Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100X6V4 (2025-11-26).

Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥5.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥2.6bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥2.3bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥1.5bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥947m2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥110m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥501m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥39m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥496m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥346m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥136m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥148m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥46m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥523m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)−¥30m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥441m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥265m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥162m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥149m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥30m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥441m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥4.6bnat 2024-12-31Cons.Assets
Total assets¥1.7bnat 2023-12-31Cons.Assets
Total assets¥1.3bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥664mat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥374mat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥3.3bnat 2024-12-31Cons.Liabilities
Total liabilities¥618mat 2023-12-31Cons.Liabilities
Net assets / equity¥1.3bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.1bnat 2023-12-31Cons.Net assets
Net assets / equity¥655mat 2022-12-31dCons.Net assets
Net assets / equity¥247mat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity−¥2mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥914mat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥914mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥660mat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥423mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥189mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥271m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥178m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥377m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥202m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥120m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥91m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥260m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥21m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥642,0002020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥167m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥119m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥53m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥203m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-2.922024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥44.292023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥27.192022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥18.122021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-17.042020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥41.782023-01-01 → 2023-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.132022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥106.15at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥110.31at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥66.63at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥25.86at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-67.31at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio23.7%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.3%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.5%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio37.3%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE49.9%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE58.8%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE132.1%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees137at 2024-12-31Cons.Number of employees
Employees92at 2023-12-31Cons.Number of employees
Employees92at 2022-12-31dCons.Number of employees
Employees58at 2021-12-31dCons.Number of employees
Employees44at 2020-12-31dCons.Number of employees
Revenue¥725m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥568m2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥499m2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥343m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥304m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥29m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥165m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income−¥32m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥167m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥42m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥39m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥23m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥167m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥76m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥194m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥36m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥40m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥316,0002020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.6bnat 2024-12-31StandaloneAssets
Total assets¥1.4bnat 2023-12-31StandaloneAssets
Total assets¥1.1bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥823mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥722mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.5bnat 2024-12-31StandaloneLiabilities
Total liabilities¥417mat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2024-12-31StandaloneNet assets
Net assets / equity¥971mat 2023-12-31StandaloneNet assets
Net assets / equity¥758mat 2022-12-31dStandaloneNet assets
Net assets / equity¥579mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥451mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥462mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥555mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-7.512024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.472023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.732022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.472021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.042020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.372023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.452022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥87.66at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥96.03at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥77.1at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥60.53at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-15.71at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio25.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio71.8%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.5%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE22.5%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE5.5%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE7.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.1%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued10,329,300at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,107,300at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,835,300at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,566,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,395at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees22at 2024-12-31StandaloneNumber of employees
Employees20at 2023-12-31StandaloneNumber of employees
Employees22at 2022-12-31dStandaloneNumber of employees
Employees15at 2021-12-31dStandaloneNumber of employees
Employees13at 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 · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥116m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥55m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥55m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥853m
Digital Marketing Businessreportable segmentemployeesat 2024-12-314 pure
Digital Marketing Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥101m
Digital Marketing Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥47m
Digital Marketing Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥54m
Digital Marketing Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥16m
Medical Career Support Businessreportable segmentemployeesat 2024-12-317 pure
Medical Career Support Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥115m
Medical Career Support Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥115m
Medical Career Support Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥23m
Medical Work Shift Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥3m
Medical Work Shift Businessreportable segmentemployeesat 2024-12-3133 pure
Medical Work Shift Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.4bn
Medical Work Shift Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.4bn
Medical Work Shift Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥267m
Mental Health Solution Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥28m
Mental Health Solution Businessreportable segmentemployeesat 2024-12-3177 pure
Mental Health Solution Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.6bn
Mental Health Solution Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.6bn
Mental Health Solution Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1m
Mental Health Solution Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥658m
—segment totaldepreciation2024-01-01 → 2024-12-31¥32m
—segment totalemployeesat 2024-12-31121 pure
—segment totalrevenue2024-01-01 → 2024-12-31¥5.2bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥55m
—segment totalsegment profit2024-01-01 → 2024-12-31¥963m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥15m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥79m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥79m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥291m
Digital Marketing Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥0
Digital Marketing Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥142m
Digital Marketing Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥64m
Digital Marketing Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥78m
Digital Marketing Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥55m
Medical Career Support Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥371m
Medical Career Support Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥371m
Medical Career Support Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥210m
Mental Health Solution Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥19m
Mental Health Solution Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥2.2bn
Mental Health Solution Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.2bn
Mental Health Solution Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥850,000
Mental Health Solution Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥527m
—segment totaldepreciation2023-01-01 → 2023-12-31¥19m
—segment totalrevenue2023-01-01 → 2023-12-31¥2.7bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥2.6bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥79m
—segment totalsegment profit2023-01-01 → 2023-12-31¥792m
Digital Marketing Businessreportable segmentemployeesat 2024-12-314 pure
Mental Health Solution Businessreportable segmentemployeesat 2024-12-312 pure
—segment totalemployeesat 2024-12-316 pure

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

All source rows · 1,346
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant374447000JPY
Total assets (5-year summary)Prior3YearInstant663620000JPY
Total assets (5-year summary)Prior2YearInstant1296114000JPY
Total assets (5-year summary)Prior1YearInstant1733835000JPY
Total assets (5-year summary)CurrentYearInstant4625649000JPY
Net assets per share (5-year summary)Prior4YearInstant-67.31
Net assets per share (5-year summary)Prior3YearInstant25.86
Net assets per share (5-year summary)Prior2YearInstant66.63
Net assets per share (5-year summary)Prior1YearInstant110.31
Net assets per share (5-year summary)CurrentYearInstant106.15
Basic earnings loss per share (5-year summary)Prior4YearDuration-17.04
Basic earnings loss per share (5-year summary)Prior3YearDuration18.12
Basic earnings loss per share (5-year summary)Prior2YearDuration27.19
Basic earnings loss per share (5-year summary)Prior1YearDuration44.29
Basic earnings loss per share (5-year summary)CurrentYearDuration-2.92
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration25.13
Diluted earnings per share (5-year summary)Prior1YearDuration41.78
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant-
Equity to asset ratio (5-year summary)Prior3YearInstant0.373
Equity to asset ratio (5-year summary)Prior2YearInstant0.505
Equity to asset ratio (5-year summary)Prior1YearInstant0.643
Equity to asset ratio (5-year summary)CurrentYearInstant0.237
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration1.321
Rate of return on equity (5-year summary)Prior2YearDuration0.588
Rate of return on equity (5-year summary)Prior1YearDuration0.499
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration39.21
Price earnings ratio (5-year summary)Prior1YearDuration18.38
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-119724000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration202144000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration377490000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration177541000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration270515000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-642000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-20785000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-260331000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-90615000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-2146958000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration203129000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration53331000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration118852000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration167277000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration2079266000JPY

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 rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
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