Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-24

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 148

Metric	Value	Period	Scope	Source row
Revenue	¥47.5bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥41.4bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥36.3bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥31.6bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥26.1bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥3.6bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥3.7bn	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥3.5bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥3.7bn	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥3.4bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥2.8bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥2.1bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥3.5bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥3.7bn	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥2.4bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥2.5bn	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥2.1bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥1.9bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥1.4bn	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥2.4bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥2.5bn	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥21.6bn	at 2024-12-31	Cons.	Assets
Total assets	¥19.0bn	at 2023-12-31	Cons.	Assets
Total assets	¥16.1bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥13.9bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥11.7bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥9.1bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥8.2bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥12.5bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥10.8bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥9.0bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥7.5bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥6.2bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥6.8bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥5.5bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥6.8bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥5.5bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥6.0bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥5.6bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥4.5bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥4.5bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥1.8bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥1.6bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥2.1bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.9bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥2.2bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥1.7bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥625m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥358m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥648m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥850m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥667m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥553m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥614m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥274m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥38.94	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥41.66	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥34.45	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥31.49	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥23.87	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥206.77	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥178.86	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥148.69	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥123.78	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥102.05	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	57.9%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	56.9%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	55.9%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	53.7%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	52.9%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	20.2%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	25.4%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	25.3%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	27.9%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	25.8%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	676	at 2024-12-31	Cons.	Number of employees
Employees	378	at 2023-12-31	Cons.	Number of employees
Employees	349	at 2022-12-31^d	Cons.	Number of employees
Employees	320	at 2021-12-31^d	Cons.	Number of employees
Employees	290	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥47.1bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥41.3bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥36.2bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥31.6bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥26.1bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥2.4bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥2.4bn	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥3.3bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥3.4bn	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥3.2bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥2.6bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥2.0bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥3.3bn	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥3.4bn	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥2.4bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥2.4bn	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥2.0bn	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥1.8bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥1.6bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥20.7bn	at 2024-12-31	Standalone	Assets
Total assets	¥18.5bn	at 2023-12-31	Standalone	Assets
Total assets	¥15.7bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥13.6bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥11.6bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥8.7bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥8.2bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥12.0bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥10.3bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥8.6bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥7.2bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥6.1bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥5.7bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥4.7bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥38.94	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥39.07	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥33.1	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥29.2	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥27.09	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥13	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥13	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥11	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥9	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥14	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥197.68	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥170.54	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥142.95	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥119.39	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥99.96	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	57.9%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	55.8%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	55.0%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	53.0%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	52.1%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	21.2%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	24.9%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	25.2%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	26.6%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	30.5%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	60,600,000	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	60,600,000	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	60,600,000	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	60,600,000	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	30,300,000	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	303	at 2024-12-31	Standalone	Number of employees
Employees	291	at 2023-12-31	Standalone	Number of employees
Employees	280	at 2022-12-31^d	Standalone	Number of employees
Employees	262	at 2021-12-31^d	Standalone	Number of employees
Employees	235	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 · 1,327

Item	Context	Value	Unit
Net assets (5-year summary)	Prior4YearInstant	6184203000	JPY
Net assets (5-year summary)	Prior3YearInstant	7483722000	JPY
Net assets (5-year summary)	Prior2YearInstant	8989708000	JPY
Net assets (5-year summary)	Prior1YearInstant	10814362000	JPY
Net assets (5-year summary)	CurrentYearInstant	12501850000	JPY
Total assets (5-year summary)	Prior4YearInstant	11689074000	JPY
Total assets (5-year summary)	Prior3YearInstant	13947800000	JPY
Total assets (5-year summary)	Prior2YearInstant	16072150000	JPY
Total assets (5-year summary)	Prior1YearInstant	18993237000	JPY
Total assets (5-year summary)	CurrentYearInstant	21605967000	JPY
Net assets per share (5-year summary)	Prior4YearInstant	102.05
Net assets per share (5-year summary)	Prior3YearInstant	123.78
Net assets per share (5-year summary)	Prior2YearInstant	148.69
Net assets per share (5-year summary)	Prior1YearInstant	178.86
Net assets per share (5-year summary)	CurrentYearInstant	206.77
Basic earnings loss per share (5-year summary)	Prior4YearDuration	23.87
Basic earnings loss per share (5-year summary)	Prior3YearDuration	31.49
Basic earnings loss per share (5-year summary)	Prior2YearDuration	34.45
Basic earnings loss per share (5-year summary)	Prior1YearDuration	41.66
Basic earnings loss per share (5-year summary)	CurrentYearDuration	38.94
Diluted earnings per share (5-year summary)	Prior4YearDuration	－
Diluted earnings per share (5-year summary)	Prior3YearDuration	－
Diluted earnings per share (5-year summary)	Prior2YearDuration	－
Diluted earnings per share (5-year summary)	Prior1YearDuration	－
Diluted earnings per share (5-year summary)	CurrentYearDuration	－
Equity to asset ratio (5-year summary)	Prior4YearInstant	0.529
Equity to asset ratio (5-year summary)	Prior3YearInstant	0.537
Equity to asset ratio (5-year summary)	Prior2YearInstant	0.559
Equity to asset ratio (5-year summary)	Prior1YearInstant	0.569
Equity to asset ratio (5-year summary)	CurrentYearInstant	0.579
Rate of return on equity (5-year summary)	Prior4YearDuration	0.258
Rate of return on equity (5-year summary)	Prior3YearDuration	0.279
Rate of return on equity (5-year summary)	Prior2YearDuration	0.253
Rate of return on equity (5-year summary)	Prior1YearDuration	0.254
Rate of return on equity (5-year summary)	CurrentYearDuration	0.202
Price earnings ratio (5-year summary)	Prior4YearDuration	62.80
Price earnings ratio (5-year summary)	Prior3YearDuration	35.24
Price earnings ratio (5-year summary)	Prior2YearDuration	27.23
Price earnings ratio (5-year summary)	Prior1YearDuration	26.79
Price earnings ratio (5-year summary)	CurrentYearDuration	18.95
Net cash provided by used in operating activities (5-year summary)	Prior4YearDuration	1947758000	JPY
Net cash provided by used in operating activities (5-year summary)	Prior3YearDuration	2106198000	JPY
Net cash provided by used in operating activities (5-year summary)	Prior2YearDuration	1581443000	JPY
Net cash provided by used in operating activities (5-year summary)	Prior1YearDuration	1780782000	JPY
Net cash provided by used in operating activities (5-year summary)	CurrentYearDuration	4500060000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior4YearDuration	-648329000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior3YearDuration	-357677000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior2YearDuration	-624513000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior1YearDuration	-1661156000	JPY
Net cash provided by used in investing activities (5-year summary)	CurrentYearDuration	-2233510000	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 rounding
balance sheet identity	non_consolidated 2023-12-31	pass
balance sheet identity	non_consolidated 2024-12-31	pass
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