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
Total assets (5-year summary)Prior3YearInstant16805568000JPY
Total assets (5-year summary)Prior2YearInstant17348934000JPY
Total assets (5-year summary)Prior1YearInstant19574887000JPY
Total assets (5-year summary)CurrentYearInstant23320200000JPY
Net assets per share (5-year summary)Prior4YearInstant1032.68
Net assets per share (5-year summary)Prior3YearInstant1059.80
Net assets per share (5-year summary)Prior2YearInstant1092.02
Net assets per share (5-year summary)Prior1YearInstant1178.38
Net assets per share (5-year summary)CurrentYearInstant1281.33
Basic earnings loss per share (5-year summary)Prior4YearDuration35.25
Basic earnings loss per share (5-year summary)Prior3YearDuration29.05
Basic earnings loss per share (5-year summary)Prior2YearDuration44.00
Basic earnings loss per share (5-year summary)Prior1YearDuration99.97
Basic earnings loss per share (5-year summary)CurrentYearDuration142.10
Diluted earnings per share (5-year summary)Prior4YearDuration34.10
Diluted earnings per share (5-year summary)Prior3YearDuration28.27
Diluted earnings per share (5-year summary)Prior2YearDuration43.02
Diluted earnings per share (5-year summary)Prior1YearDuration97.84
Diluted earnings per share (5-year summary)CurrentYearDuration140.75
Equity to asset ratio (5-year summary)Prior4YearInstant0.686
Equity to asset ratio (5-year summary)Prior3YearInstant0.646
Equity to asset ratio (5-year summary)Prior2YearInstant0.647
Equity to asset ratio (5-year summary)Prior1YearInstant0.626
Equity to asset ratio (5-year summary)CurrentYearInstant0.584
Rate of return on equity (5-year summary)Prior4YearDuration0.034
Rate of return on equity (5-year summary)Prior3YearDuration0.028
Rate of return on equity (5-year summary)Prior2YearDuration0.041
Rate of return on equity (5-year summary)Prior1YearDuration0.088
Rate of return on equity (5-year summary)CurrentYearDuration0.116
Price earnings ratio (5-year summary)Prior4YearDuration24.8
Price earnings ratio (5-year summary)Prior3YearDuration26.1
Price earnings ratio (5-year summary)Prior2YearDuration16.5
Price earnings ratio (5-year summary)Prior1YearDuration8.7
Price earnings ratio (5-year summary)CurrentYearDuration9.1
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration446957000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration536555000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration1280312000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-655299000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration3528255000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration250477000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration16142000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-204172000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration93106000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration2591000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-438347000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-192370000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-255343000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-330234000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-464331000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant8218501000JPY

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