Annual report

Period2024-01-01 → 2024-12-31
Filed2025-04-04
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100VI0R. Amended by S100VKLP (2025-04-04).

Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥4.2bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.5bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥4.7bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥3.2bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥6m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥51m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥987,0002024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥62m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥15m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥225m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥396m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥21m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥73m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)−¥37m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥54m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥351m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥441m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥37m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥54m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥4.1bnat 2024-12-31Cons.Assets
Total assets¥4.6bnat 2023-12-31Cons.Assets
Total assets¥4.7bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥5.6bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥4.3bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.7bnat 2024-12-31Cons.Liabilities
Total liabilities¥3.1bnat 2023-12-31Cons.Liabilities
Net assets / equity¥1.4bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.4bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2022-12-31dCons.Net assets
Net assets / equity¥1.4bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.0bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥1.0bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥201m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥218m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥133m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥209m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥272m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥31m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥12m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥154m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥564m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥188m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥260m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥300m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥315m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥896m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥266m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-3.592024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.432023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.222022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-36.762021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-49.872020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥139.83at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥142.45at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥133.37at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥147.69at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥154at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio34.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.6%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio28.1%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio25.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.5%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE3.9%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE0.2%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
Employees142at 2024-12-31Cons.Number of employees
Employees156at 2023-12-31Cons.Number of employees
Employees158at 2022-12-31dCons.Number of employees
Employees165at 2021-12-31dCons.Number of employees
Employees112at 2020-12-31dCons.Number of employees
Revenue¥1.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.9bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥1.9bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income−¥28m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥9m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥33m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥79m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥31m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥165m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥397m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥34m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥90m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥30m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥85m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥157m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥298m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥579m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.1bnat 2024-12-31StandaloneAssets
Total assets¥3.4bnat 2023-12-31StandaloneAssets
Total assets¥3.4bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2024-12-31StandaloneLiabilities
Total liabilities¥2.1bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥1.1bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥766mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥889mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥2.912024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.572023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.032022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31.242021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-65.522020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥3.52020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥129.17at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥125.12at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥112.21at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥127.34at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥142.64at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio42.8%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.5%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.1%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.4%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.2%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
Shares issued10,287,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,167,000at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,807,000at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,767,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,889,100at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees65at 2024-12-31StandaloneNumber of employees
Employees74at 2023-12-31StandaloneNumber of employees
Employees83at 2022-12-31dStandaloneNumber of employees
Employees89at 2021-12-31dStandaloneNumber of employees
Employees88at 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 · 49
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥9m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥9m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31¥2m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentcapex2024-01-01 → 2024-12-31¥78m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥147m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentemployeesat 2024-12-31127 pure
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.5bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.4bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥9m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment assetsat 2024-12-31¥2.0bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥40m
Toy Sales Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥8m
Toy Sales Businessreportable segmentemployeesat 2024-12-3115 pure
Toy Sales Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.8bn
Toy Sales Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.8bn
Toy Sales Businessreportable segmentsegment assetsat 2024-12-31¥1.0bn
Toy Sales Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥36m
—segment totalcapex2024-01-01 → 2024-12-31¥78m
—segment totaldepreciation2024-01-01 → 2024-12-31¥154m
—segment totalrevenue2024-01-01 → 2024-12-31¥4.2bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥4.2bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥9m
—segment totalsegment assetsat 2024-12-31¥3.1bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥3m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥80m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥80m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥7m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentcapex2023-01-01 → 2023-12-31¥82m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥134m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥2.8bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.7bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥80m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment assetsat 2023-12-31¥2.3bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥92m
Toy Sales Businessreportable segmentcapex2023-01-01 → 2023-12-31¥42m
Toy Sales Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Toy Sales Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥1.8bn
Toy Sales Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.8bn
Toy Sales Businessreportable segmentsegment assetsat 2023-12-31¥1.2bn
Toy Sales Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥34m
—segment totalcapex2023-01-01 → 2023-12-31¥124m
—segment totaldepreciation2023-01-01 → 2023-12-31¥140m
—segment totalrevenue2023-01-01 → 2023-12-31¥4.6bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥4.5bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥80m
—segment totalsegment assetsat 2023-12-31¥3.5bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥58m

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

All source rows · 1,338
ItemContextValueUnit
Subsidy income noi bountyCurrentYearDuration2571000JPY
Cancellation income noiPrior1YearDuration-JPY
Cancellation income noiCurrentYearDuration2582000JPY
Gain on investments in partnership noiPrior1YearDuration9183000JPY
Gain on investments in partnership noiCurrentYearDuration-JPY
Other noiPrior1YearDuration5785000JPY
Other noiCurrentYearDuration3380000JPY
Non operating incomePrior1YearDuration26714000JPY
Non operating incomeCurrentYearDuration17338000JPY
Interest expenses noePrior1YearDuration14624000JPY
Interest expenses noeCurrentYearDuration13719000JPY
Loss on investments in partnership noePrior1YearDuration-JPY
Loss on investments in partnership noeCurrentYearDuration7956000JPY
Other noePrior1YearDuration1312000JPY
Other noeCurrentYearDuration357000JPY
Non operating expensesPrior1YearDuration15936000JPY
Non operating expensesCurrentYearDuration22033000JPY
Ordinary incomePrior1YearDuration62006000JPY
Ordinary incomeCurrentYearDuration987000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration31500000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration1143000JPY
Gain on transfer of business eiPrior1YearDuration-JPY
Gain on transfer of business eiCurrentYearDuration5291000JPY
Extraordinary incomePrior1YearDuration31500000JPY
Extraordinary incomeCurrentYearDuration6435000JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration26631000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration18000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration0JPY
Loss on sales of noncurrent assets elPrior1YearDuration0JPY
Loss on sales of noncurrent assets elCurrentYearDuration-JPY
Litigation expenses elPrior1YearDuration20107000JPY
Litigation expenses elCurrentYearDuration-JPY
Cancellation penalty elPrior1YearDuration-JPY
Cancellation penalty elCurrentYearDuration2014000JPY
Extraordinary lossPrior1YearDuration20126000JPY
Extraordinary lossCurrentYearDuration28646000JPY
Income before income taxesPrior1YearDuration73380000JPY
Income before income taxesCurrentYearDuration-21222000JPY
Income taxes currentPrior1YearDuration24303000JPY
Income taxes currentCurrentYearDuration20422000JPY
Income taxes deferredPrior1YearDuration-4889000JPY
Income taxes deferredCurrentYearDuration-4908000JPY
Income taxesPrior1YearDuration19414000JPY
Income taxesCurrentYearDuration15513000JPY
Profit lossPrior1YearDuration53966000JPY
Profit lossCurrentYearDuration-36736000JPY
Profit loss attributable to owners of parentPrior1YearDuration53966000JPY
Profit loss attributable to owners of parentCurrentYearDuration-36736000JPY
Profit lossPrior1YearDuration53966000JPY

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 rounding
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