Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-28

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 149

Metric	Value	Period	Scope	Source row
Revenue	¥2.7bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥896m	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥1.6bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥501m	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥621m	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	−¥2.3bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	−¥2.1bn	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	−¥2.2bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	−¥2.1bn	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	−¥2.2bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥1.2bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥1.1bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	−¥2.4bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	−¥2.5bn	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)	−¥2.6bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥1.2bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥1.5bn	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	¥4.6bn	at 2024-12-31	Cons.	Assets
Total assets	¥5.1bn	at 2023-12-31	Cons.	Assets
Total assets	¥5.0bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥5.7bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥4.0bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥4.4bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥2.8bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥195m	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥2.3bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥2.9bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥5.4bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥3.6bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.2bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥1.5bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥1.2bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.5bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.4bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.8bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.9bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	−¥1.9bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥2.6bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥2.1bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥1.3bn	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	−¥47m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥94m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥271m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥752m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥749m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥1.7bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥2.8bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥1.0bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥3.0bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥29m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥-159.94	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-197.05	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-209.77	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-103.94	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-139.54	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥6.14	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥147.99	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥229.66	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥436.03	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥325.92	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	2.0%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	42.2%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	57.1%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	94.0%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	88.6%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Employees	56	at 2024-12-31	Cons.	Number of employees
Employees	90	at 2023-12-31	Cons.	Number of employees
Employees	71	at 2022-12-31^d	Cons.	Number of employees
Employees	70	at 2021-12-31^d	Cons.	Number of employees
Employees	65	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥2.7bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥885m	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥1.6bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥501m	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥621m	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥1.3bn	2019-01-01 → 2019-12-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥2.1bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	−¥2.0bn	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	−¥2.1bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	−¥2.1bn	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	−¥2.3bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥1.2bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥1.1bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥231m	2019-01-01 → 2019-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	−¥2.3bn	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	−¥2.4bn	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	−¥2.3bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	−¥2.5bn	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	−¥2.6bn	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥1.2bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥1.5bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥240m	2019-01-01 → 2019-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥4.8bn	at 2024-12-31	Standalone	Assets
Total assets	¥5.2bn	at 2023-12-31	Standalone	Assets
Total assets	¥5.0bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥5.7bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥4.0bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥5.3bn	at 2019-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥4.4bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥2.8bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥384m	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥2.3bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥2.9bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥5.4bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥3.6bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥5.0bn	at 2019-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.2bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥1.5bn	at 2023-12-31	Standalone	Cash and deposits
Cash & equivalents	¥3.8bn	at 2019-12-31^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	−¥408m	2019-01-01 → 2019-12-31^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥370m	2019-01-01 → 2019-12-31^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥88m	2019-01-01 → 2019-12-31^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥-152.4	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-190.6	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-209.18	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-103.75	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-139.54	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥23	2019-01-01 → 2019-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥21.06	2019-01-01 → 2019-12-31^d	Standalone	Diluted earnings per share (5-year summary)
Net assets per share	¥18.87	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥153.75	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥229.17	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥435.92	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥325.92	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥468.56	at 2019-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	5.9%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	43.1%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	57.2%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	94.1%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	88.7%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	95.5%	at 2019-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	4.9%	2019-01-01 → 2019-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	14,930,675	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	14,514,261	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	12,380,835	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	12,318,600	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	10,899,675	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	10,742,790	at 2019-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	52	at 2024-12-31	Standalone	Number of employees
Employees	87	at 2023-12-31	Standalone	Number of employees
Employees	71	at 2022-12-31^d	Standalone	Number of employees
Employees	70	at 2021-12-31^d	Standalone	Number of employees
Employees	65	at 2020-12-31^d	Standalone	Number of employees
Employees	45	at 2019-12-31^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 · 1,316

