Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100VKEL (2025-04-04).

Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥29.0bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥24.9bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥22.8bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥19.3bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥21.7bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥1.9bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥1.3bn2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥2.0bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥1.4bn2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥737m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥472m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥408m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.1bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥1.5bn2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥1.5bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.0bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥452m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥297m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥357m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.5bn2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥1.0bn2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥23.3bnat 2024-12-31Cons.Assets
Total assets¥19.6bnat 2023-12-31Cons.Assets
Total assets¥17.3bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥16.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥15.3bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥9.7bnat 2024-12-31Cons.Liabilities
Total liabilities¥7.3bnat 2023-12-31Cons.Liabilities
Net assets / equity¥13.6bnat 2024-12-31Cons.Net assets
Net assets / equity¥12.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥11.2bnat 2022-12-31dCons.Net assets
Net assets / equity¥10.9bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥10.5bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥12.5bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥9.3bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥11.9bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥8.8bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥9.6bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥8.7bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥8.2bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3.5bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥655m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.3bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥537m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥447m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥3m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥93m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥204m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥16m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥250m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥464m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥330m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥255m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥192m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥438m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥142.12024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥99.972023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥442022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.052021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.252020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥140.752024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥97.842023-01-01 → 2023-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥43.022022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥28.272021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥34.12020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,281.33at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,178.38at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,092.02at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,059.8at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,032.68at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio58.4%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.6%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio64.6%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio68.6%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE11.6%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE8.8%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE4.1%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE2.8%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE3.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees520at 2024-12-31Cons.Number of employees
Employees509at 2023-12-31Cons.Number of employees
Employees531at 2022-12-31dCons.Number of employees
Employees570at 2021-12-31dCons.Number of employees
Employees598at 2020-12-31dCons.Number of employees
Revenue¥24.6bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥19.8bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥19.0bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥16.0bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥19.4bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.6bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥907m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥1.9bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.0bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥1.2bn2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥433m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥435m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.9bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥936m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥1.4bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥603m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥806m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥157m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥328m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥19.4bnat 2024-12-31StandaloneAssets
Total assets¥15.6bnat 2023-12-31StandaloneAssets
Total assets¥13.6bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥14.1bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥13.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥8.8bnat 2024-12-31StandaloneLiabilities
Total liabilities¥6.1bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥10.5bnat 2024-12-31StandaloneNet assets
Net assets / equity¥9.5bnat 2023-12-31StandaloneNet assets
Net assets / equity¥9.2bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥8.6bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥8.6bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥9.3bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥6.0bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥133.692024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥58.352023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.542022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.332021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.312020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥132.422024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥57.112023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.792022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.922021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥31.262020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥702024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥502023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥332022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥202020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥987.97at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥918.12at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥893.66at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥836.25at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥846.36at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio54.3%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.0%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.6%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.5%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE14.1%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE6.4%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE9.1%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE1.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE3.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued10,705,616at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,458,347at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,338,324at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,253,285at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,200,559at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees377at 2024-12-31StandaloneNumber of employees
Employees367at 2023-12-31StandaloneNumber of employees
Employees384at 2022-12-31dStandaloneNumber of employees
Employees410at 2021-12-31dStandaloneNumber of employees
Employees420at 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 · 1
SegmentItemPeriodValue
Commercial Space Creation Businessreportable segmentemployeesat 2024-12-31520 pure

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

All source rows · 1,421
ItemContextValueUnit
Settlement package received ope cfCurrentYearDuration-JPY
Net cash provided by used in operating activitiesPrior1YearDuration-655299000JPY
Net cash provided by used in operating activitiesCurrentYearDuration3528255000JPY
Payments into time deposits inv cfPrior1YearDuration-67510000JPY
Payments into time deposits inv cfCurrentYearDuration-70649000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration170000000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration70565000JPY
Purchase of short term and long term investment securities inv cfPrior1YearDuration-6520000JPY
Purchase of short term and long term investment securities inv cfCurrentYearDuration-6130000JPY
Proceeds from sales and redemption of investment securities inv cfPrior1YearDuration1667000JPY
Proceeds from sales and redemption of investment securities inv cfCurrentYearDuration168831000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-30159000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-125739000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration184654000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration16696000JPY
Purchase of intangible assets inv cfPrior1YearDuration-91966000JPY
Purchase of intangible assets inv cfCurrentYearDuration-13085000JPY
Decrease increase in short term loans receivable inv cfPrior1YearDuration132700000JPY
Decrease increase in short term loans receivable inv cfCurrentYearDuration-JPY
Purchase of investments in subsidiaries inv cfPrior1YearDuration-JPY
Purchase of investments in subsidiaries inv cfCurrentYearDuration-2378000JPY
Payments of long term loans receivable inv cfPrior1YearDuration-141820000JPY
Payments of long term loans receivable inv cfCurrentYearDuration-JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-32601000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-29580000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration882000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration7650000JPY
Payments for liquidation of subsidiaries and associates inv cfPrior1YearDuration-15485000JPY
Payments for liquidation of subsidiaries and associates inv cfCurrentYearDuration-1683000JPY
Other net inv cfPrior1YearDuration-10732000JPY
Other net inv cfCurrentYearDuration-11905000JPY
Net cash provided by used in investment activitiesPrior1YearDuration93106000JPY
Net cash provided by used in investment activitiesCurrentYearDuration2591000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration10416000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration57414000JPY
Purchase of treasury stock fin cfPrior1YearDuration-JPY
Purchase of treasury stock fin cfCurrentYearDuration-174000JPY
Repayments of lease obligations fin cfPrior1YearDuration-1419000JPY
Repayments of lease obligations fin cfCurrentYearDuration-1936000JPY
Cash dividends paid fin cfPrior1YearDuration-339231000JPY
Cash dividends paid fin cfCurrentYearDuration-519634000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-330234000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-464331000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration118095000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration95518000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-774331000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration3162033000JPY
Cash and cash equivalentsPrior2YearInstant9561307000JPY
Cash and cash equivalentsPrior1YearInstant8786976000JPY
Cash and cash equivalentsPrior1YearInstant8786976000JPY

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
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass
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