Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-31

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 141

Metric	Value	Period	Scope	Source row
Revenue	¥10.7bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥7.7bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥4.4bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥1.6bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥562m	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥1.7bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥604m	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥1.8bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥634m	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	−¥1.2bn	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥1.9bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥1.9bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥1.6bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥474m	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥2.1bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥572m	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥1.2bn	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥2.2bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥1.9bn	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥2.1bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥570m	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥18.9bn	at 2024-12-31	Cons.	Assets
Total assets	¥8.8bn	at 2023-12-31	Cons.	Assets
Total assets	¥6.0bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥5.7bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥3.6bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥13.5bn	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥5.7bn	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥5.4bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥3.1bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥2.4bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥3.7bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥1.7bn	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥9.2bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥4.8bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥9.1bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥4.4bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.0bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.0bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.2bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥3.9bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥2.4bn	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥830m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥1.5bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥1.3bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥4.7bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥959m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥1.3bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥725m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥1.1bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥5.1bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥885m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥1.1bn	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥4.0bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥3.3bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥217.83	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥61.5	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-138.53	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-286.53	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-299.14	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥200.63	2024-01-01 → 2024-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥59.13	2023-01-01 → 2023-12-31	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥559.69	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥328	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥262.9	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥-1,519.43	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥-953.64	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	28.1%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	35.1%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	40.5%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	64.5%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	46.5%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	49.1%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	20.8%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
Employees	289	at 2024-12-31	Cons.	Number of employees
Employees	221	at 2023-12-31	Cons.	Number of employees
Employees	196	at 2022-12-31^d	Cons.	Number of employees
Employees	153	at 2021-12-31^d	Cons.	Number of employees
Employees	130	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥8.5bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥6.2bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥3.4bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥993m	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥290m	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥1.4bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥334m	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥1.8bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥581m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	−¥1.7bn	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥2.2bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥1.8bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥1.6bn	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥372m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥2.0bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥476m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	−¥1.7bn	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥2.4bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥1.8bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥15.4bn	at 2024-12-31	Standalone	Assets
Total assets	¥7.1bn	at 2023-12-31	Standalone	Assets
Total assets	¥5.3bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥5.4bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥3.6bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥10.2bn	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥4.0bn	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥5.2bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥3.0bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥2.4bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥3.9bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.0bn	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥6.0bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥3.1bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥216.49	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥51.18	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-190.37	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-317.1	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-283.9	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥199.4	2024-01-01 → 2024-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥49.22	2023-01-01 → 2023-12-31	Standalone	Diluted earnings per share (5-year summary)
Net assets per share	¥551.26	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥322.95	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥260.84	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥-1,468.93	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥-867.15	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	34.0%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	42.8%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	45.7%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	71.4%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	55.4%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	49.6%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	17.5%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
Shares issued	9,502,875	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,379,775	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,846,620	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	162,536	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	162,536	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	122	at 2024-12-31	Standalone	Number of employees
Employees	111	at 2023-12-31	Standalone	Number of employees
Employees	98	at 2022-12-31^d	Standalone	Number of employees
Employees	67	at 2021-12-31^d	Standalone	Number of employees
Employees	45	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 · 1,401

