Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-26

StandardIFRS

ConsolidatedYes

Data checks21 of 21 passed

Key figures · 137

Metric	Value	Period	Scope	Source row
Revenue	¥316m	2024-01-01 → 2024-12-31	Cons.	Revenue IFRS
Revenue	¥617m	2023-01-01 → 2023-12-31	Cons.	Revenue IFRS
Revenue	¥1.1bn	2022-01-01 → 2022-12-31^d	Cons.	Revenue IFRS (5-year summary)
Revenue	¥559m	2021-01-01 → 2021-12-31^d	Cons.	Revenue IFRS (5-year summary)
Revenue	¥454m	2020-01-01 → 2020-12-31^d	Cons.	Revenue IFRS (5-year summary)
Operating income	−¥2.0bn	2024-01-01 → 2024-12-31	Cons.	Operating profit loss IFRS
Operating income	−¥1.1bn	2023-01-01 → 2023-12-31	Cons.	Operating profit loss IFRS
Profit before tax	−¥2.0bn	2024-01-01 → 2024-12-31	Cons.	Profit loss before tax IFRS
Profit before tax	−¥1.1bn	2023-01-01 → 2023-12-31	Cons.	Profit loss before tax IFRS
Profit before tax	−¥2.5bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss before tax IFRS (5-year summary)
Profit before tax	−¥2.4bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss before tax IFRS (5-year summary)
Profit before tax	−¥4.2bn	2020-01-01 → 2020-12-31^d	Cons.	Profit loss before tax IFRS (5-year summary)
Net income (owners)	−¥1.9bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent IFRS
Net income (owners)	−¥1.1bn	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent IFRS
Net income (owners)	−¥2.5bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)	−¥2.5bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)	−¥4.1bn	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent IFRS (5-year summary)
Net income	−¥1.9bn	2024-01-01 → 2024-12-31	Cons.	Profit loss IFRS
Net income	−¥1.1bn	2023-01-01 → 2023-12-31	Cons.	Profit loss IFRS
Total assets	¥1.4bn	at 2024-12-31	Cons.	Assets IFRS
Total assets	¥2.2bn	at 2023-12-31	Cons.	Assets IFRS
Total assets	¥3.1bn	at 2022-12-31^d	Cons.	Total assets IFRS (5-year summary)
Total assets	¥3.1bn	at 2021-12-31^d	Cons.	Total assets IFRS (5-year summary)
Total assets	¥5.8bn	at 2020-12-31^d	Cons.	Total assets IFRS (5-year summary)
Total liabilities	¥206m	at 2024-12-31	Cons.	Liabilities IFRS
Total liabilities	¥354m	at 2023-12-31	Cons.	Liabilities IFRS
Net assets / equity	¥1.2bn	at 2024-12-31	Cons.	Equity IFRS
Net assets / equity	¥1.9bn	at 2023-12-31	Cons.	Equity IFRS
Net assets / equity	¥2.7bn	at 2022-12-31^d	Cons.	Equity IFRS
Equity (owners)	¥1.2bn	at 2024-12-31	Cons.	Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)	¥1.9bn	at 2023-12-31	Cons.	Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)	¥2.7bn	at 2022-12-31^d	Cons.	Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)	¥2.6bn	at 2021-12-31^d	Cons.	Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)	¥3.7bn	at 2020-12-31^d	Cons.	Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents	¥886m	at 2024-12-31	Cons.	Cash and cash equivalents IFRS
Cash & equivalents	¥728m	at 2023-12-31	Cons.	Cash and cash equivalents IFRS
Cash & equivalents	¥803m	at 2022-12-31^d	Cons.	Cash and cash equivalents IFRS
Cash & equivalents	¥714m	at 2021-12-31^d	Cons.	Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents	¥3.0bn	at 2020-12-31^d	Cons.	Cash and cash equivalents IFRS (5-year summary)
Operating cash flow	−¥1.0bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities IFRS
Operating cash flow	−¥359m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities IFRS
Operating cash flow	−¥2.1bn	2022-01-01 → 2022-12-31^d	Cons.	Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow	−¥2.5bn	2021-01-01 → 2021-12-31^d	Cons.	Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow	−¥2.8bn	2020-01-01 → 2020-12-31^d	Cons.	Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow	¥0	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investing activities IFRS
Investing cash flow	¥0	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investing activities IFRS
Investing cash flow	−¥418m	2022-01-01 → 2022-12-31^d	Cons.	Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow	−¥164m	2021-01-01 → 2021-12-31^d	Cons.	Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow	−¥171m	2020-01-01 → 2020-12-31^d	Cons.	Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow	¥1.2bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities IFRS
Financing cash flow	¥275m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities IFRS
Financing cash flow	¥2.6bn	2022-01-01 → 2022-12-31^d	Cons.	Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow	¥361m	2021-01-01 → 2021-12-31^d	Cons.	Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow	¥1.8bn	2020-01-01 → 2020-12-31^d	Cons.	Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)	¥-9.77	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share IFRS
EPS (basic)	¥-6.62	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share IFRS
EPS (basic)	¥-16.77	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share IFRS (5-year summary)
EPS (basic)	¥-19.04	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share IFRS (5-year summary)
EPS (basic)	¥-35.16	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)	¥-9.77	2024-01-01 → 2024-12-31	Cons.	Diluted earnings loss per share IFRS
