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
Total assets (5-year summary)Prior2YearInstant665801000JPY
Total assets (5-year summary)Prior1YearInstant1024704000JPY
Total assets (5-year summary)CurrentYearInstant1275465000JPY
Net assets per share (5-year summary)Prior4YearInstant-38.26
Net assets per share (5-year summary)Prior3YearInstant-136.63
Net assets per share (5-year summary)Prior2YearInstant-130.99
Net assets per share (5-year summary)Prior1YearInstant15.31
Net assets per share (5-year summary)CurrentYearInstant81.06
Basic earnings loss per share (5-year summary)Prior4YearDuration-429.23
Basic earnings loss per share (5-year summary)Prior3YearDuration-175.46
Basic earnings loss per share (5-year summary)Prior2YearDuration-23.25
Basic earnings loss per share (5-year summary)Prior1YearDuration-2.72
Basic earnings loss per share (5-year summary)CurrentYearDuration62.67
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration53.59
Equity to asset ratio (5-year summary)Prior4YearInstant-0.124
Equity to asset ratio (5-year summary)Prior3YearInstant-0.834
Equity to asset ratio (5-year summary)Prior2YearInstant-0.725
Equity to asset ratio (5-year summary)Prior1YearInstant0.094
Equity to asset ratio (5-year summary)CurrentYearInstant0.408
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration1.293
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration8.1
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-384330000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-311231000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-126130000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-345339000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration197852000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-13754000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration69884000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration49193000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-26270000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-192411000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration111004000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration114975000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration72748000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration533111000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-99166000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant253198000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant126826000JPY

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