Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-28

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 148

Metric	Value	Period	Scope	Source row
Revenue	¥80.1bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥74.8bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥64.4bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥54.6bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥51.2bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥4.4bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥3.5bn	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥4.2bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥4.0bn	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥3.6bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥2.4bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥707m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥4.0bn	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)	¥2.9bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥2.5bn	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥2.0bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥951m	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥17m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥2.8bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥2.4bn	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥75.1bn	at 2024-12-31	Cons.	Assets
Total assets	¥75.6bn	at 2023-12-31	Cons.	Assets
Total assets	¥67.8bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥66.6bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥62.0bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥59.1bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥59.7bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥16.0bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥15.9bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥12.7bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥12.3bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥12.5bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥12.2bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥14.4bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥12.2bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥14.4bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥10.4bn	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	¥14.5bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥6.7bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥1.8bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥2.2bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥4.7bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥3.1bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥2.5bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥3.5bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥203m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥8.4bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥3.3bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥6.5bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥5.6bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥3.9bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥1.5bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥7.5bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥58.92	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥50.94	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥41.54	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥18.91	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥0.36	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥329.85	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥307.67	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥254.68	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥226.91	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥222.4	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	20.5%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	20.4%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	18.1%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	16.4%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	18.1%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	18.7%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	18.1%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	17.2%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	8.6%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	0.2%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	3,576	at 2024-12-31	Cons.	Number of employees
Employees	3,222	at 2023-12-31	Cons.	Number of employees
Employees	2,889	at 2022-12-31^d	Cons.	Number of employees
Employees	2,771	at 2021-12-31^d	Cons.	Number of employees
Employees	2,795	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥3.3bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥4.5bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥1.3bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥1.9bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.1bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥1.3bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥2.9bn	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥1.1bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥3.0bn	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥76m	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥771m	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥936m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥932m	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥271m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥931m	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥265m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥134m	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥696m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥808m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥67.1bn	at 2024-12-31	Standalone	Assets
Total assets	¥67.7bn	at 2023-12-31	Standalone	Assets
Total assets	¥61.5bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥60.8bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥58.0bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥58.8bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥58.1bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥8.2bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥9.6bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥8.7bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥9.1bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥9.6bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥5.0bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥9.1bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥19.12	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥5.39	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥2.8	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥13.83	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥16.69	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥13	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥12	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥11	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥10.5	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥10	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥176.8	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥191.62	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥180.62	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥189.09	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥191.06	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	12.3%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	14.2%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	14.2%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	15.0%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	16.6%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	10.4%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	2.9%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	1.5%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	7.4%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	9.3%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	51,000,000	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	51,000,000	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	55,271,736	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	55,271,736	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	55,271,736	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	88	at 2024-12-31	Standalone	Number of employees
Employees	62	at 2023-12-31	Standalone	Number of employees
Employees	69	at 2022-12-31^d	Standalone	Number of employees
Employees	65	at 2021-12-31^d	Standalone	Number of employees
Employees	71	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 · 1,619

Item	Context	Value
Net assets per share (5-year summary)	Prior1YearInstant_NonConsolidatedMember	191.62
Net assets per share (5-year summary)	CurrentYearInstant_NonConsolidatedMember	176.80
Dividend paid per share (5-year summary)	Prior4YearDuration_NonConsolidatedMember	10.00
Dividend paid per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	10.50
Dividend paid per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	11.00
Dividend paid per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	12.00
Dividend paid per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	13.00
Interim dividend paid per share (5-year summary)	Prior4YearDuration_NonConsolidatedMember	7.50
Interim dividend paid per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	7.75
Interim dividend paid per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	8.25
Interim dividend paid per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	8.75
Interim dividend paid per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	9.75
Basic earnings loss per share (5-year summary)	Prior4YearDuration_NonConsolidatedMember	16.69
Basic earnings loss per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	13.83
Basic earnings loss per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	2.80
Basic earnings loss per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	5.39
Basic earnings loss per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	19.12
Diluted earnings per share (5-year summary)	Prior4YearDuration_NonConsolidatedMember	－
Diluted earnings per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	－
Diluted earnings per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	－
Diluted earnings per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	－
Diluted earnings per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	－
Equity to asset ratio (5-year summary)	Prior4YearInstant_NonConsolidatedMember	0.166
Equity to asset ratio (5-year summary)	Prior3YearInstant_NonConsolidatedMember	0.150
Equity to asset ratio (5-year summary)	Prior2YearInstant_NonConsolidatedMember	0.142
Equity to asset ratio (5-year summary)	Prior1YearInstant_NonConsolidatedMember	0.142
Equity to asset ratio (5-year summary)	CurrentYearInstant_NonConsolidatedMember	0.123
Rate of return on equity (5-year summary)	Prior4YearDuration_NonConsolidatedMember	0.093
Rate of return on equity (5-year summary)	Prior3YearDuration_NonConsolidatedMember	0.074
Rate of return on equity (5-year summary)	Prior2YearDuration_NonConsolidatedMember	0.015
Rate of return on equity (5-year summary)	Prior1YearDuration_NonConsolidatedMember	0.029
Rate of return on equity (5-year summary)	CurrentYearDuration_NonConsolidatedMember	0.104
Price earnings ratio (5-year summary)	Prior4YearDuration_NonConsolidatedMember	21.08
Price earnings ratio (5-year summary)	Prior3YearDuration_NonConsolidatedMember	24.00
Price earnings ratio (5-year summary)	Prior2YearDuration_NonConsolidatedMember	202.14
Price earnings ratio (5-year summary)	Prior1YearDuration_NonConsolidatedMember	109.28
Price earnings ratio (5-year summary)	CurrentYearDuration_NonConsolidatedMember	24.84
Payout ratio (5-year summary)	Prior4YearDuration_NonConsolidatedMember	0.5990
Payout ratio (5-year summary)	Prior3YearDuration_NonConsolidatedMember	0.7590
Payout ratio (5-year summary)	Prior2YearDuration_NonConsolidatedMember	3.9354
Payout ratio (5-year summary)	Prior1YearDuration_NonConsolidatedMember	2.2263
Payout ratio (5-year summary)	CurrentYearDuration_NonConsolidatedMember	0.6798
Number of employees	Prior4YearInstant_NonConsolidatedMember	71
Number of employees	Prior3YearInstant_NonConsolidatedMember	65
Number of employees	Prior2YearInstant_NonConsolidatedMember	69
Number of employees	Prior1YearInstant_NonConsolidatedMember	62
Number of employees	CurrentYearInstant_NonConsolidatedMember	88
Total shareholder return	Prior4YearInstant_NonConsolidatedMember	0.992
Total shareholder return	Prior3YearInstant_NonConsolidatedMember	0.966
Total shareholder return	Prior2YearInstant_NonConsolidatedMember	1.634

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 rounding
balance sheet identity	consolidated 2024-12-31	pass
balance sheet identity	non_consolidated 2023-12-31	pass rounding
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