Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-19
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥144.0bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥147.7bn2023-01-01 → 2023-12-31Cons.Revenue IFRS
Revenue¥138.6bn2022-01-01 → 2022-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥104.9bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥84.4bn2020-01-01 → 2020-12-31dCons.Revenue IFRS (5-year summary)
Operating income¥4.5bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Operating income¥8.6bn2023-01-01 → 2023-12-31Cons.Operating profit loss IFRS
Profit before tax¥1.3bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥5.9bn2023-01-01 → 2023-12-31Cons.Profit loss before tax IFRS
Profit before tax¥6.5bn2022-01-01 → 2022-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥3.9bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.5bn2020-01-01 → 2020-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥590m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥5.1bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥5.1bn2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥2.6bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥828m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥434m2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Net income¥5.1bn2023-01-01 → 2023-12-31Cons.Profit loss IFRS
Total assets¥147.8bnat 2024-12-31Cons.Assets IFRS
Total assets¥142.8bnat 2023-12-31Cons.Assets IFRS
Total assets¥134.8bnat 2022-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥117.7bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥98.1bnat 2020-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥86.9bnat 2024-12-31Cons.Liabilities IFRS
Total liabilities¥85.5bnat 2023-12-31Cons.Liabilities IFRS
Net assets / equity¥60.9bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥57.3bnat 2023-12-31Cons.Equity IFRS
Net assets / equity¥48.9bnat 2022-12-31dCons.Equity IFRS
Equity (owners)¥58.6bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥55.1bnat 2023-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥46.8bnat 2022-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥38.3bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥33.0bnat 2020-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥4.3bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.1bnat 2023-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥2.9bnat 2022-12-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥4.2bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥5.2bnat 2020-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥14.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥18.3bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥10.6bn2022-01-01 → 2022-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥600m2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥9.1bn2020-01-01 → 2020-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥8.8bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥10.7bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥8.2bn2022-01-01 → 2022-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥6.7bn2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥6.7bn2020-01-01 → 2020-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥5.3bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥7.8bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥4.1bn2022-01-01 → 2022-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥4.8bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥447m2020-01-01 → 2020-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥17.962024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥167.462023-01-01 → 2023-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥187.542022-01-01 → 2022-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥96.682021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥30.52020-01-01 → 2020-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥17.82024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥164.712023-01-01 → 2023-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥185.482022-01-01 → 2022-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥96.682021-01-01 → 2021-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥30.462020-01-01 → 2020-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥1,774.64at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,687.39at 2023-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,722.08at 2022-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,409.82at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,213.75at 2020-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio39.7%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio38.6%at 2023-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio34.7%at 2022-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio32.6%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio33.6%at 2020-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE1.0%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE9.9%2023-01-01 → 2023-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE12.0%2022-01-01 → 2022-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE7.4%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE2.5%2020-01-01 → 2020-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees14,662at 2024-12-31Cons.Number of employees
Employees15,455at 2023-12-31Cons.Number of employees
Employees17,985at 2022-12-31dCons.Number of employees
Employees18,521at 2021-12-31dCons.Number of employees
Employees17,768at 2020-12-31dCons.Number of employees
Revenue¥1.4bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥3.8bn2023-01-01 → 2023-12-31StandaloneOperating revenue1
Revenue¥3.7bn2022-01-01 → 2022-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥1.5bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥3.4bn2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥638m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥2.8bn2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income−¥37m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.9bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥2.2bn2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥345m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.5bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥37m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥1.9bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥89m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥1.8bn2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥1.9bn2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥156m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥51.8bnat 2024-12-31StandaloneAssets
Total assets¥51.0bnat 2023-12-31StandaloneAssets
Total assets¥47.6bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥49.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥50.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥20.5bnat 2024-12-31StandaloneLiabilities
Total liabilities¥17.6bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥31.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥33.4bnat 2023-12-31StandaloneNet assets
Net assets / equity¥26.6bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥25.5bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥26.2bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥154mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥170mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-2.712024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.652023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.342022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.742021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.372020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥58.672023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥68.582022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥5.742021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥82.262020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥532024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥512023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥472022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥282021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥92020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥942.1at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,009.1at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥965.89at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥933.82at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥962.69at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio60.2%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.2%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.2%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-0.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE6.1%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE7.3%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.6%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE8.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued33,096,017at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued32,879,317at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued27,444,317at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued27,444,317at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued27,444,317at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)

