentcapex2024-01-01 → 2024-12-31¥2m
Social Media Service Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥4m
Social Media Service Businessreportable segmentemployeesat 2024-12-3196 pure
Social Media Service Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.2bn
Social Media Service Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.2bn
Social Media Service Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥899,000
Social Media Service Businessreportable segmentsegment assetsat 2024-12-31¥523m
Social Media Service Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥268m
—segment totalcapex2024-01-01 → 2024-12-31¥11m
—segment totaldepreciation2024-01-01 → 2024-12-31¥9m
—segment totalrevenue2024-01-01 → 2024-12-31¥3.4bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥3.4bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥6m
—segment totalsegment assetsat 2024-12-31¥1.6bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥788m
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥591,000
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥3m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥5m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥521m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥347m
Incubation Businessreportable segmentcapex2023-01-01 → 2023-12-31¥28m
Incubation Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥2m
Incubation Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥795m
Incubation Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥790m
Incubation Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥5m
Incubation Businessreportable segmentsegment assetsat 2023-12-31¥1.1bn
Incubation Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥122m
Social Media Service Businessreportable segmentcapex2023-01-01 → 2023-12-31¥2m
Social Media Service Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Social Media Service Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥1.9bn
Social Media Service Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.9bn
Social Media Service Businessreportable segmentsegment assetsat 2023-12-31¥416m
Social Media Service Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥362m
—segment totalcapex2023-01-01 → 2023-12-31¥29m
—segment totaldepreciation2023-01-01 → 2023-12-31¥8m
—segment totalrevenue2023-01-01 → 2023-12-31¥2.7bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥2.7bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥5m
—segment totalsegment assetsat 2023-12-31¥1.5bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥483m
Incubation Businessreportable segmentemployeesat 2024-12-319 pure
Social Media Service Businessreportable segmentemployeesat 2024-12-3166 pure

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

All source rows · 1,454
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)UHY東京監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)若槻 明
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)谷田 修一
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)のれんの評価
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)(のれんの評価)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)UHY東京監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)若槻 明
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)谷田 修一
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社投融資の評価
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration2445566000JPY
Net sales (5-year summary)Prior3YearDuration2196841000JPY
Net sales (5-year summary)Prior2YearDuration2597744000JPY
Net sales (5-year summary)Prior1YearDuration2717784000JPY
Net sales (5-year summary)CurrentYearDuration3370449000JPY
Ordinary income loss (5-year summary)Prior4YearDuration153056000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-195815000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-174485000JPY
Ordinary income loss (5-year summary)Prior1YearDuration152027000JPY
Ordinary income loss (5-year summary)CurrentYearDuration364825000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration154996000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-30368000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-341528000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration279406000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration286216000JPY
Comprehensive income (5-year summary)Prior4YearDuration766245000JPY
Comprehensive income (5-year summary)Prior3YearDuration-56108000JPY
Comprehensive income (5-year summary)Prior2YearDuration-522912000JPY
Comprehensive income (5-year summary)Prior1YearDuration44331000JPY
Comprehensive income (5-year summary)CurrentYearDuration222603000JPY
Net assets (5-year summary)Prior4YearInstant1781692000JPY
Net assets (5-year summary)Prior3YearInstant1759775000JPY
Net assets (5-year summary)Prior2YearInstant1331303000JPY
Net assets (5-year summary)Prior1YearInstant1331263000JPY
Net assets (5-year summary)CurrentYearInstant1264522000JPY

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 rounding
balance sheet identitynon_consolidated 2023-12-31pass
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