Item	Context	Value	Unit
Depreciation and amortization ope cf	Prior1YearDuration	118433000	JPY
Depreciation and amortization ope cf	CurrentYearDuration	140916000	JPY
Impairment loss ope cf	Prior1YearDuration	－	JPY
Impairment loss ope cf	CurrentYearDuration	48327000	JPY
Bond issuance cost ope cf	Prior1YearDuration	119087000	JPY
Bond issuance cost ope cf	CurrentYearDuration	－	JPY
Loss gain on valuation of investment securities ope cf	Prior1YearDuration	431712000	JPY
Loss gain on valuation of investment securities ope cf	CurrentYearDuration	99311000	JPY
Loss gain on sales of investment securities ope cf	Prior1YearDuration	－	JPY
Loss gain on sales of investment securities ope cf	CurrentYearDuration	-37920000	JPY
Loss on valuation of inventories ope cf	Prior1YearDuration	168792000	JPY
Loss on valuation of inventories ope cf	CurrentYearDuration	153116000	JPY
Interest income ope cf	Prior1YearDuration	-337000	JPY
Interest income ope cf	CurrentYearDuration	-493000	JPY
Interest expenses ope cf	Prior1YearDuration	9112000	JPY
Interest expenses ope cf	CurrentYearDuration	25422000	JPY
Decrease increase in notes and accounts receivable trade ope cf	Prior1YearDuration	251262000	JPY
Decrease increase in notes and accounts receivable trade ope cf	CurrentYearDuration	-352214000	JPY
Decrease increase in inventories ope cf	Prior1YearDuration	-1209577000	JPY
Decrease increase in inventories ope cf	CurrentYearDuration	297293000	JPY
Decrease increase in advance payments ope cf	Prior1YearDuration	266889000	JPY
Decrease increase in advance payments ope cf	CurrentYearDuration	-14043000	JPY
Increase decrease in notes and accounts payable trade ope cf	Prior1YearDuration	-273793000	JPY
Increase decrease in notes and accounts payable trade ope cf	CurrentYearDuration	-125944000	JPY
Increase decrease in accounts payable other ope cf	Prior1YearDuration	-215623000	JPY
Increase decrease in accounts payable other ope cf	CurrentYearDuration	429951000	JPY
Decrease increase in consumption taxes receivable payable ope cf	Prior1YearDuration	16704000	JPY
Decrease increase in consumption taxes receivable payable ope cf	CurrentYearDuration	58628000	JPY
Other net ope cf	Prior1YearDuration	292043000	JPY
Other net ope cf	CurrentYearDuration	-213858000	JPY
Subtotal ope cf	Prior1YearDuration	-2558088000	JPY
Subtotal ope cf	CurrentYearDuration	-1872677000	JPY
Interest and dividends income received ope cf inv cf	Prior1YearDuration	321000	JPY
Interest and dividends income received ope cf inv cf	CurrentYearDuration	575000	JPY
Interest expenses paid ope cf fin cf	Prior1YearDuration	-9439000	JPY
Interest expenses paid ope cf fin cf	CurrentYearDuration	-25494000	JPY
Income taxes paid ope cf	Prior1YearDuration	-5090000	JPY
Income taxes paid ope cf	CurrentYearDuration	-5158000	JPY
Net cash provided by used in operating activities	Prior1YearDuration	-2572295000	JPY
Net cash provided by used in operating activities	CurrentYearDuration	-1902755000	JPY
Purchase of property plant and equipment inv cf	Prior1YearDuration	-40378000	JPY
Purchase of property plant and equipment inv cf	CurrentYearDuration	-21964000	JPY
Purchase of intangible assets inv cf	Prior1YearDuration	-54126000	JPY
Purchase of intangible assets inv cf	CurrentYearDuration	-60088000	JPY
Proceeds from sales of investment securities inv cf	Prior1YearDuration	－	JPY
Proceeds from sales of investment securities inv cf	CurrentYearDuration	37920000	JPY
Other net inv cf	Prior1YearDuration	60000	JPY
Other net inv cf	CurrentYearDuration	-2764000	JPY
Net cash provided by used in investment activities	Prior1YearDuration	-94444000	JPY
Net cash provided by used in investment activities	CurrentYearDuration	-46895000	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
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