EPS (diluted)	¥-6.62	2023-01-01 → 2023-12-31	Cons.	Diluted earnings loss per share IFRS
EPS (diluted)	¥-16.77	2022-01-01 → 2022-12-31^d	Cons.	Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)	¥-19.04	2021-01-01 → 2021-12-31^d	Cons.	Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)	¥-35.16	2020-01-01 → 2020-12-31^d	Cons.	Diluted earnings loss per share IFRS (5-year summary)
Net assets per share	¥5.3	at 2024-12-31	Cons.	Equity to asset ratio IFRS (5-year summary)
Net assets per share	¥10.78	at 2023-12-31	Cons.	Equity to asset ratio IFRS (5-year summary)
Net assets per share	¥15.85	at 2022-12-31^d	Cons.	Equity to asset ratio IFRS (5-year summary)
Net assets per share	¥19.38	at 2021-12-31^d	Cons.	Equity to asset ratio IFRS (5-year summary)
Net assets per share	¥29.78	at 2020-12-31^d	Cons.	Equity to asset ratio IFRS (5-year summary)
Equity ratio	84.9%	at 2024-12-31	Cons.	Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio	84.1%	at 2023-12-31	Cons.	Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio	84.9%	at 2022-12-31^d	Cons.	Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio	82.3%	at 2021-12-31^d	Cons.	Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio	63.2%	at 2020-12-31^d	Cons.	Ratio of owners equity to gross assets IFRS (5-year summary)
Employees	23	at 2024-12-31	Cons.	Number of employees
Employees	24	at 2023-12-31	Cons.	Number of employees
Employees	27	at 2022-12-31^d	Cons.	Number of employees
Employees	77	at 2021-12-31^d	Cons.	Number of employees
Employees	77	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥316m	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥617m	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥1.1bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥559m	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥454m	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥840m	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	−¥688m	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	−¥869m	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	−¥678m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	−¥1.8bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥2.2bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥3.1bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	−¥869m	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	−¥678m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	−¥868m	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	−¥679m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	−¥2.1bn	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥2.2bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥3.1bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥1.4bn	at 2024-12-31	Standalone	Assets
Total assets	¥1.1bn	at 2023-12-31	Standalone	Assets
Total assets	¥1.5bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥922m	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥3.3bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥321m	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥394m	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥1.0bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥672m	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥1.0bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥443m	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥1.3bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥875m	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥719m	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥-4.37	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-4.04	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-13.72	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-17.15	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-26.34	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Net assets per share	¥4.75	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥3.86	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥6.12	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥3.3	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥10.33	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	76.3%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	62.9%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	67.9%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	47.7%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	38.3%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Shares issued	218,458,910	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	174,373,910	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	168,402,310	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	133,946,210	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	123,081,210	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	18	at 2024-12-31	Standalone	Number of employees
Employees	19	at 2023-12-31	Standalone	Number of employees
Employees	21	at 2022-12-31^d	Standalone	Number of employees
Employees	21	at 2021-12-31^d	Standalone	Number of employees
Employees	21	at 2020-12-31^d	Standalone	Number 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 · 1,142

