Annual report

Period2024-01-01 → 2024-12-31
Filed2025-12-16
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed

Amends S100VJ5A. Amended by S100XART (2025-12-16).

Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥10.0bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥13.3bn2023-01-01 → 2023-12-31Cons.Revenue IFRS
Revenue¥14.3bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥9.3bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥7.4bn2020-01-01 → 2020-12-31dCons.Revenue IFRS (5-year summary)
Operating income−¥10.3bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Operating income−¥2.1bn2023-01-01 → 2023-12-31Cons.Operating profit loss IFRS
Profit before tax−¥9.8bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥2.2bn2023-01-01 → 2023-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥447m2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥3.1bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥1.5bn2020-01-01 → 2020-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥9.9bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥2.4bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥675m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥3.1bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥1.3bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥10.0bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Net income−¥2.3bn2023-01-01 → 2023-12-31Cons.Profit loss IFRS
Total assets¥7.6bnat 2024-12-31Cons.Assets IFRS
Total assets¥14.5bnat 2023-12-31Cons.Assets IFRS
Total assets¥13.0bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥9.9bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥9.7bnat 2020-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥12.4bnat 2024-12-31Cons.Liabilities IFRS
Total liabilities¥10.8bnat 2023-12-31Cons.Liabilities IFRS
Net assets / equity−¥4.8bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥3.7bnat 2023-12-31Cons.Equity IFRS
Net assets / equity¥4.1bnat 2022-12-31vCons.Equity IFRS
Equity (owners)−¥4.7bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥3.7bnat 2023-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥4.6bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥3.8bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥3.2bnat 2020-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥1.6bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.8bnat 2023-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥2.7bnat 2022-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥4.2bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥4.0bnat 2020-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥3.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥3.5bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥1.5bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥922m2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥594m2020-01-01 → 2020-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥394m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.2bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.3bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥986m2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥421m2020-01-01 → 2020-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥3.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥3.7bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥2.2bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥2.0bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥4.2bn2020-01-01 → 2020-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-285.12024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-70.072023-01-01 → 2023-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-24.512022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-113.182021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-55.882020-01-01 → 2020-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-285.12024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-70.072023-01-01 → 2023-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-24.512022-01-01 → 2022-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-113.182021-01-01 → 2021-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-55.882020-01-01 → 2020-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥-120.95at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥108.11at 2023-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥144.6at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥125.71at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥119.84at 2020-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio-62.4%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio25.7%at 2023-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio35.3%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.9%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio32.7%at 2020-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-56.8%2023-01-01 → 2023-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE-14.7%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-81.4%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE-40.3%2020-01-01 → 2020-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees950at 2024-12-31Cons.Number of employees
Employees1,401at 2023-12-31Cons.Number of employees
Employees1,549at 2022-12-31vCons.Number of employees
Employees1,353at 2021-12-31dCons.Number of employees
Employees1,148at 2020-12-31dCons.Number of employees
Revenue¥884m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.5bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥1.3bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.0bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income−¥1.5bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income−¥962m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income−¥9.6bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥839m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥264m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥850m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥217m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥7.0bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥2.7bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥7.1bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥2.7bn2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥1.2bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥5.1bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥1.6bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥7.1bnat 2024-12-31StandaloneAssets
Total assets¥14.7bnat 2023-12-31StandaloneAssets
Total assets¥10.8bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥9.6bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥10.8bnat 2024-12-31StandaloneLiabilities
Total liabilities¥11.8bnat 2023-12-31StandaloneLiabilities
Net assets / equity−¥3.7bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.9bnat 2023-12-31StandaloneNet assets
Net assets / equity¥3.9bnat 2022-12-31vStandaloneNet assets
Net assets / equity¥3.7bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥5.8bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥49mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥194mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-204.142024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-80.282023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.082022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-188.712021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-70.412020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-95.1at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥83.88at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥121.89at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥124.84at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥220.09at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio-52.6%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio19.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.9%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.5%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-80.0%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE-32.1%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE-106.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE-36.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued39,176,950at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued34,326,950at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued634,039at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued596,989at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued527,598at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees19at 2024-12-31StandaloneNumber of employees
Employees23at 2023-12-31StandaloneNumber of employees
Employees41at 2022-12-31vStandaloneNumber of employees
Employees61at 2021-12-31dStandaloneNumber of employees
Employees135at 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 · 24
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31¥9m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥11m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥5.6bn
Degital Consulting Segmentreportable segmentemployeesat 2024-12-31895 pure
Degital Consulting Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥9.6bn
Degital Consulting Segmentreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥11m
Degital Consulting Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31−¥4.8bn
Other Business Segmentreportable segmentemployeesat 2024-12-3136 pure
Other Business Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥401m
Other Business Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥50m
—segment totalrevenue2024-01-01 → 2024-12-31¥10.0bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥11m
—segment totalsegment profit2024-01-01 → 2024-12-31−¥4.7bn
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥24m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥44m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥109m
Degital Consulting Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥13.0bn
Degital Consulting Segmentreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥44m
Degital Consulting Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31−¥2.7bn
Other Business Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥412m
Other Business Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥726m
—segment totalrevenue2023-01-01 → 2023-12-31¥13.4bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥44m
—segment totalsegment profit2023-01-01 → 2023-12-31−¥1.9bn

