Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥3.9bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.8bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥4.4bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥3.7bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥3.7bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥158m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥91m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥221m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥151m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥512m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥377m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥156m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥221m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥151m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥122m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥68m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥294m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥219m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥60m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥125m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥77m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥6.0bnat 2024-12-31Cons.Assets
Total assets¥5.6bnat 2023-12-31Cons.Assets
Total assets¥5.7bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥5.4bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥5.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.8bnat 2024-12-31Cons.Liabilities
Total liabilities¥2.5bnat 2023-12-31Cons.Liabilities
Net assets / equity¥3.2bnat 2024-12-31Cons.Net assets
Net assets / equity¥3.1bnat 2023-12-31Cons.Net assets
Net assets / equity¥3.1bnat 2022-12-31dCons.Net assets
Net assets / equity¥2.9bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.9bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.8bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥2.8bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.5bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥209m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥89m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥412m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥340m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥493m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥120m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥135m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥81m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥52m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥118m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥180m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥139m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥63m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥210m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥12.832024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.22023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥30.922022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.042021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.362020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥335.77at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥323.54at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥320.49at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥294.62at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥271.48at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio52.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio55.0%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.1%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio52.2%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE3.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE2.2%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE10.1%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE8.1%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE2.3%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees245at 2024-12-31Cons.Number of employees
Employees250at 2023-12-31Cons.Number of employees
Employees241at 2022-12-31dCons.Number of employees
Employees239at 2021-12-31dCons.Number of employees
Employees244at 2020-12-31dCons.Number of employees
Revenue¥3.3bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.1bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.2bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.0bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥147m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥55m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥279m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥222m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥351m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥321m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥121m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥279m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥222m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥191m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥158m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥241m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥211m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥59m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.3bnat 2024-12-31StandaloneAssets
Total assets¥5.1bnat 2023-12-31StandaloneAssets
Total assets¥5.1bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.8bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2024-12-31StandaloneLiabilities
Total liabilities¥2.3bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.8bnat 2023-12-31StandaloneNet assets
Net assets / equity¥2.7bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥2.5bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.3bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.3bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥20.152024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.582023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.372022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.232021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.182020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥132022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥72020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥308.29at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥292.62at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥283.28at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥267.3at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥247.05at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio55.3%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.0%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.9%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.4%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.3%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.7%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE5.8%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE9.2%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE8.6%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE2.5%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,801,549at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,801,549at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,801,549at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,801,549at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,801,549at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees211at 2024-12-31StandaloneNumber of employees
Employees212at 2023-12-31StandaloneNumber of employees
Employees207at 2022-12-31dStandaloneNumber of employees
Employees205at 2021-12-31dStandaloneNumber of employees
Employees210at 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 · 54
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-01-01 → 2024-12-31¥6m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-12-31¥1.2bn
CADCAM System Etc Businessreportable segmentcapex2024-01-01 → 2024-12-31¥25m
CADCAM System Etc Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥44m
CADCAM System Etc Businessreportable segmentemployeesat 2024-12-31239 pure
CADCAM System Etc Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥3.5bn
CADCAM System Etc Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.5bn
CADCAM System Etc Businessreportable segmentsegment assetsat 2024-12-31¥4.3bn
CADCAM System Etc Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥162m
Mold Manufacturing Businessreportable segmentcapex2024-01-01 → 2024-12-31¥385,000
Mold Manufacturing Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥18m
Mold Manufacturing Businessreportable segmentemployeesat 2024-12-316 pure
Mold Manufacturing Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥449m
Mold Manufacturing Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥449m
Mold Manufacturing Businessreportable segmentsegment assetsat 2024-12-31¥567m
Mold Manufacturing Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥4m
—segment totalcapex2024-01-01 → 2024-12-31¥25m
—segment totaldepreciation2024-01-01 → 2024-12-31¥61m
—segment totalrevenue2024-01-01 → 2024-12-31¥3.9bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥3.9bn
—segment totalsegment assetsat 2024-12-31¥4.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥158m
Total Of Reportable Segments And Otherssegment totalcapex2024-01-01 → 2024-12-31¥25m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-01-01 → 2024-12-31¥67m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥3.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥3.9bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-12-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥158m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-01-01 → 2023-12-31¥6m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2023-12-31¥1.1bn
CADCAM System Etc Businessreportable segmentcapex2023-01-01 → 2023-12-31¥32m
CADCAM System Etc Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥48m
CADCAM System Etc Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥3.3bn
CADCAM System Etc Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥3.3bn
CADCAM System Etc Businessreportable segmentsegment assetsat 2023-12-31¥4.1bn
CADCAM System Etc Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥75m
Mold Manufacturing Businessreportable segmentcapex2023-01-01 → 2023-12-31¥231,000
Mold Manufacturing Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥15m
Mold Manufacturing Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥485m
Mold Manufacturing Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥485m
Mold Manufacturing Businessreportable segmentsegment assetsat 2023-12-31¥341m
Mold Manufacturing Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥16m
—segment totalcapex2023-01-01 → 2023-12-31¥32m
—segment totaldepreciation2023-01-01 → 2023-12-31¥64m
—segment totalrevenue2023-01-01 → 2023-12-31¥3.8bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥3.8bn
—segment totalsegment assetsat 2023-12-31¥4.5bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥91m
Total Of Reportable Segments And Otherssegment totalcapex2023-01-01 → 2023-12-31¥32m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-01-01 → 2023-12-31¥70m
Total Of Reportable Segments And Otherssegment totalrevenue2023-01-01 → 2023-12-31¥3.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-01-01 → 2023-12-31¥3.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-12-31¥5.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-01-01 → 2023-12-31¥91m

