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
LandCurrentYearInstant4091000JPY
Other ppePrior1YearInstant436000JPY
Other ppeCurrentYearInstant436000JPY
Accumulated depreciation other ppePrior1YearInstant-436000JPY
Accumulated depreciation other ppeCurrentYearInstant-436000JPY
Other net ppePrior1YearInstant0JPY
Other net ppeCurrentYearInstant0JPY
Property plant and equipmentPrior1YearInstant26198000JPY
Property plant and equipmentCurrentYearInstant22371000JPY
SoftwarePrior1YearInstant317000JPY
SoftwareCurrentYearInstant16910000JPY
Software in progressPrior1YearInstant12082000JPY
Software in progressCurrentYearInstant-JPY
GoodwillPrior1YearInstant51851000JPY
GoodwillCurrentYearInstant39650000JPY
Intangible assetsPrior1YearInstant64251000JPY
Intangible assetsCurrentYearInstant56561000JPY
Investment securitiesPrior1YearInstant1600000JPY
Investment securitiesCurrentYearInstant-JPY
Lease and guarantee depositsPrior1YearInstant7546000JPY
Lease and guarantee depositsCurrentYearInstant3737000JPY
Long term loans receivablePrior1YearInstant34138000JPY
Long term loans receivableCurrentYearInstant136856000JPY
Other ioaPrior1YearInstant23333000JPY
Other ioaCurrentYearInstant18305000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-47406000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-70588000JPY
Investments and other assetsPrior1YearInstant19213000JPY
Investments and other assetsCurrentYearInstant88310000JPY
Noncurrent assetsPrior1YearInstant109663000JPY
Noncurrent assetsCurrentYearInstant167243000JPY
AssetsPrior1YearInstant2008224000JPY
AssetsCurrentYearInstant2340265000JPY
Notes and accounts payable tradePrior1YearInstant79481000JPY
Notes and accounts payable tradeCurrentYearInstant115561000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant91667000JPY
Current portion of long term loans payablePrior1YearInstant17000000JPY
Current portion of long term loans payableCurrentYearInstant63258000JPY
Accounts payable otherPrior1YearInstant112980000JPY
Accounts payable otherCurrentYearInstant136522000JPY
Accrued expensesPrior1YearInstant109955000JPY
Accrued expensesCurrentYearInstant114462000JPY
Deposits receivedPrior1YearInstant52935000JPY
Deposits receivedCurrentYearInstant78933000JPY
Income taxes payablePrior1YearInstant50407000JPY
Income taxes payableCurrentYearInstant51781000JPY
Advances receivedPrior1YearInstant22731000JPY
Advances receivedCurrentYearInstant27099000JPY
Other clPrior1YearInstant17422000JPY

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