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
Total assets (5-year summary)Prior1YearInstant3662734000JPY
Total assets (5-year summary)CurrentYearInstant4264211000JPY
Net assets per share (5-year summary)Prior4YearInstant50.24
Net assets per share (5-year summary)Prior3YearInstant67.78
Net assets per share (5-year summary)Prior2YearInstant79.59
Net assets per share (5-year summary)Prior1YearInstant89.35
Net assets per share (5-year summary)CurrentYearInstant104.12
Basic earnings loss per share (5-year summary)Prior4YearDuration14.95
Basic earnings loss per share (5-year summary)Prior3YearDuration17.92
Basic earnings loss per share (5-year summary)Prior2YearDuration21.03
Basic earnings loss per share (5-year summary)Prior1YearDuration24.39
Basic earnings loss per share (5-year summary)CurrentYearDuration32.45
Diluted earnings per share (5-year summary)Prior4YearDuration13.71
Diluted earnings per share (5-year summary)Prior3YearDuration16.82
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.462
Equity to asset ratio (5-year summary)Prior3YearInstant0.505
Equity to asset ratio (5-year summary)Prior2YearInstant0.510
Equity to asset ratio (5-year summary)Prior1YearInstant0.505
Equity to asset ratio (5-year summary)CurrentYearInstant0.500
Rate of return on equity (5-year summary)Prior4YearDuration0.288
Rate of return on equity (5-year summary)Prior3YearDuration0.303
Rate of return on equity (5-year summary)Prior2YearDuration0.278
Rate of return on equity (5-year summary)Prior1YearDuration0.288
Rate of return on equity (5-year summary)CurrentYearDuration0.337
Price earnings ratio (5-year summary)Prior4YearDuration76.7
Price earnings ratio (5-year summary)Prior3YearDuration51.7
Price earnings ratio (5-year summary)Prior2YearDuration32.8
Price earnings ratio (5-year summary)Prior1YearDuration26.8
Price earnings ratio (5-year summary)CurrentYearDuration19.0
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration475693000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration536432000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration796039000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration947877000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration1071838000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-190138000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-194718000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-258036000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-1246647000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration753372000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration62191000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration164805000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-114950000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-354101000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-355460000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1135797000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1642316000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant2065368000JPY

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