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

All source rows · 1,334
ItemContextValueUnit
Property plant and equipmentPrior1YearInstant355417000JPY
Property plant and equipmentCurrentYearInstant330070000JPY
SoftwarePrior1YearInstant18228000JPY
SoftwareCurrentYearInstant8724000JPY
Other iaPrior1YearInstant7508000JPY
Other iaCurrentYearInstant7508000JPY
Intangible assetsPrior1YearInstant25736000JPY
Intangible assetsCurrentYearInstant16232000JPY
Investment securitiesPrior1YearInstant249747000JPY
Investment securitiesCurrentYearInstant320212000JPY
Deferred tax assetsPrior1YearInstant344727000JPY
Deferred tax assetsCurrentYearInstant328160000JPY
Real estate for investment netPrior1YearInstant358543000JPY
Real estate for investment netCurrentYearInstant352585000JPY
Insurance fundsPrior1YearInstant557159000JPY
Insurance fundsCurrentYearInstant618987000JPY
Other ioaPrior1YearInstant151646000JPY
Other ioaCurrentYearInstant150803000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-4537000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-2944000JPY
Investments and other assetsPrior1YearInstant1657287000JPY
Investments and other assetsCurrentYearInstant1767804000JPY
Noncurrent assetsPrior1YearInstant2038442000JPY
Noncurrent assetsCurrentYearInstant2114107000JPY
AssetsPrior1YearInstant5584231000JPY
AssetsCurrentYearInstant6047684000JPY
Accounts payable tradePrior1YearInstant49153000JPY
Accounts payable tradeCurrentYearInstant73719000JPY
Income taxes payablePrior1YearInstant13660000JPY
Income taxes payableCurrentYearInstant66496000JPY
Contract liabilitiesPrior1YearInstant794533000JPY
Contract liabilitiesCurrentYearInstant1054042000JPY
Other clPrior1YearInstant219133000JPY
Other clCurrentYearInstant226734000JPY
Current liabilitiesPrior1YearInstant1076481000JPY
Current liabilitiesCurrentYearInstant1420992000JPY
Provision for share based remuneration for directors and other officers nclPrior1YearInstant24800000JPY
Provision for share based remuneration for directors and other officers nclCurrentYearInstant30146000JPY
Net defined benefit liabilityPrior1YearInstant1117934000JPY
Net defined benefit liabilityCurrentYearInstant1136082000JPY
Other nclPrior1YearInstant238735000JPY
Other nclCurrentYearInstant228803000JPY
Noncurrent liabilitiesPrior1YearInstant1381470000JPY
Noncurrent liabilitiesCurrentYearInstant1395031000JPY
LiabilitiesPrior1YearInstant2457952000JPY
LiabilitiesCurrentYearInstant2816024000JPY
Capital stockPrior1YearInstant500000000JPY
Capital stockCurrentYearInstant500000000JPY
Capital surplusPrior1YearInstant125000000JPY
Capital surplusCurrentYearInstant125518000JPY

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