Item	Context	Value	Unit
Capital reduction	Prior1YearDuration	－	JPY
Deficit disposition	Prior1YearDuration	－	JPY
Net changes of items other than shareholders equity	Prior1YearDuration_ForeignCurrencyTranslationAdjustmentMember	-66006000	JPY
Net changes of items other than shareholders equity	Prior1YearDuration_ValuationAndTranslationAdjustmentsMember	-66006000	JPY
Net changes of items other than shareholders equity	Prior1YearDuration_SubscriptionRightsToSharesMember	-438000	JPY
Net changes of items other than shareholders equity	Prior1YearDuration_NonControllingInterestsMember	-5029000	JPY
Net changes of items other than shareholders equity	Prior1YearDuration	-71474000	JPY
Total changes of items during the period	Prior1YearDuration_ForeignCurrencyTranslationAdjustmentMember	-66006000	JPY
Total changes of items during the period	Prior1YearDuration_ValuationAndTranslationAdjustmentsMember	-66006000	JPY
Total changes of items during the period	Prior1YearDuration_SubscriptionRightsToSharesMember	-438000	JPY
Total changes of items during the period	Prior1YearDuration_NonControllingInterestsMember	-5029000	JPY
Total changes of items during the period	Prior1YearDuration	643718000	JPY
Net assets	Prior1YearInstant_ForeignCurrencyTranslationAdjustmentMember	-356815000	JPY
Net assets	Prior1YearInstant_ValuationAndTranslationAdjustmentsMember	-356815000	JPY
Net assets	Prior1YearInstant_SubscriptionRightsToSharesMember	4954000	JPY
Net assets	Prior1YearInstant_NonControllingInterestsMember	－	JPY
Net assets	Prior1YearInstant	3081529000	JPY
Net assets	Prior1YearInstant_CapitalStockMember	291210000	JPY
Net assets	Prior1YearInstant_CapitalSurplusMember	6078472000	JPY
Net assets	Prior1YearInstant_RetainedEarningsMember	-2936109000	JPY
Net assets	Prior1YearInstant_TreasuryStockMember	-182000	JPY
Net assets	Prior1YearInstant_ShareholdersEquityMember	3433390000	JPY
Issuance of new shares	CurrentYearDuration_ShareholdersEquityMember	－	JPY
Issuance of new sharesexercise of subscription rights to shares	CurrentYearDuration_CapitalStockMember	80548000	JPY
Issuance of new sharesexercise of subscription rights to shares	CurrentYearDuration_CapitalSurplusMember	80548000	JPY
Issuance of new sharesexercise of subscription rights to shares	CurrentYearDuration_ShareholdersEquityMember	161097000	JPY
Profit loss attributable to owners of parent	CurrentYearDuration_RetainedEarningsMember	2061074000	JPY
Profit loss attributable to owners of parent	CurrentYearDuration_ShareholdersEquityMember	2061074000	JPY
Additional purchase of shares of consolidated subsidiaries	CurrentYearDuration_CapitalSurplusMember	-31201000	JPY
Additional purchase of shares of consolidated subsidiaries	CurrentYearDuration_ShareholdersEquityMember	-31201000	JPY
Purchase of treasury stock	CurrentYearDuration_TreasuryStockMember	-247000	JPY
Purchase of treasury stock	CurrentYearDuration_ShareholdersEquityMember	-247000	JPY
Capital reduction	CurrentYearDuration_CapitalStockMember	-334382000	JPY
Capital reduction	CurrentYearDuration_CapitalSurplusMember	334382000	JPY
Capital reduction	CurrentYearDuration_ShareholdersEquityMember	－	JPY
Deficit disposition	CurrentYearDuration_CapitalSurplusMember	-3701082000	JPY
Deficit disposition	CurrentYearDuration_RetainedEarningsMember	3701082000	JPY
Deficit disposition	CurrentYearDuration_ShareholdersEquityMember	－	JPY
Total changes of items during the period	CurrentYearDuration_CapitalStockMember	-253833000	JPY
Total changes of items during the period	CurrentYearDuration_CapitalSurplusMember	-3317353000	JPY
Total changes of items during the period	CurrentYearDuration_RetainedEarningsMember	5762156000	JPY
Total changes of items during the period	CurrentYearDuration_TreasuryStockMember	-247000	JPY
Total changes of items during the period	CurrentYearDuration_ShareholdersEquityMember	2190721000	JPY
Net assets	CurrentYearInstant_CapitalStockMember	37376000	JPY
Net assets	CurrentYearInstant_CapitalSurplusMember	2761118000	JPY
Net assets	CurrentYearInstant_RetainedEarningsMember	2826047000	JPY
Net assets	CurrentYearInstant_TreasuryStockMember	-430000	JPY
Net assets	CurrentYearInstant_ShareholdersEquityMember	5624112000	JPY
Net assets	Prior1YearInstant_ForeignCurrencyTranslationAdjustmentMember	-356815000	JPY
Net assets	Prior1YearInstant_ValuationAndTranslationAdjustmentsMember	-356815000	JPY

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
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