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 · 33
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥6.9bn
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥6.9bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥193m
Asia Pacific Businessreportable segmentemployeesat 2024-12-3111952 pure
Asia Pacific Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥94.7bn
Asia Pacific Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥89.5bn
Asia Pacific Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥5.2bn
Asia Pacific Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥3.1bn
EU Businessreportable segmentemployeesat 2024-12-312616 pure
EU Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥56.2bn
EU Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥54.5bn
EU Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1.8bn
EU Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.7bn
—segment totalemployeesat 2024-12-3114568 pure
—segment totalrevenue2024-01-01 → 2024-12-31¥150.9bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥144.0bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥6.9bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥5.8bn
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥9.1bn
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥9.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥620m
Asia Pacific Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥95.7bn
Asia Pacific Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥88.4bn
Asia Pacific Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥7.3bn
Asia Pacific Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥5.4bn
EU Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥61.1bn
EU Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥59.3bn
EU Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥1.8bn
EU Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥4.0bn
—segment totalrevenue2023-01-01 → 2023-12-31¥156.8bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥147.7bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥9.1bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥9.4bn

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

All source rows · 1,586
ItemContextValueUnit
Trade and other payables cl IFRSCurrentYearInstant14960000000JPY
Interest bearing liabilities cl IFRSPrior1YearInstant23490000000JPY
Interest bearing liabilities cl IFRSCurrentYearInstant30964000000JPY
Current portion of long term debt cl IFRSPrior1YearInstant7856000000JPY
Current portion of long term debt cl IFRSCurrentYearInstant5459000000JPY
Lease liabilities cl IFRSPrior1YearInstant1087000000JPY
Lease liabilities cl IFRSCurrentYearInstant1264000000JPY
Provisions cl IFRSPrior1YearInstant909000000JPY
Provisions cl IFRSCurrentYearInstant2083000000JPY
Income taxes payable cl IFRSPrior1YearInstant716000000JPY
Income taxes payable cl IFRSCurrentYearInstant638000000JPY
Accrued expenses cl IFRSPrior1YearInstant3857000000JPY
Accrued expenses cl IFRSCurrentYearInstant3847000000JPY
Other current liabilities cl IFRSPrior1YearInstant2595000000JPY
Other current liabilities cl IFRSCurrentYearInstant2451000000JPY
Total current liabilities IFRSPrior1YearInstant55550000000JPY
Total current liabilities IFRSCurrentYearInstant61669000000JPY
Interest bearing liabilities ncl IFRSPrior1YearInstant20030000000JPY
Interest bearing liabilities ncl IFRSCurrentYearInstant16004000000JPY
Lease liabilities ncl IFRSPrior1YearInstant4735000000JPY
Lease liabilities ncl IFRSCurrentYearInstant4284000000JPY
Retirement benefit liability ncl IFRSPrior1YearInstant1581000000JPY
Retirement benefit liability ncl IFRSCurrentYearInstant1582000000JPY
Provisions ncl IFRSPrior1YearInstant21000000JPY
Provisions ncl IFRSCurrentYearInstant47000000JPY
Deferred tax liabilities IFRSPrior1YearInstant1411000000JPY
Deferred tax liabilities IFRSCurrentYearInstant966000000JPY
Other non current liabilities ncl IFRSPrior1YearInstant2143000000JPY
Other non current liabilities ncl IFRSCurrentYearInstant2297000000JPY
Non current labilities IFRSPrior1YearInstant29923000000JPY
Non current labilities IFRSCurrentYearInstant25181000000JPY
Liabilities IFRSPrior1YearInstant85473000000JPY
Liabilities IFRSCurrentYearInstant86851000000JPY
Share capital IFRSPrior1YearInstant13519000000JPY
Share capital IFRSCurrentYearInstant13624000000JPY
Capital surplus IFRSPrior1YearInstant13078000000JPY
Capital surplus IFRSCurrentYearInstant13179000000JPY
Retained earnings IFRSPrior1YearInstant21722000000JPY
Retained earnings IFRSCurrentYearInstant20315000000JPY
Share options equity IFRSPrior1YearInstant460000000JPY
Share options equity IFRSCurrentYearInstant130000000JPY
Treasury shares IFRSPrior1YearInstant-520000000JPY
Treasury shares IFRSCurrentYearInstant-98000000JPY
Accumulated other comprehensive income IFRSPrior1YearInstant6797000000JPY
Accumulated other comprehensive income IFRSCurrentYearInstant11497000000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant55056000000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant58648000000JPY
Non controlling interests IFRSPrior1YearInstant2255000000JPY
Non controlling interests IFRSCurrentYearInstant2266000000JPY
Equity IFRSPrior1YearInstant57312000000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2023-12-31pass rounding
balance sheet identityconsolidated 2024-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
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