Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥52.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥50.5bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥48.0bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥47.9bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥48.5bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥3.4bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥3.3bn2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥3.4bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥3.1bn2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥3.2bn2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥3.7bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.9bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.7bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥4.0bn2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥3.1bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.5bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.1bn2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.5bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.7bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥3.3bn2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥2.7bn2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥54.7bnat 2024-12-31Cons.Assets
Total assets¥48.5bnat 2023-12-31Cons.Assets
Total assets¥44.2bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥47.3bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥44.6bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥17.0bnat 2024-12-31Cons.Liabilities
Total liabilities¥16.2bnat 2023-12-31Cons.Liabilities
Net assets / equity¥37.7bnat 2024-12-31Cons.Net assets
Net assets / equity¥32.3bnat 2023-12-31Cons.Net assets
Net assets / equity¥29.3bnat 2022-12-31dCons.Net assets
Net assets / equity¥31.4bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥26.2bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥12.9bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥11.0bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥12.7bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥11.0bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥10.9bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥10.4bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥9.7bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥5.7bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥594m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.6bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.9bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.3bn2024-01-01 → 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−¥591m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥532m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥1.3bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥2.1bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.7bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.9bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.7bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥181.382024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥145.232023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥123.62022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥146.752021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥100.552020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥2,187.8at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,873.73at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,683.23at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,822.34at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,505.09at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio68.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio65.8%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio65.1%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.0%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE8.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE8.2%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE7.0%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE8.8%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE6.6%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees4,653at 2024-12-31Cons.Number of employees
Employees4,447at 2023-12-31Cons.Number of employees
Employees4,357at 2022-12-31dCons.Number of employees
Employees4,249at 2021-12-31dCons.Number of employees
Employees4,960at 2020-12-31dCons.Number of employees
Revenue¥3.1bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥3.2bn2023-01-01 → 2023-12-31StandaloneOperating revenue1
Revenue¥1.7bn2022-01-01 → 2022-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥1.4bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥391m2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥1.6bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥1.6bn2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥1.9bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.7bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥125m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥257m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.3bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥3.8bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥2.5bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥3.5bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥2.7bn2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥1.4bn2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥872m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥272m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥35.7bnat 2024-12-31StandaloneAssets
Total assets¥28.7bnat 2023-12-31StandaloneAssets
Total assets¥24.9bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥29.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥25.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.5bnat 2024-12-31StandaloneLiabilities
Total liabilities¥4.1bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥30.1bnat 2024-12-31StandaloneNet assets
Net assets / equity¥24.6bnat 2023-12-31StandaloneNet assets
Net assets / equity¥22.1bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥25.3bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥22.2bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.0bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.7bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥205.532024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥157.762023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥84.222022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥51.712021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.442020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥902024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥802023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥602022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥602021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥602020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,764.02at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,444.62at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,302.3at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,495.97at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,318.01at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio84.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.8%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.1%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.1%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE12.8%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE11.5%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE6.0%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE3.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued20,541,400at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,541,400at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,541,400at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,541,400at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,541,400at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees37at 2024-12-31StandaloneNumber of employees
Employees34at 2023-12-31StandaloneNumber of employees
Employees32at 2022-12-31dStandaloneNumber of employees
Employees29at 2021-12-31dStandaloneNumber of employees
Employees33at 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥0
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥25m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥2.2bn
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥2.2bn
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥25.4bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.5bn
Domestic ITreportable segmentcapex2024-01-01 → 2024-12-31¥134m
Domestic ITreportable segmentdepreciation2024-01-01 → 2024-12-31¥259m
Domestic ITreportable segmentemployeesat 2024-12-311775 pure
Domestic ITreportable segmentrevenue2024-01-01 → 2024-12-31¥39.3bn
Domestic ITreportable segmentrevenue external2024-01-01 → 2024-12-31¥38.9bn
Domestic ITreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥403m
Domestic ITreportable segmentsegment assetsat 2024-12-31¥19.3bn
Domestic ITreportable segmentsegment profit2024-01-01 → 2024-12-31¥3.4bn
Overseas ITreportable segmentcapex2024-01-01 → 2024-12-31¥127m
Overseas ITreportable segmentdepreciation2024-01-01 → 2024-12-31¥313m
Overseas ITreportable segmentemployeesat 2024-12-312841 pure
Overseas ITreportable segmentrevenue2024-01-01 → 2024-12-31¥15.0bn
Overseas ITreportable segmentrevenue external2024-01-01 → 2024-12-31¥13.2bn
Overseas ITreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1.8bn
Overseas ITreportable segmentsegment assetsat 2024-12-31¥10.0bn
Overseas ITreportable segmentsegment profit2024-01-01 → 2024-12-31¥1.4bn
—segment totalcapex2024-01-01 → 2024-12-31¥262m
—segment totaldepreciation2024-01-01 → 2024-12-31¥573m
—segment totalrevenue2024-01-01 → 2024-12-31¥54.2bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥52.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥2.2bn
—segment totalsegment assetsat 2024-12-31¥29.3bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥4.9bn
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥150m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥17m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥1.7bn
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥1.7bn
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥21.4bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥1.6bn
Domestic ITreportable segmentcapex2023-01-01 → 2023-12-31¥240m
Domestic ITreportable segmentdepreciation2023-01-01 → 2023-12-31¥213m
Domestic ITreportable segmentrevenue2023-01-01 → 2023-12-31¥36.2bn
Domestic ITreportable segmentrevenue external2023-01-01 → 2023-12-31¥35.9bn
Domestic ITreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥251m
Domestic ITreportable segmentsegment assetsat 2023-12-31¥14.0bn
Domestic ITreportable segmentsegment profit2023-01-01 → 2023-12-31¥3.5bn
Overseas ITreportable segmentcapex2023-01-01 → 2023-12-31¥137m
Overseas ITreportable segmentdepreciation2023-01-01 → 2023-12-31¥323m
Overseas ITreportable segmentrevenue2023-01-01 → 2023-12-31¥16.1bn
Overseas ITreportable segmentrevenue external2023-01-01 → 2023-12-31¥14.6bn
Overseas ITreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥1.4bn
Overseas ITreportable segmentsegment assetsat 2023-12-31¥13.2bn
Overseas ITreportable segmentsegment profit2023-01-01 → 2023-12-31¥1.4bn
—segment totalcapex2023-01-01 → 2023-12-31¥377m
—segment totaldepreciation2023-01-01 → 2023-12-31¥536m
—segment totalrevenue2023-01-01 → 2023-12-31¥52.2bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥50.5bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥1.7bn
—segment totalsegment assetsat 2023-12-31¥27.1bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥4.9bn