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

All source rows · 1,522
ItemContextValueUnit
Comprehensive income attributable to owners of parent IFRS (5-year summary)CurrentYearDuration-9099351000JPY
Equity attributable to owners of parent IFRS (5-year summary)Prior4YearInstant3161378000JPY
Equity attributable to owners of parent IFRS (5-year summary)Prior3YearInstant3752382000JPY
Equity attributable to owners of parent IFRS (5-year summary)Prior2YearInstant4584158000JPY
Equity attributable to owners of parent IFRS (5-year summary)Prior1YearInstant3711083000JPY
Equity attributable to owners of parent IFRS (5-year summary)CurrentYearInstant-4738544000JPY
Total assets IFRS (5-year summary)Prior4YearInstant9674809000JPY
Total assets IFRS (5-year summary)Prior3YearInstant9909195000JPY
Total assets IFRS (5-year summary)Prior2YearInstant12983798000JPY
Total assets IFRS (5-year summary)Prior1YearInstant14461055000JPY
Total assets IFRS (5-year summary)CurrentYearInstant7589119000JPY
Equity to asset ratio IFRS (5-year summary)Prior4YearInstant119.84
Equity to asset ratio IFRS (5-year summary)Prior3YearInstant125.71
Equity to asset ratio IFRS (5-year summary)Prior2YearInstant144.60
Equity to asset ratio IFRS (5-year summary)Prior1YearInstant108.11
Equity to asset ratio IFRS (5-year summary)CurrentYearInstant-120.95
Basic earnings loss per share IFRS (5-year summary)Prior4YearDuration-55.88
Basic earnings loss per share IFRS (5-year summary)Prior3YearDuration-113.18
Basic earnings loss per share IFRS (5-year summary)Prior2YearDuration-24.51
Basic earnings loss per share IFRS (5-year summary)Prior1YearDuration-70.07
Basic earnings loss per share IFRS (5-year summary)CurrentYearDuration-285.10
Diluted earnings loss per share IFRS (5-year summary)Prior4YearDuration-55.88
Diluted earnings loss per share IFRS (5-year summary)Prior3YearDuration-113.18
Diluted earnings loss per share IFRS (5-year summary)Prior2YearDuration-24.51
Diluted earnings loss per share IFRS (5-year summary)Prior1YearDuration-70.07
Diluted earnings loss per share IFRS (5-year summary)CurrentYearDuration-285.10
Ratio of owners equity to gross assets IFRS (5-year summary)Prior4YearInstant0.3268
Ratio of owners equity to gross assets IFRS (5-year summary)Prior3YearInstant0.3787
Ratio of owners equity to gross assets IFRS (5-year summary)Prior2YearInstant0.3531
Ratio of owners equity to gross assets IFRS (5-year summary)Prior1YearInstant0.2566
Ratio of owners equity to gross assets IFRS (5-year summary)CurrentYearInstant-0.6244
Rate of return on equity IFRS (5-year summary)Prior4YearDuration-0.4030
Rate of return on equity IFRS (5-year summary)Prior3YearDuration-0.8137
Rate of return on equity IFRS (5-year summary)Prior2YearDuration-0.1472
Rate of return on equity IFRS (5-year summary)Prior1YearDuration-0.5679
Rate of return on equity IFRS (5-year summary)CurrentYearDuration-
Price earnings ratio IFRS (5-year summary)Prior4YearDuration-
Price earnings ratio IFRS (5-year summary)Prior3YearDuration-
Price earnings ratio IFRS (5-year summary)Prior2YearDuration-
Price earnings ratio IFRS (5-year summary)Prior1YearDuration-
Price earnings ratio IFRS (5-year summary)CurrentYearDuration-
Cash flows from used in operating activities IFRS (5-year summary)Prior4YearDuration-594049000JPY
Cash flows from used in operating activities IFRS (5-year summary)Prior3YearDuration-921555000JPY
Cash flows from used in operating activities IFRS (5-year summary)Prior2YearDuration-1544453000JPY
Cash flows from used in operating activities IFRS (5-year summary)Prior1YearDuration-3518947000JPY
Cash flows from used in operating activities IFRS (5-year summary)CurrentYearDuration-3086850000JPY
Cash flows from used in investing activities IFRS (5-year summary)Prior4YearDuration-420802000JPY
Cash flows from used in investing activities IFRS (5-year summary)Prior3YearDuration-986429000JPY
Cash flows from used in investing activities IFRS (5-year summary)Prior2YearDuration-2288757000JPY
Cash flows from used in investing activities IFRS (5-year summary)Prior1YearDuration-1238854000JPY

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 identityconsolidated 2023-12-31pass rounding
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
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