Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-26

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 148

Metric	Value	Period	Scope	Source row
Revenue	¥33.9bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥33.0bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥27.5bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥32.6bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥28.2bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥2.7bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥2.4bn	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥2.8bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥2.5bn	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥1.0bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥2.1bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥1.3bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥3.2bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥2.6bn	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥2.2bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥1.9bn	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥750m	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥1.4bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥913m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥2.0bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥1.8bn	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥36.9bn	at 2024-12-31	Cons.	Assets
Total assets	¥35.4bn	at 2023-12-31	Cons.	Assets
Total assets	¥33.0bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥35.3bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥34.1bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥9.6bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥8.6bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥27.2bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥26.8bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥25.6bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥26.3bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥26.1bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥18.6bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥17.1bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥10.2bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥8.3bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥6.8bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥7.0bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥6.3bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥4.1bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥2.2bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥586m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥2.6bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥577m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥572m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥191m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥1.9bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥446m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥823m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥1.9bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥891m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥1.5bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥1.6bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥1.6bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥430.29	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥380.66	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥149.03	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥279.36	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥181.33	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥5,142	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥5,056.98	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥4,798.29	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥4,927.82	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥4,915.9	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	69.9%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	71.5%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	73.0%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	70.3%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	72.6%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	8.4%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	7.7%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	3.1%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	5.7%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	3.7%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	633	at 2024-12-31	Cons.	Number of employees
Employees	612	at 2023-12-31	Cons.	Number of employees
Employees	607	at 2022-12-31^d	Cons.	Number of employees
Employees	619	at 2021-12-31^d	Cons.	Number of employees
Employees	594	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥31.5bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥30.9bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥25.6bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥29.5bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥25.4bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥2.8bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥2.6bn	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥2.9bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥2.6bn	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥1.1bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.9bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.2bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥3.2bn	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥2.7bn	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥2.2bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥1.9bn	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥790m	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥1.3bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥893m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥32.2bn	at 2024-12-31	Standalone	Assets
Total assets	¥30.6bn	at 2023-12-31	Standalone	Assets
Total assets	¥28.5bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥30.8bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥30.0bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥8.6bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥7.4bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥23.6bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥23.2bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥22.1bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥22.8bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥23.1bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥15.1bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥13.6bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥439.8	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥383.28	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥156.86	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥264.53	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥177.41	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥216	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥381	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥150	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥280	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥300	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥4,709.91	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥4,642.51	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥4,397.32	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥4,539.27	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥4,583.18	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	73.3%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	75.8%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	77.5%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	74.2%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	76.9%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	9.4%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	8.5%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	3.5%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	5.8%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	3.8%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	5,068,000	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,068,000	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,068,000	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,068,000	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,068,000	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	440	at 2024-12-31	Standalone	Number of employees
Employees	427	at 2023-12-31	Standalone	Number of employees
Employees	426	at 2022-12-31^d	Standalone	Number of employees
Employees	425	at 2021-12-31^d	Standalone	Number of employees
Employees	409	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 · 1,537

Item	Context	Value	Unit
Purchase of property plant and equipment inv cf	CurrentYearDuration	-167952000	JPY
Proceeds from sales of property plant and equipment inv cf	Prior1YearDuration	10000	JPY
Proceeds from sales of property plant and equipment inv cf	CurrentYearDuration	774000	JPY
Payments for retirement of noncurrent assets inv cf	Prior1YearDuration	-2100000	JPY
Payments for retirement of noncurrent assets inv cf	CurrentYearDuration	－	JPY
Purchase of intangible assets inv cf	Prior1YearDuration	-112637000	JPY
Purchase of intangible assets inv cf	CurrentYearDuration	-198527000	JPY
Decrease increase in time deposits inv cf	Prior1YearDuration	297449000	JPY
Decrease increase in time deposits inv cf	CurrentYearDuration	351129000	JPY
Cash out for long term deposit inv cf	Prior1YearDuration	－	JPY
Cash out for long term deposit inv cf	CurrentYearDuration	-1000000000	JPY
Purchase of investment securities inv cf	Prior1YearDuration	-13062000	JPY
Purchase of investment securities inv cf	CurrentYearDuration	-11182000	JPY
Payments of loans receivable inv cf	Prior1YearDuration	-56732000	JPY
Payments of loans receivable inv cf	CurrentYearDuration	－	JPY
Collection of loans receivable inv cf	Prior1YearDuration	13654000	JPY
Collection of loans receivable inv cf	CurrentYearDuration	13764000	JPY
Proceeds from sales and redemption of investment securities inv cf	Prior1YearDuration	169168000	JPY
Proceeds from sales and redemption of investment securities inv cf	CurrentYearDuration	441526000	JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf	Prior1YearDuration	-23893000	JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf	CurrentYearDuration	－	JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf	Prior1YearDuration	68108000	JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf	CurrentYearDuration	－	JPY
Decrease increase in guarantee deposits inv cf	Prior1YearDuration	-4821000	JPY
Decrease increase in guarantee deposits inv cf	CurrentYearDuration	-1827000	JPY
Proceeds from sales of golf club memberships inv cf	Prior1YearDuration	14000000	JPY
Proceeds from sales of golf club memberships inv cf	CurrentYearDuration	－	JPY
Net cash provided by used in investment activities	Prior1YearDuration	191464000	JPY
Net cash provided by used in investment activities	CurrentYearDuration	-572294000	JPY
Purchase of treasury stock fin cf	Prior1YearDuration	-128562000	JPY
Purchase of treasury stock fin cf	CurrentYearDuration	－	JPY
Proceeds from sales of treasury stock fin cf	Prior1YearDuration	－	JPY
Proceeds from sales of treasury stock fin cf	CurrentYearDuration	21867000	JPY
Cash dividends paid fin cf	Prior1YearDuration	-762012000	JPY
Cash dividends paid fin cf	CurrentYearDuration	-1926214000	JPY
Net cash provided by used in financing activities	Prior1YearDuration	-890575000	JPY
Net cash provided by used in financing activities	CurrentYearDuration	-1904346000	JPY
Effect of exchange rate change on cash and cash equivalents	Prior1YearDuration	51344000	JPY
Effect of exchange rate change on cash and cash equivalents	CurrentYearDuration	169220000	JPY
Net increase decrease in cash and cash equivalents	Prior1YearDuration	1571795000	JPY
Net increase decrease in cash and cash equivalents	CurrentYearDuration	1832244000	JPY
Cash and cash equivalents	Prior2YearInstant	6774916000	JPY
Cash and cash equivalents	Prior1YearInstant	8346711000	JPY
Cash and cash equivalents	Prior1YearInstant	8346711000	JPY
Cash and cash equivalents	CurrentYearInstant	10178956000	JPY
Number of consolidated subsidiaries	CurrentYearInstant	4
Notes receivable trade	Prior1YearInstant	291992000	JPY
Notes receivable trade	CurrentYearInstant	269488000	JPY
Accounts receivable trade	Prior1YearInstant	4584572000	JPY
Accounts receivable trade	CurrentYearInstant	3971520000	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 rounding
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