Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 137
MetricValuePeriodScopeSource row
Revenue¥2.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥1.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥997m2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥902m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥1.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥417m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥49m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥389m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥11m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥221m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥493m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥993m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥421m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥11m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥398m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥13m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥83m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥555m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥400m2024-01-01 → 2024-12-31Cons.Profit loss
Net income−¥10m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥1.3bnat 2024-12-31Cons.Assets
Total assets¥1.0bnat 2023-12-31Cons.Assets
Total assets¥666mat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥567mat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥938mat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥707mat 2024-12-31Cons.Liabilities
Total liabilities¥882mat 2023-12-31Cons.Liabilities
Net assets / equity¥568mat 2024-12-31Cons.Net assets
Net assets / equity¥143mat 2023-12-31Cons.Net assets
Net assets / equity−¥442mat 2022-12-31dCons.Net assets
Net assets / equity−¥433mat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity−¥100mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥190mat 2024-12-31Cons.Cash and deposits
Cash and deposits¥284mat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥190mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥284mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥123mat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥127mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥253mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥198m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥345m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥126m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥311m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥384m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥192m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥26m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥49m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥70m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥14m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥99m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥533m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥73m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥115m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥111m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥62.672024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.722023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.252022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-175.462021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-429.232020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥53.592024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥81.06at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥15.31at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥-130.99at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-136.63at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-38.26at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio40.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio9.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio-72.5%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio-83.4%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio-12.4%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE129.3%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
Employees39at 2024-12-31Cons.Number of employees
Employees34at 2023-12-31Cons.Number of employees
Employees32at 2022-12-31dCons.Number of employees
Employees42at 2021-12-31dCons.Number of employees
Employees45at 2020-12-31dCons.Number of employees
Revenue¥2.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.3bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥962m2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥894m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥396m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥28m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥395m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥2m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥202m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥450m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥977m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥394m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥33m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥381m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥43m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥164m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥514m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥1.3bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.0bnat 2024-12-31StandaloneAssets
Total assets¥827mat 2023-12-31StandaloneAssets
Total assets¥525mat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥518mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥858mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥630mat 2024-12-31StandaloneLiabilities
Total liabilities¥827mat 2023-12-31StandaloneLiabilities
Net assets / equity¥405mat 2024-12-31StandaloneNet assets
Net assets / equity−¥662,000at 2023-12-31StandaloneNet assets
Net assets / equity−¥553mat 2022-12-31dStandaloneNet assets
Net assets / equity−¥462mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity−¥171mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥166mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥263mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥59.92024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.642023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-46.142022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-162.682021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-440.522020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥51.222024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥58.87at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-4.48at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-156.91at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-140.66at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-56.08at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio36.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-3.4%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-104.5%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-94.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-20.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE218.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
Shares issued6,412,500at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,302,500at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,682,500at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,463,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,051,300at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees39at 2024-12-31StandaloneNumber of employees
Employees34at 2023-12-31StandaloneNumber of employees
Employees32at 2022-12-31dStandaloneNumber of employees
Employees42at 2021-12-31dStandaloneNumber of employees
Employees45at 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
Otherother segmentscapex2024-01-01 → 2024-12-31¥24m
Otherother segmentsdepreciation2024-01-01 → 2024-12-31¥10m
Otherother segmentsrevenue2024-01-01 → 2024-12-31¥135m
Otherother segmentsrevenue external2024-01-01 → 2024-12-31¥132m
Otherother segmentsrevenue intersegment2024-01-01 → 2024-12-31¥3m
Otherother segmentssegment assetsat 2024-12-31¥257m
Otherother segmentssegment profit2024-01-01 → 2024-12-31¥20m
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31−¥3m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥2m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥19m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥19m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥666m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥182m
Segment Of MONOreportable segmentcapex2024-01-01 → 2024-12-31¥10m
Segment Of MONOreportable segmentdepreciation2024-01-01 → 2024-12-31¥5m
Segment Of MONOreportable segmentemployeesat 2024-12-3125 pure
Segment Of MONOreportable segmentrevenue2024-01-01 → 2024-12-31¥2.0bn
Segment Of MONOreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.0bn
Segment Of MONOreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥16m
Segment Of MONOreportable segmentsegment assetsat 2024-12-31¥352m
Segment Of MONOreportable segmentsegment profit2024-01-01 → 2024-12-31¥578m
—segment totalcapex2024-01-01 → 2024-12-31¥34m
—segment totaldepreciation2024-01-01 → 2024-12-31¥15m
—segment totalrevenue2024-01-01 → 2024-12-31¥2.1bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥2.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥19m
—segment totalsegment assetsat 2024-12-31¥610m
—segment totalsegment profit2024-01-01 → 2024-12-31¥598m
Otherother segmentscapex2023-01-01 → 2023-12-31¥10m
Otherother segmentsdepreciation2023-01-01 → 2023-12-31¥11m
Otherother segmentsrevenue2023-01-01 → 2023-12-31¥67m
Otherother segmentsrevenue external2023-01-01 → 2023-12-31¥65m
Otherother segmentsrevenue intersegment2023-01-01 → 2023-12-31¥3m
Otherother segmentssegment assetsat 2023-12-31¥415m
Otherother segmentssegment profit2023-01-01 → 2023-12-31¥22m
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31−¥42m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥2m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥3m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥345m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥603m
Segment Of MONOreportable segmentcapex2023-01-01 → 2023-12-31¥33m
Segment Of MONOreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Segment Of MONOreportable segmentrevenue2023-01-01 → 2023-12-31¥1.3bn
Segment Of MONOreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.3bn
Segment Of MONOreportable segmentsegment assetsat 2023-12-31¥265m
Segment Of MONOreportable segmentsegment profit2023-01-01 → 2023-12-31¥630m
—segment totalcapex2023-01-01 → 2023-12-31¥44m
—segment totaldepreciation2023-01-01 → 2023-12-31¥17m
—segment totalrevenue2023-01-01 → 2023-12-31¥1.3bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥1.3bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥3m
—segment totalsegment assetsat 2023-12-31¥680m
—segment totalsegment profit2023-01-01 → 2023-12-31¥651m
Segment Of MONOreportable segmentemployeesat 2024-12-3125 pure