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

All source rows · 1,671
ItemContextValueUnit
Long term loans payablePrior1YearInstant-JPY
Long term loans payableCurrentYearInstant1713000000JPY
Lease obligations nclPrior1YearInstant116000000JPY
Lease obligations nclCurrentYearInstant123000000JPY
Provision for share based remuneration nclPrior1YearInstant-JPY
Provision for share based remuneration nclCurrentYearInstant164000000JPY
Net defined benefit liabilityPrior1YearInstant1608000000JPY
Net defined benefit liabilityCurrentYearInstant945000000JPY
Asset retirement obligations nclPrior1YearInstant252000000JPY
Asset retirement obligations nclCurrentYearInstant252000000JPY
Deferred tax liabilitiesPrior1YearInstant1487000000JPY
Deferred tax liabilitiesCurrentYearInstant3200000000JPY
Other nclPrior1YearInstant162000000JPY
Other nclCurrentYearInstant201000000JPY
Noncurrent liabilitiesPrior1YearInstant3627000000JPY
Noncurrent liabilitiesCurrentYearInstant6612000000JPY
LiabilitiesPrior1YearInstant16185000000JPY
LiabilitiesCurrentYearInstant17019000000JPY
Capital stockPrior1YearInstant3702000000JPY
Capital stockCurrentYearInstant3702000000JPY
Capital surplusPrior1YearInstant3943000000JPY
Capital surplusCurrentYearInstant3555000000JPY
Retained earningsPrior1YearInstant21780000000JPY
Retained earningsCurrentYearInstant23482000000JPY
Treasury stockPrior1YearInstant-4417000000JPY
Treasury stockCurrentYearInstant-4375000000JPY
Shareholders equityPrior1YearInstant25008000000JPY
Shareholders equityCurrentYearInstant26363000000JPY
Valuation difference on available for sale securitiesPrior1YearInstant5351000000JPY
Valuation difference on available for sale securitiesCurrentYearInstant8872000000JPY
Foreign currency translation adjustmentPrior1YearInstant1087000000JPY
Foreign currency translation adjustmentCurrentYearInstant1371000000JPY
Remeasurements of defined benefit plansPrior1YearInstant491000000JPY
Remeasurements of defined benefit plansCurrentYearInstant760000000JPY
Valuation and translation adjustmentsPrior1YearInstant6930000000JPY
Valuation and translation adjustmentsCurrentYearInstant11004000000JPY
Non controlling interestsPrior1YearInstant407000000JPY
Non controlling interestsCurrentYearInstant346000000JPY
Net assetsPrior1YearInstant32346000000JPY
Net assetsCurrentYearInstant37714000000JPY
Liabilities and net assetsPrior1YearInstant48532000000JPY
Liabilities and net assetsCurrentYearInstant54733000000JPY
Net salesPrior1YearDuration50539000000JPY
Net salesCurrentYearDuration52063000000JPY
Cost of salesPrior1YearDuration38253000000JPY
Cost of salesCurrentYearDuration38491000000JPY
Gross profitPrior1YearDuration12285000000JPY
Gross profitCurrentYearDuration13571000000JPY
Selling general and administrative expensesPrior1YearDuration8958000000JPY
Selling general and administrative expensesCurrentYearDuration10177000000JPY

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
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