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
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-356000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration-960000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration-5580000JPY
Increase decrease in net defined benefit liability ope cfPrior1YearDuration-13029000JPY
Increase decrease in net defined benefit liability ope cfCurrentYearDuration-2098000JPY
Increase decrease in provision for point card certificates ope cfPrior1YearDuration-1800000JPY
Increase decrease in provision for point card certificates ope cfCurrentYearDuration-1568000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration18000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration0JPY
Loss on sale of non current assets ope cfPrior1YearDuration0JPY
Loss on sale of non current assets ope cfCurrentYearDuration-JPY
Gain on sales of non current assets ope cfPrior1YearDuration-31500000JPY
Gain on sales of non current assets ope cfCurrentYearDuration-1143000JPY
Interest income ope cfPrior1YearDuration-187000JPY
Interest income ope cfCurrentYearDuration-216000JPY
Interest expenses ope cfPrior1YearDuration14624000JPY
Interest expenses ope cfCurrentYearDuration13719000JPY
Loss gain on transfer of business ope cfPrior1YearDuration-JPY
Loss gain on transfer of business ope cfCurrentYearDuration-5291000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-93838000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration113705000JPY
Decrease increase in operating loans receivable ope cfPrior1YearDuration26853000JPY
Decrease increase in operating loans receivable ope cfCurrentYearDuration-6218000JPY
Decrease increase in inventories ope cfPrior1YearDuration-75954000JPY
Decrease increase in inventories ope cfCurrentYearDuration132547000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration138965000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-177929000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration12152000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-28406000JPY
Increase decrease in deposits received ope cfPrior1YearDuration-1396000JPY
Increase decrease in deposits received ope cfCurrentYearDuration-2710000JPY
Increase decrease in deposits received in bill settlement ope cfPrior1YearDuration34234000JPY
Increase decrease in deposits received in bill settlement ope cfCurrentYearDuration16340000JPY
Other net ope cfPrior1YearDuration30289000JPY
Other net ope cfCurrentYearDuration35580000JPY
Subtotal ope cfPrior1YearDuration250722000JPY
Subtotal ope cfCurrentYearDuration240126000JPY
Interest income received ope cfPrior1YearDuration184000JPY
Interest income received ope cfCurrentYearDuration213000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-14477000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-13356000JPY
Income taxes paid ope cfPrior1YearDuration-18636000JPY
Income taxes paid ope cfCurrentYearDuration-26131000JPY
Net cash provided by used in operating activitiesPrior1YearDuration217793000JPY
Net cash provided by used in operating activitiesCurrentYearDuration200852000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-76363000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-41138000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration59758000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration2184000JPY
Purchase of intangible assets inv cfPrior1YearDuration-47203000JPY

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