Item	Context	Value	Unit
Inventories ca IFRS	Prior1YearInstant	122000000	JPY
Inventories ca IFRS	CurrentYearInstant	128000000	JPY
Buildings acquisition cost IFRS	Prior1YearInstant	29000000	JPY
Tools furniture and fixtures acquisition cost IFRS	Prior1YearInstant	24000000	JPY
Property plant and equipment acquisition cost IFRS	Prior1YearInstant	54000000	JPY
Buildings acquisition cost IFRS	CurrentYearInstant	29000000	JPY
Tools furniture and fixtures acquisition cost IFRS	CurrentYearInstant	26000000	JPY
Property plant and equipment acquisition cost IFRS	CurrentYearInstant	56000000	JPY
Buildings accumulated depreciation and impairment losses IFRS	Prior1YearInstant	-11000000	JPY
Tools furniture and fixtures accumulated depreciation and impairment losses IFRS	Prior1YearInstant	-21000000	JPY
Property plant and equipment accumulated depreciation and impairment losses IFRS	Prior1YearInstant	-33000000	JPY
Buildings accumulated depreciation and impairment losses IFRS	CurrentYearInstant	-13000000	JPY
Tools furniture and fixtures accumulated depreciation and impairment losses IFRS	CurrentYearInstant	-23000000	JPY
Property plant and equipment accumulated depreciation and impairment losses IFRS	CurrentYearInstant	-36000000	JPY
Buildings IFRS	Prior1YearInstant	18000000	JPY
Tools furniture and fixtures IFRS	Prior1YearInstant	3000000	JPY
Property plant and equipment IFRS	Prior1YearInstant	21000000	JPY
Buildings IFRS	CurrentYearInstant	16000000	JPY
Tools furniture and fixtures IFRS	CurrentYearInstant	2000000	JPY
Property plant and equipment IFRS	CurrentYearInstant	19000000	JPY
Self founding intangible assets acquisition cost IFRS	Prior1YearInstant	1805000000	JPY
Other components of intangible assets acquisition cost IFRS	Prior1YearInstant	2919000000	JPY
Intangible assets acquisition cost IFRS	Prior1YearInstant	4725000000	JPY
Self founding intangible assets acquisition cost IFRS	CurrentYearInstant	1805000000	JPY
Other components of intangible assets acquisition cost IFRS	CurrentYearInstant	2919000000	JPY
Intangible assets acquisition cost IFRS	CurrentYearInstant	4725000000	JPY
Self founding intangible assets accumulated amortization and impairment losses IFRS	Prior1YearInstant	-1760000000	JPY
Other components of intangible assets accumulated amortization and impairment losses IFRS	Prior1YearInstant	-1847000000	JPY
Intangible assets accumulated amortization and impairment losses IFRS	Prior1YearInstant	-3608000000	JPY
Self founding intangible assets accumulated amortization and impairment losses IFRS	CurrentYearInstant	-1805000000	JPY
Other components of intangible assets accumulated amortization and impairment losses IFRS	CurrentYearInstant	-2919000000	JPY
Intangible assets accumulated amortization and impairment losses IFRS	CurrentYearInstant	-4725000000	JPY
Self founding intangible assets IFRS	Prior1YearInstant	44000000	JPY
Other components of intangible assets IFRS	Prior1YearInstant	1072000000	JPY
Intangible assets IFRS	Prior1YearInstant	1117000000	JPY
Self founding intangible assets IFRS	CurrentYearInstant	－	JPY
Other components of intangible assets IFRS	CurrentYearInstant	－	JPY
Intangible assets IFRS	CurrentYearInstant	－	JPY
Cost of goods sold IFRS	Prior1YearDuration	280000000	JPY
Cost of goods sold IFRS	CurrentYearDuration	131000000	JPY
Personnel expenses operating expenses IFRS	Prior1YearDuration	470000000	JPY
Personnel expenses operating expenses IFRS	CurrentYearDuration	422000000	JPY
Outsourcing expenses operating expenses IFRS	Prior1YearDuration	410000000	JPY
Outsourcing expenses operating expenses IFRS	CurrentYearDuration	428000000	JPY
Depreciation and amortization operating expenses IFRS	Prior1YearDuration	500000000	JPY
Depreciation and amortization operating expenses IFRS	CurrentYearDuration	195000000	JPY
Impairment losses pl IFRS	Prior1YearDuration	－	JPY
Impairment losses pl IFRS	CurrentYearDuration	959000000	JPY
Cash and deposits	Prior1YearInstant_NonConsolidatedMember	719000000	JPY
Cash and deposits	CurrentYearInstant_NonConsolidatedMember	875000000	JPY

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 · 21 of 21 passed

balance sheet identity	consolidated 2023-12-31	pass
balance sheet identity	consolidated 2024-12-31	pass
balance sheet identity	non_consolidated 2023-12-31	pass
balance sheet identity	non_consolidated 2024-12-31	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2023-12-31	pass
statement vs summary · net assets	non_consolidated 2024-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · operating cash flow	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · operating cash flow	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	non_consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	non_consolidated 2024-01-01/2024-12-31	pass
statement vs summary · total assets	consolidated 2023-12-31	pass
statement vs summary · total assets	consolidated 2024-12-31	pass
statement vs summary · total assets	non_consolidated 2023-12-31	pass
statement vs summary · total assets	non_consolidated 2024-12-31	pass