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

All source rows · 1,529
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)監査法人 アリア
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)茂 木 秀 俊
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)山 中 康 之
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)インバウンドMD事業におけるOEM売上の収益認識
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人 アリア
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)茂 木 秀 俊
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)山 中 康 之
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)インバウンドMD事業におけるOEM売上の収益認識
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)連結財務諸表の監査報告書に記載されている監査上の主要な検討事項と同一内容であるため、記載を省略している。
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration1288995000JPY
Net sales (5-year summary)Prior3YearDuration902142000JPY
Net sales (5-year summary)Prior2YearDuration996843000JPY
Net sales (5-year summary)Prior1YearDuration1330928000JPY
Net sales (5-year summary)CurrentYearDuration2094946000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-993338000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-493389000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-220584000JPY
Ordinary income loss (5-year summary)Prior1YearDuration11187000JPY
Ordinary income loss (5-year summary)CurrentYearDuration389016000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-1255985000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-554756000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-82884000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-13465000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration398330000JPY
Comprehensive income (5-year summary)Prior4YearDuration-1245268000JPY
Comprehensive income (5-year summary)Prior3YearDuration-552576000JPY
Comprehensive income (5-year summary)Prior2YearDuration-81702000JPY
Comprehensive income (5-year summary)Prior1YearDuration-10340000JPY
Comprehensive income (5-year summary)CurrentYearDuration400334000JPY
Net assets (5-year summary)Prior4YearInstant-99875000JPY
Net assets (5-year summary)Prior3YearInstant-433387000JPY
Net assets (5-year summary)Prior2YearInstant-441820000JPY
Net assets (5-year summary)Prior1YearInstant142975000JPY
Net assets (5-year summary)CurrentYearInstant568354000JPY
Total assets (5-year summary)Prior4YearInstant938146000JPY
Total assets (5-year summary)Prior3YearInstant566851000JPY

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 rounding
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