Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-28

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 148

Metric	Value	Period	Scope	Source row
Revenue	¥13.0bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥12.6bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥12.3bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥11.7bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥10.8bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥692m	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥803m	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥750m	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥873m	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥835m	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥1.0bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥953m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥1.1bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥904m	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥841m	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥154m	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥482m	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥660m	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥660m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥841m	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥154m	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥20.0bn	at 2024-12-31	Cons.	Assets
Total assets	¥19.3bn	at 2023-12-31	Cons.	Assets
Total assets	¥18.9bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥18.1bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥17.1bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥4.3bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥4.3bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥15.8bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥14.9bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥14.7bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥14.2bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥13.2bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥6.3bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥4.4bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥5.7bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.8bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.7bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.4bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥3.1bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥2.2bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥699m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥479m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.2bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.2bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	¥271m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥364m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥44m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥585m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥704m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥878m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥362m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥356m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥443m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥845m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥95.41	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥16.92	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥53	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥72.61	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥71.19	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥1,833.67	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,641.59	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,618.1	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,563.55	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,454.41	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	78.6%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	77.6%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	78.0%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	78.7%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	77.4%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	5.5%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	1.0%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	3.3%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	4.8%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	5.0%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	1,002	at 2024-12-31	Cons.	Number of employees
Employees	962	at 2023-12-31	Cons.	Number of employees
Employees	1,117	at 2022-12-31^d	Cons.	Number of employees
Employees	1,170	at 2021-12-31^d	Cons.	Number of employees
Employees	1,216	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥10.2bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥9.9bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥9.8bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥9.5bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥9.1bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥223m	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	−¥439m	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥254m	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥286m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥784m	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥518m	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥547m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥501m	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥261m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥441m	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	−¥213m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥657m	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥372m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥430m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥13.3bn	at 2024-12-31	Standalone	Assets
Total assets	¥13.4bn	at 2023-12-31	Standalone	Assets
Total assets	¥13.9bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥13.5bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥13.3bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥3.9bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥3.6bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥9.4bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥9.8bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥10.3bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥10.1bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥10.1bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥2.8bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥1.3bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥49.98	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-23.36	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥72.25	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥40.91	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥46.39	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥39	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥37	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥37	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥37	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥37	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥1,099.33	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,075.33	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,133.39	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,115.07	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,109.77	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	71.0%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	72.9%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	74.1%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	75.0%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	75.7%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	4.6%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	-2.1%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	6.4%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	3.7%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	4.2%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	9,664,327	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,664,327	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,664,327	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,664,327	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,664,327	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	310	at 2024-12-31	Standalone	Number of employees
Employees	322	at 2023-12-31	Standalone	Number of employees
Employees	326	at 2022-12-31^d	Standalone	Number of employees
Employees	332	at 2021-12-31^d	Standalone	Number of employees
Employees	344	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 · 1,332

