Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-27

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 152

Metric	Value	Period	Scope	Source row
Revenue	¥31.1bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥21.8bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥18.0bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥14.1bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥17.7bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥12.1bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥5.5bn	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥11.6bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥3.7bn	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥5.9bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥4.7bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥6.1bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥11.6bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥3.7bn	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥8.1bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥2.4bn	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥4.4bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥2.9bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥3.8bn	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥8.0bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥2.3bn	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥244.9bn	at 2024-12-31	Cons.	Assets
Total assets	¥211.8bn	at 2023-12-31	Cons.	Assets
Total assets	¥175.9bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥101.8bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥112.2bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥177.2bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥162.9bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥67.7bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥48.8bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥46.8bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥41.7bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥39.1bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥51.6bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥28.3bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥51.5bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥28.2bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥20.8bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥12.2bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥21.4bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	−¥10.1bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥18.1bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥48.9bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥24.1bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥24.0bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	¥13.5bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥3.9bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥9.3bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥18.2bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥1.7bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥19.4bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥21.3bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥66.6bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥15.4bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥37.1bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥133.19	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥39.03	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥73	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥48.4	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥63.7	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥48.34	2021-01-01 → 2021-12-31^d	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥63.44	2020-01-01 → 2020-12-31^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥1,105.22	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥791.33	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥757.46	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥687.54	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥645.26	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	27.3%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	22.6%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	26.0%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	40.8%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	34.7%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	14.0%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	5.0%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	10.1%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	7.3%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	10.2%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	297	at 2024-12-31	Cons.	Number of employees
Employees	252	at 2023-12-31	Cons.	Number of employees
Employees	238	at 2022-12-31^d	Cons.	Number of employees
Employees	214	at 2021-12-31^d	Cons.	Number of employees
Employees	194	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥8.7bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥5.4bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥10.3bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥5.4bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥5.4bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥3.4bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥1.3bn	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥5.3bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥3.1bn	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥4.6bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥4.6bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥3.9bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥5.3bn	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	¥3.3bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥2.1bn	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥3.5bn	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥3.6bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥2.8bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥91.9bn	at 2024-12-31	Standalone	Assets
Total assets	¥88.8bn	at 2023-12-31	Standalone	Assets
Total assets	¥70.3bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥65.5bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥60.2bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥38.0bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥47.2bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥53.9bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥41.5bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥40.3bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥37.8bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥35.1bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥26.7bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥7.0bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥54.02	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥35.48	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥58.23	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥59.61	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥46.56	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥59.53	2021-01-01 → 2021-12-31^d	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥46.36	2020-01-01 → 2020-12-31^d	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥27	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥32	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥32	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥32	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥32	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥890.98	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥686.5	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥666.23	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥625.12	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥582.29	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	58.7%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	46.8%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	57.3%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	57.7%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	58.3%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	6.8%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	5.2%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	9.0%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	9.9%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	8.2%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	61,022,353	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	30,781,400	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	30,731,200	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	30,731,200	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	30,590,200	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	198	at 2024-12-31	Standalone	Number of employees
Employees	164	at 2023-12-31	Standalone	Number of employees
Employees	159	at 2022-12-31^d	Standalone	Number of employees
Employees	154	at 2021-12-31^d	Standalone	Number of employees
Employees	144	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 · 1,353

Item	Context	Value	Unit
Number of shares held shares less than one unit	CurrentYearInstant_OrdinaryShareMember	21453
Percentage of shareholdings national and local governments	CurrentYearInstant_OrdinaryShareMember	－
Percentage of shareholdings financial institutions	CurrentYearInstant_OrdinaryShareMember	0.16937
Percentage of shareholdings financial service providers	CurrentYearInstant_OrdinaryShareMember	0.03408
Percentage of shareholdings other corporations	CurrentYearInstant_OrdinaryShareMember	0.37154
Percentage of shareholdings foreigners other than individuals	CurrentYearInstant_OrdinaryShareMember	0.03556
Percentage of shareholdings foreign individuals	CurrentYearInstant_OrdinaryShareMember	0.00136
Percentage of shareholdings individuals and others	CurrentYearInstant_OrdinaryShareMember	0.38804
Number of shares held	CurrentYearInstant_No1MajorShareholdersMember	21675000
Shareholding ratio	CurrentYearInstant_No1MajorShareholdersMember	0.3584
Number of shares held	CurrentYearInstant_No2MajorShareholdersMember	6875000
Shareholding ratio	CurrentYearInstant_No2MajorShareholdersMember	0.1137
Number of shares held	CurrentYearInstant_No3MajorShareholdersMember	6806800
Shareholding ratio	CurrentYearInstant_No3MajorShareholdersMember	0.1125
Number of shares held	CurrentYearInstant_No4MajorShareholdersMember	3335200
Shareholding ratio	CurrentYearInstant_No4MajorShareholdersMember	0.0551
Number of shares held	CurrentYearInstant_No5MajorShareholdersMember	630000
Shareholding ratio	CurrentYearInstant_No5MajorShareholdersMember	0.0104
Number of shares held	CurrentYearInstant_No6MajorShareholdersMember	450900
Shareholding ratio	CurrentYearInstant_No6MajorShareholdersMember	0.0075
Number of shares held	CurrentYearInstant_No7MajorShareholdersMember	439448
Shareholding ratio	CurrentYearInstant_No7MajorShareholdersMember	0.0073
Number of shares held	CurrentYearInstant_No8MajorShareholdersMember	403567
Shareholding ratio	CurrentYearInstant_No8MajorShareholdersMember	0.0067
Number of shares held	CurrentYearInstant_No9MajorShareholdersMember	400000
Shareholding ratio	CurrentYearInstant_No9MajorShareholdersMember	0.0066
Number of shares held	CurrentYearInstant_No10MajorShareholdersMember	343500
Shareholding ratio	CurrentYearInstant_No10MajorShareholdersMember	0.0057
Number of shares held	CurrentYearInstant	41359415
Shareholding ratio	CurrentYearInstant	0.6838
Number of shares issued shares voting rights	CurrentYearInstant_SharesWithNoVotingRightsMember	－
Number of shares issued shares voting rights	CurrentYearInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember	－
Number of shares issued shares voting rights	CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember	－
Number of voting rights issued shares voting rights	CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember	－
Number of shares issued shares voting rights	CurrentYearInstant_OrdinarySharesTreasurySharesSharesWithFullVotingRightsTreasurySharesEtcMember	540700
Number of shares issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember	60460200
Number of voting rights issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember	604602
Number of shares issued shares voting rights	CurrentYearInstant_OrdinarySharesSharesLessThanOneUnitMember	21453
Number of shares issued shares voting rights	CurrentYearInstant	61022353
Number of voting rights issued shares voting rights	CurrentYearInstant	604602
Number of shares held in own name treasury shares etc	CurrentYearInstant_Row1Member	540700
Number of shares held in others names treasury shares etc	CurrentYearInstant_Row1Member	－
Total number of shares held treasury shares etc	CurrentYearInstant_Row1Member	540700
Shareholding ratio treasury shares etc	CurrentYearInstant_Row1Member	0.0089
Number of shares held in own name treasury shares etc	CurrentYearInstant	540700
Number of shares held in others names treasury shares etc	CurrentYearInstant	－
Total number of shares held treasury shares etc	CurrentYearInstant	540700
Shareholding ratio treasury shares etc	CurrentYearInstant	0.0089
Total amount of dividends dividends of surplus	FilingDateInstant_Row1Member	725000000	JPY
Dividend per share dividends of surplus	FilingDateInstant_Row1Member	12.0

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
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