Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 155
MetricValuePeriodScopeSource row
Revenue¥45.0bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥41.6bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥35.3bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥28.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥23.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥4.6bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥4.4bn2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥4.6bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥4.3bn2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥3.5bn2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥2.3bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.4bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.2bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥6.8bn2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥2.9bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥4.0bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.9bn2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.2bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥905m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.9bn2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥4.0bn2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥35.1bnat 2024-12-31Cons.Assets
Total assets¥22.9bnat 2023-12-31Cons.Assets
Total assets¥16.5bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥14.1bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥13.2bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥18.6bnat 2024-12-31Cons.Liabilities
Total liabilities¥8.6bnat 2023-12-31Cons.Liabilities
Net assets / equity¥16.5bnat 2024-12-31Cons.Net assets
Net assets / equity¥14.3bnat 2023-12-31Cons.Net assets
Net assets / equity¥10.3bnat 2022-12-31dCons.Net assets
Net assets / equity¥8.4bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥6.9bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥8.4bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥9.0bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥7.3bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥8.3bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.8bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥6.2bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.7bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥38m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥573m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.7bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥10.4bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥2.5bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.0bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥118m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥41m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥9.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥156m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥666m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥739m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.2bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥167.042024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥224.372023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥110.232022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥71.492021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥61.62020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥163.772024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥218.432023-01-01 → 2023-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥106.542022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥68.932021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥58.762020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥940.53at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥804.21at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥591at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥481.37at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥399.83at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio46.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.7%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio59.9%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio52.7%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE19.1%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE32.1%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE20.6%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE16.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE20.9%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees434at 2024-12-31Cons.Number of employees
Employees343at 2023-12-31Cons.Number of employees
Employees294at 2022-12-31dCons.Number of employees
Employees289at 2021-12-31dCons.Number of employees
Employees272at 2020-12-31dCons.Number of employees
Revenue¥43.5bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥41.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥34.9bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥27.0bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥23.0bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥5.3bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥4.9bn2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥5.4bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥4.9bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥4.2bn2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.8bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.5bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.1bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥6.8bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥3.1bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥4.0bn2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥1.4bn2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥1.7bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥971m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥34.2bnat 2024-12-31StandaloneAssets
Total assets¥22.6bnat 2023-12-31StandaloneAssets
Total assets¥16.3bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥14.1bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥12.8bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥17.5bnat 2024-12-31StandaloneLiabilities
Total liabilities¥8.4bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥16.7bnat 2024-12-31StandaloneNet assets
Net assets / equity¥14.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥10.2bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥8.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.9bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.3bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥8.3bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥174.882024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥225.282023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥81.372022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥97.112021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥66.242020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥171.452024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥219.312023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥78.642022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥93.632021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥63.192020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥132024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥132023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥948.23at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥799.88at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥584.57at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥503.78at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥795.05at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio48.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE20.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE32.5%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE15.0%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE21.5%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE22.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued17,784,270at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,771,240at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,482,240at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,741,020at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,634,900at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees407at 2024-12-31StandaloneNumber of employees
Employees333at 2023-12-31StandaloneNumber of employees
Employees286at 2022-12-31dStandaloneNumber of employees
Employees282at 2021-12-31dStandaloneNumber of employees
Employees269at 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 · 34
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥57m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥2.7bn
Domestic Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥385m
Domestic Businessreportable segmentemployeesat 2024-12-31333 pure
Domestic Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥43.7bn
Domestic Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥43.7bn
Domestic Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥8.0bn
Overseas Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥19m
Overseas Businessreportable segmentemployeesat 2024-12-3118 pure
Overseas Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.3bn
Overseas Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.3bn
Overseas Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥743m
—segment totaldepreciation2024-01-01 → 2024-12-31¥404m
—segment totalemployeesat 2024-12-31351 pure
—segment totalrevenue2024-01-01 → 2024-12-31¥45.0bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥45.0bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥7.2bn
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥26m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥1.7bn
Domestic Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥287m
Domestic Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥40.5bn
Domestic Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥40.5bn
Domestic Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥6.8bn
Overseas Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥7m
Overseas Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥1.1bn
Overseas Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.1bn
Overseas Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥684m
—segment totaldepreciation2023-01-01 → 2023-12-31¥294m
—segment totalrevenue2023-01-01 → 2023-12-31¥41.6bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥41.6bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥6.1bn
Domestic Businessreportable segmentemployeesat 2024-12-31318 pure
Overseas Businessreportable segmentemployeesat 2024-12-316 pure
—segment totalemployeesat 2024-12-31324 pure

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

All source rows · 1,527
ItemContextValueUnit
Extraordinary incomePrior1YearDuration2994000000JPY
Extraordinary incomeCurrentYearDuration0JPY
Loss on sales of noncurrent assets elPrior1YearDuration0JPY
Loss on sales of noncurrent assets elCurrentYearDuration-JPY
Loss on retirement of noncurrent assets elPrior1YearDuration0JPY
Loss on retirement of noncurrent assets elCurrentYearDuration15000000JPY
Impairment loss elPrior1YearDuration550000000JPY
Impairment loss elCurrentYearDuration-JPY
Head office transfer cost elPrior1YearDuration-JPY
Head office transfer cost elCurrentYearDuration90000000JPY
Loss on valuation of investment securities elPrior1YearDuration30000000JPY
Loss on valuation of investment securities elCurrentYearDuration-JPY
Provision for loss on business liquidation elPrior1YearDuration-JPY
Provision for loss on business liquidation elCurrentYearDuration278000000JPY
Extraordinary lossPrior1YearDuration581000000JPY
Extraordinary lossCurrentYearDuration385000000JPY
Income before income taxesPrior1YearDuration6750000000JPY
Income before income taxesCurrentYearDuration4236000000JPY
Income taxes currentPrior1YearDuration3078000000JPY
Income taxes currentCurrentYearDuration2285000000JPY
Income taxes deferredPrior1YearDuration-282000000JPY
Income taxes deferredCurrentYearDuration-985000000JPY
Income taxesPrior1YearDuration2795000000JPY
Income taxesCurrentYearDuration1299000000JPY
Profit lossPrior1YearDuration3954000000JPY
Profit lossCurrentYearDuration2937000000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-JPY
Profit loss attributable to non controlling interestsCurrentYearDuration-1000000JPY
Profit loss attributable to owners of parentPrior1YearDuration3954000000JPY
Profit loss attributable to owners of parentCurrentYearDuration2938000000JPY
Profit lossPrior1YearDuration3954000000JPY
Profit lossCurrentYearDuration2937000000JPY
Deferred gains or losses on hedges net of tax ociPrior1YearDuration9000000JPY
Deferred gains or losses on hedges net of tax ociCurrentYearDuration-JPY
Foreign currency translation adjustment net of tax ociPrior1YearDuration-19000000JPY
Foreign currency translation adjustment net of tax ociCurrentYearDuration-74000000JPY
Other comprehensive incomePrior1YearDuration-9000000JPY
Other comprehensive incomeCurrentYearDuration-74000000JPY
Comprehensive incomePrior1YearDuration3945000000JPY
Comprehensive incomeCurrentYearDuration2863000000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration3945000000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration2864000000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration-1000000JPY
Net assetsPrior2YearInstant_CapitalStockMember3291000000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember2851000000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember4180000000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-0JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember10323000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_CapitalStockMember7000000JPY

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 rounding
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