Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥16.7bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥17.5bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥16.5bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥12.6bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥8.7bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥358m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥1.0bn2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥402m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥1.0bn2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥1.2bn2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.3bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥741m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥363m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥942m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥149m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥511m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥780m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥829m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥505m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥162m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥566m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥12.9bnat 2024-12-31Cons.Assets
Total assets¥11.7bnat 2023-12-31Cons.Assets
Total assets¥11.0bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥7.9bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥7.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥6.8bnat 2024-12-31Cons.Liabilities
Total liabilities¥5.7bnat 2023-12-31Cons.Liabilities
Net assets / equity¥6.0bnat 2024-12-31Cons.Net assets
Net assets / equity¥5.9bnat 2023-12-31Cons.Net assets
Net assets / equity¥5.3bnat 2022-12-31dCons.Net assets
Net assets / equity¥3.6bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥4.8bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥5.0bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥4.8bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.3bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.5bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥220m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.8bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥490m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥954m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥354m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥909m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥13m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥224m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥930m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥36m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥932m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥572m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥264m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥9.252024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.972023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥50.112022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.492021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.272020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥31.582023-01-01 → 2023-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥49.542022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.992021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥32.962020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥342.63at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥335.47at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥302.23at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥215.17at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥159.78at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio42.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.3%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.9%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio41.8%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.5%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE2.7%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE10.0%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE19.2%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE29.0%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE22.9%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees612at 2024-12-31Cons.Number of employees
Employees572at 2023-12-31Cons.Number of employees
Employees577at 2022-12-31dCons.Number of employees
Employees496at 2021-12-31dCons.Number of employees
Employees435at 2020-12-31dCons.Number of employees
Revenue¥10.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥11.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥9.9bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥7.6bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥6.9bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥11m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥415m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥413m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥634m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥496m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥666m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥718m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥342m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥955m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥304m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥695m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥465m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥526m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥280m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥10.4bnat 2024-12-31StandaloneAssets
Total assets¥9.2bnat 2023-12-31StandaloneAssets
Total assets¥8.1bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥6.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥5.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.2bnat 2024-12-31StandaloneLiabilities
Total liabilities¥4.2bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥5.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥5.0bnat 2023-12-31StandaloneNet assets
Net assets / equity¥4.3bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥3.2bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.7bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.5bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥18.92024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.472023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.872022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.62021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.432020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥42.932023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.532022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥34.282021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.262020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥3.92024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥322.35at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥306.82at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥265.33at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥209.75at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥173.9at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio49.8%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.7%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.5%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.1%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE15.1%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE12.5%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE18.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE11.0%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,108,800at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,108,800at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,953,800at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,247,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,201,800at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees250at 2024-12-31StandaloneNumber of employees
Employees270at 2023-12-31StandaloneNumber of employees
Employees270at 2022-12-31dStandaloneNumber of employees
Employees260at 2021-12-31dStandaloneNumber of employees
Employees280at 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.

All source rows · 1,335
ItemContextValueUnit
Subtotal ope cfPrior1YearDuration1752320000JPY
Subtotal ope cfCurrentYearDuration279042000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration1047000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration2583000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-7337000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-14369000JPY
Income taxes paid ope cfPrior1YearDuration-637450000JPY
Income taxes paid ope cfCurrentYearDuration-535609000JPY
Income taxes refund ope cfPrior1YearDuration-JPY
Income taxes refund ope cfCurrentYearDuration38198000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration14507000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration10492000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1123086000JPY
Net cash provided by used in operating activitiesCurrentYearDuration-219661000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration1781000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration99181000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-145629000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-164284000JPY
Purchase of intangible assets inv cfPrior1YearDuration-3433000JPY
Purchase of intangible assets inv cfCurrentYearDuration-56298000JPY
Purchase of investment securities inv cfPrior1YearDuration-113123000JPY
Purchase of investment securities inv cfCurrentYearDuration-382398000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-85362000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-59758000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration1952000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration15551000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-443987000JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration7750000JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-3224000JPY
Proceeds from sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration9038000JPY
Proceeds from sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration-19447000JPY
Other net inv cfCurrentYearDuration33904000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-354224000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-953565000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration-JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration150000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration521000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration1530300000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-738938000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-673821000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfPrior1YearDuration53475000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfCurrentYearDuration-JPY
Cash dividends paid fin cfPrior1YearDuration-62036000JPY
Cash dividends paid fin cfCurrentYearDuration-63434000JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfPrior1YearDuration-239999000JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfCurrentYearDuration-47500000JPY

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 rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
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