Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥5.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.5bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥3.8bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥3.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥1.0bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥915m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥1.0bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥911m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥693m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥520m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥401m2020-01-01 → 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¥744m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥671m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥507m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥418m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥350m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥280m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥671m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥507m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥4.3bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31Cons.Assets
Total assets¥3.3bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥2.1bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.1bnat 2024-12-31Cons.Liabilities
Total liabilities¥1.8bnat 2023-12-31Cons.Liabilities
Net assets / equity¥2.1bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.9bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2022-12-31dCons.Net assets
Net assets / equity¥1.3bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥970mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.9bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥2.9bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥948m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥796m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥536m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥476m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥753m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.2bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥258m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥195m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥190m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥355m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥354m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥115m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥165m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥62m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥32.452024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.392023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.032022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.922021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.952020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥16.822021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥13.712020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥104.12at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥89.35at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥79.59at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥67.78at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥50.24at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio50.0%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.5%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.0%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio50.5%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.2%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE33.7%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE28.8%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE27.8%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE30.3%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE28.8%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees112at 2024-12-31Cons.Number of employees
Employees95at 2023-12-31Cons.Number of employees
Employees89at 2022-12-31dCons.Number of employees
Employees83at 2021-12-31dCons.Number of employees
Employees83at 2020-12-31dCons.Number of employees
Revenue¥4.8bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.9bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.4bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.6bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.2bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥928m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥1.1bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥925m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥773m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥559m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥411m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥962m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥748m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥670m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥511m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥498m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥389m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥289m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.1bnat 2024-12-31StandaloneAssets
Total assets¥3.4bnat 2023-12-31StandaloneAssets
Total assets¥2.9bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2024-12-31StandaloneLiabilities
Total liabilities¥1.4bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥2.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.0bnat 2023-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥980mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.3bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥32.412024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.592023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.072022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.942021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.482020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.712021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.192020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥112024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥9.52023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥72022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥2.52021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥110.6at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥95.79at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥85.78at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥70.27at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥50.76at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio55.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.2%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.1%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.6%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.4%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE31.5%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE27.1%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE31.3%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE32.9%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE29.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued21,054,400at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,054,400at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,054,400at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,729,600at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,286,800at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees84at 2024-12-31StandaloneNumber of employees
Employees67at 2023-12-31StandaloneNumber of employees
Employees63at 2022-12-31dStandaloneNumber of employees
Employees56at 2021-12-31dStandaloneNumber of employees
Employees54at 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 · 33
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥10m
Advertising Businessreportable segmentcapex2024-01-01 → 2024-12-31¥3m
Advertising Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥9m
Advertising Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥263m
Advertising Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥256m
Advertising Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥7m
Advertising Businessreportable segmentsegment assetsat 2024-12-31¥139m
Advertising Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥84m
—segment totalcapex2024-01-01 → 2024-12-31¥209m
—segment totaldepreciation2024-01-01 → 2024-12-31¥90m
—segment totalrevenue2024-01-01 → 2024-12-31¥5.1bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥10m
—segment totalsegment assetsat 2024-12-31¥4.3bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥1.0bn
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥40m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥40m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31−¥687,000
Advertising Businessreportable segmentcapex2023-01-01 → 2023-12-31¥8m
Advertising Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥8m
Advertising Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥643m
Advertising Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥636m
Advertising Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥7m
Advertising Businessreportable segmentsegment assetsat 2023-12-31¥183m
Advertising Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥28m
—segment totalcapex2023-01-01 → 2023-12-31¥186m
—segment totaldepreciation2023-01-01 → 2023-12-31¥94m
—segment totalrevenue2023-01-01 → 2023-12-31¥4.5bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥4.5bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥40m
—segment totalsegment assetsat 2023-12-31¥3.7bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥915m

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

All source rows · 1,348
ItemContextValueUnit
Net increase decrease in short term loans payable fin cfPrior1YearDuration-10167000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration57832000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-25192000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-23280000JPY
Purchase of treasury stock fin cfPrior1YearDuration-99991000JPY
Purchase of treasury stock fin cfCurrentYearDuration-153085000JPY
Cash dividends paid fin cfPrior1YearDuration-218751000JPY
Cash dividends paid fin cfCurrentYearDuration-236926000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-354101000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-355460000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-652871000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration1469750000JPY
Cash and cash equivalentsPrior2YearInstant2065368000JPY
Cash and cash equivalentsPrior1YearInstant1412497000JPY
Increase in cash and cash equivalents resulting from merger ccePrior1YearDuration-JPY
Increase in cash and cash equivalents resulting from merger cceCurrentYearDuration3213000JPY
Cash and cash equivalentsPrior1YearInstant1412497000JPY
Cash and cash equivalentsCurrentYearInstant2885461000JPY
Number of consolidated subsidiariesCurrentYearInstant1
Accumulated depreciation buildingsPrior1YearInstant-3167000JPY
Accumulated depreciation buildingsCurrentYearInstant-4941000JPY
Accumulated depreciation vehiclesPrior1YearInstant-JPY
Accumulated depreciation vehiclesCurrentYearInstant-86000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-11605000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-16207000JPY
Accumulated depreciation ppe by groupPrior1YearInstant-14773000JPY
Accumulated depreciation ppe by groupCurrentYearInstant-21236000JPY
Directors compensations sgaPrior1YearDuration137649000JPY
Directors compensations sgaCurrentYearDuration151986000JPY
Salaries and allowances sgaPrior1YearDuration453595000JPY
Salaries and allowances sgaCurrentYearDuration547919000JPY
Legal welfare expenses sgaPrior1YearDuration87428000JPY
Legal welfare expenses sgaCurrentYearDuration104422000JPY
Amortization of goodwill sgaPrior1YearDuration23059000JPY
Amortization of goodwill sgaCurrentYearDuration23059000JPY
Bonuses and provision for bonuses sgaPrior1YearDuration20877000JPY
Bonuses and provision for bonuses sgaCurrentYearDuration30076000JPY
Directors compensations provision for directors retirement benefits and provision for directors bonuses sgaPrior1YearDuration21190000JPY
Directors compensations provision for directors retirement benefits and provision for directors bonuses sgaCurrentYearDuration22585000JPY
Provision for shareholder benefit program sgaPrior1YearDuration16655000JPY
Provision for shareholder benefit program sgaCurrentYearDuration6566000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration-2310000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration-601000JPY
Research and development expenses sgaPrior1YearDuration5400000JPY
Research and development expenses sgaCurrentYearDuration-JPY
Research and development expenses included in general and administrative expenses and manufacturing cost for current periodPrior1YearDuration5400000JPY
Research and development expenses included in general and administrative expenses and manufacturing cost for current periodCurrentYearDuration-JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E35284-000ShareholderManagementPlatformBusinessMember3844590000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E35284-000AdvertisingBusinessReportableSegmentsMember636002000JPY
Revenues from external customersPrior1YearDuration_ReportableSegmentsMember4480592000JPY

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