Item	Context	Value	Unit
Liabilities and net assets	Prior1YearInstant_NonConsolidatedMember	13435658000	JPY
Liabilities and net assets	CurrentYearInstant_NonConsolidatedMember	13296403000	JPY
Net sales	Prior1YearDuration_NonConsolidatedMember	9887842000	JPY
Net sales	CurrentYearDuration_NonConsolidatedMember	10161376000	JPY
Cost of sales	Prior1YearDuration_NonConsolidatedMember	6610183000	JPY
Cost of sales	CurrentYearDuration_NonConsolidatedMember	6410274000	JPY
Gross profit	Prior1YearDuration_NonConsolidatedMember	3277658000	JPY
Gross profit	CurrentYearDuration_NonConsolidatedMember	3751102000	JPY
Selling general and administrative expenses	Prior1YearDuration_NonConsolidatedMember	3716172000	JPY
Selling general and administrative expenses	CurrentYearDuration_NonConsolidatedMember	3973682000	JPY
Operating income	Prior1YearDuration_NonConsolidatedMember	-438513000	JPY
Operating income	CurrentYearDuration_NonConsolidatedMember	-222580000	JPY
Interest income noi	Prior1YearDuration_NonConsolidatedMember	1232000	JPY
Interest income noi	CurrentYearDuration_NonConsolidatedMember	1464000	JPY
Dividends income noi	Prior1YearDuration_NonConsolidatedMember	706375000	JPY
Dividends income noi	CurrentYearDuration_NonConsolidatedMember	407317000	JPY
Other noi	Prior1YearDuration_NonConsolidatedMember	25485000	JPY
Other noi	CurrentYearDuration_NonConsolidatedMember	75189000	JPY
Non operating income	Prior1YearDuration_NonConsolidatedMember	733093000	JPY
Non operating income	CurrentYearDuration_NonConsolidatedMember	483971000	JPY
Interest expenses noe	Prior1YearDuration_NonConsolidatedMember	5232000	JPY
Interest expenses noe	CurrentYearDuration_NonConsolidatedMember	5830000	JPY
Loss on retirement of noncurrent assets noe	Prior1YearDuration_NonConsolidatedMember	3509000	JPY
Loss on retirement of noncurrent assets noe	CurrentYearDuration_NonConsolidatedMember	626000	JPY
Other noe	Prior1YearDuration_NonConsolidatedMember	240000	JPY
Other noe	CurrentYearDuration_NonConsolidatedMember	762000	JPY
Non operating expenses	Prior1YearDuration_NonConsolidatedMember	8982000	JPY
Non operating expenses	CurrentYearDuration_NonConsolidatedMember	7219000	JPY
Ordinary income	Prior1YearDuration_NonConsolidatedMember	285597000	JPY
Ordinary income	CurrentYearDuration_NonConsolidatedMember	254170000	JPY
Gain on sales of noncurrent assets ei	Prior1YearDuration_NonConsolidatedMember	－	JPY
Gain on sales of noncurrent assets ei	CurrentYearDuration_NonConsolidatedMember	300251000	JPY
Extraordinary income	Prior1YearDuration_NonConsolidatedMember	－	JPY
Extraordinary income	CurrentYearDuration_NonConsolidatedMember	300251000	JPY
Loss on valuation of investment securities el	Prior1YearDuration_NonConsolidatedMember	24921000	JPY
Loss on valuation of investment securities el	CurrentYearDuration_NonConsolidatedMember	29999000	JPY
Compensation payment el	Prior1YearDuration_NonConsolidatedMember	－	JPY
Compensation payment el	CurrentYearDuration_NonConsolidatedMember	23884000	JPY
Extraordinary loss	Prior1YearDuration_NonConsolidatedMember	24921000	JPY
Extraordinary loss	CurrentYearDuration_NonConsolidatedMember	53884000	JPY
Income before income taxes	Prior1YearDuration_NonConsolidatedMember	260676000	JPY
Income before income taxes	CurrentYearDuration_NonConsolidatedMember	500536000	JPY
Income taxes current	Prior1YearDuration_NonConsolidatedMember	86528000	JPY
Income taxes current	CurrentYearDuration_NonConsolidatedMember	67616000	JPY
Income taxes deferred	Prior1YearDuration_NonConsolidatedMember	386822000	JPY
Income taxes deferred	CurrentYearDuration_NonConsolidatedMember	-7596000	JPY
Income taxes	Prior1YearDuration_NonConsolidatedMember	473351000	JPY
Income taxes	CurrentYearDuration_NonConsolidatedMember	60019000	JPY
Profit loss	Prior1YearDuration_NonConsolidatedMember	-212674000	JPY
Profit loss	CurrentYearDuration_NonConsolidatedMember	440516000	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 · 24 of 24 passed

balance sheet identity	consolidated 2023-12-31	pass rounding
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 rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	consolidated 2023-12-31	pass
statement vs summary · net assets	consolidated 2024-12-31	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