Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥3.3bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.4bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥3.1bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.9bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥1.1bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥945m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥1.1bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥941m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥866m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥853m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥867m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.0bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥28m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥699m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥941,0002023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥558m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥539m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥583m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥699m2024-01-01 → 2024-12-31Cons.Profit loss
Net income−¥941,0002023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥4.2bnat 2024-12-31Cons.Assets
Total assets¥3.9bnat 2023-12-31Cons.Assets
Total assets¥3.5bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥3.3bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥3.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥811mat 2024-12-31Cons.Liabilities
Total liabilities¥866mat 2023-12-31Cons.Liabilities
Net assets / equity¥3.4bnat 2024-12-31Cons.Net assets
Net assets / equity¥3.0bnat 2023-12-31Cons.Net assets
Net assets / equity¥3.0bnat 2022-12-31dCons.Net assets
Net assets / equity¥2.9bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥2.7bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.1bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.8bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.3bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥659m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥761m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥560m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥656m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥467m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥29m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥565m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥49m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2021-01-01 → 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−¥313m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥185m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥393m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥301m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥474m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥92.22024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.122023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥69.72022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥64.692021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥68.072020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥64.462021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥67.672020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥451.49at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥381.09at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥384.77at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥346.79at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥310.67at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio80.7%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio77.6%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio86.3%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio86.9%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio87.3%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE21.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE18.9%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE19.5%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE22.5%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees84at 2024-12-31Cons.Number of employees
Employees91at 2023-12-31Cons.Number of employees
Employees87at 2022-12-31dCons.Number of employees
Employees90at 2021-12-31dCons.Number of employees
Employees90at 2020-12-31dCons.Number of employees
Revenue¥3.3bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.1bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.0bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥1.0bn2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥1.0bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.0bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥830m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥814m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥831m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.0bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥56m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥710m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥40m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥550m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥492m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥559m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.9bnat 2024-12-31StandaloneAssets
Total assets¥3.6bnat 2023-12-31StandaloneAssets
Total assets¥3.2bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥641mat 2024-12-31StandaloneLiabilities
Total liabilities¥722mat 2023-12-31StandaloneLiabilities
Net assets / equity¥3.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.8bnat 2023-12-31StandaloneNet assets
Net assets / equity¥2.9bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥2.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.5bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥93.582024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.052023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥68.662022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.132021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥65.382020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥58.922021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥64.992020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥372024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥429.75at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥358.95at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥367.58at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥334.77at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥304.43at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio83.4%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.5%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.1%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.8%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE23.4%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE19.4%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE18.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE22.0%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,925,495at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,925,495at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,925,495at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,925,495at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,838,295at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees84at 2024-12-31StandaloneNumber of employees
Employees89at 2023-12-31StandaloneNumber of employees
Employees87at 2022-12-31dStandaloneNumber of employees
Employees90at 2021-12-31dStandaloneNumber of employees
Employees90at 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 · 42
SegmentItemPeriodValue
Otherother segmentsdepreciation2024-01-01 → 2024-12-31¥1m
Otherother segmentsrevenue2024-01-01 → 2024-12-31¥35,000
Otherother segmentsrevenue external2024-01-01 → 2024-12-31¥35,000
Otherother segmentssegment profit2024-01-01 → 2024-12-31−¥59m
MCreportable segmentdepreciation2024-01-01 → 2024-12-31¥189,000
MCreportable segmentrevenue2024-01-01 → 2024-12-31¥286m
MCreportable segmentrevenue external2024-01-01 → 2024-12-31¥286m
MCreportable segmentsegment profit2024-01-01 → 2024-12-31¥215m
SAreportable segmentdepreciation2024-01-01 → 2024-12-31¥632,000
SAreportable segmentemployeesat 2024-12-3169 pure
SAreportable segmentrevenue2024-01-01 → 2024-12-31¥3.0bn
SAreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.0bn
SAreportable segmentsegment profit2024-01-01 → 2024-12-31¥902m
—segment totaldepreciation2024-01-01 → 2024-12-31¥821,000
—segment totalrevenue2024-01-01 → 2024-12-31¥3.3bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥3.3bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥1.1bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-01-01 → 2024-12-31¥2m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥3.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥3.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥1.1bn
Otherother segmentsdepreciation2023-01-01 → 2023-12-31¥473,000
Otherother segmentsrevenue2023-01-01 → 2023-12-31¥5m
Otherother segmentsrevenue external2023-01-01 → 2023-12-31¥5m
Otherother segmentssegment profit2023-01-01 → 2023-12-31−¥390m
MCreportable segmentdepreciation2023-01-01 → 2023-12-31¥258,000
MCreportable segmentrevenue2023-01-01 → 2023-12-31¥322m
MCreportable segmentrevenue external2023-01-01 → 2023-12-31¥322m
MCreportable segmentsegment profit2023-01-01 → 2023-12-31¥231m
SAreportable segmentdepreciation2023-01-01 → 2023-12-31¥746,000
SAreportable segmentrevenue2023-01-01 → 2023-12-31¥3.0bn
SAreportable segmentrevenue external2023-01-01 → 2023-12-31¥3.0bn
SAreportable segmentsegment profit2023-01-01 → 2023-12-31¥1.1bn
—segment totaldepreciation2023-01-01 → 2023-12-31¥1m
—segment totalrevenue2023-01-01 → 2023-12-31¥3.4bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥3.4bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥1.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2023-01-01 → 2023-12-31¥1m
Total Of Reportable Segments And Otherssegment totalrevenue2023-01-01 → 2023-12-31¥3.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-01-01 → 2023-12-31¥3.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-01-01 → 2023-12-31¥945m
SAreportable segmentemployeesat 2024-12-3169 pure

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

All source rows · 1,385
ItemContextValueUnit
Prepaid expensesCurrentYearInstant_NonConsolidatedMember46314000JPY
Current portion of long term loans receivable from subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember12498000JPY
Current portion of long term loans receivable from subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember24996000JPY
Other caPrior1YearInstant_NonConsolidatedMember9044000JPY
Other caCurrentYearInstant_NonConsolidatedMember8410000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-12536000JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-25034000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember3055423000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember3402146000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember419000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember419000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-241000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-330000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember177000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember88000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember177000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember88000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember870000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember105000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember870000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember105000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember91090000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember104552000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember20000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember20000000JPY
Long term loans receivable from subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember87502000JPY
Long term loans receivable from subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember62506000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember383821000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember356791000JPY
Lease and guarantee depositsPrior1YearInstant_NonConsolidatedMember1040000JPY
Lease and guarantee depositsCurrentYearInstant_NonConsolidatedMember1040000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-87502000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-62506000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember495952000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember482384000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember497001000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember482578000JPY
AssetsPrior1YearInstant_NonConsolidatedMember3552424000JPY
AssetsCurrentYearInstant_NonConsolidatedMember3884724000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember13175000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember24634000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember348222000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember346629000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember-JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember462000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember211766000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember140359000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember45190000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember25907000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember50093000JPY

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
balance sheet identityconsolidated 2024-12-31pass
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