Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥18.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥13.1bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥10.3bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥8.0bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥6.2bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income−¥427m2024-01-01 → 2024-12-31Cons.Operating income
Operating income−¥237m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income−¥459m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥214m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥581m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥88m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥43m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥722m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax−¥271m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)−¥783m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥339m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥954m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥620m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥27m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥783m2024-01-01 → 2024-12-31Cons.Profit loss
Net income−¥339m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥6.0bnat 2024-12-31Cons.Assets
Total assets¥5.6bnat 2023-12-31Cons.Assets
Total assets¥3.2bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥6.2bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥5.9bnat 2024-12-31Cons.Liabilities
Total liabilities¥5.3bnat 2023-12-31Cons.Liabilities
Net assets / equity¥130mat 2024-12-31Cons.Net assets
Net assets / equity¥292mat 2023-12-31Cons.Net assets
Net assets / equity¥447mat 2022-12-31dCons.Net assets
Net assets / equity¥685mat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥306mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥997mat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥995mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥436mat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥171mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥49m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥204m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥607m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥131m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥61m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥170m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥303m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥220m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥752m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥228m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥359m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥50m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥79m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥132m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥183m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-3.442024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.662023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.482022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.312021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.252020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥0.192020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥0.44at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1.3at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥2.17at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥4.05at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥0.38at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio1.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.7%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio13.1%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio11.0%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio17.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE-420.1%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE-101.5%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE-224.8%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE-126.1%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE9.1%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees338at 2024-12-31Cons.Number of employees
Employees355at 2023-12-31Cons.Number of employees
Employees152at 2022-12-31dCons.Number of employees
Employees259at 2021-12-31dCons.Number of employees
Employees69at 2020-12-31dCons.Number of employees
Revenue¥2.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.6bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.6bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income−¥80m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income−¥109m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income−¥104m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥109m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥324m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥21m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥78m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥482m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥402m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥473m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥434m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥879m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥691m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥174m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.0bnat 2024-12-31StandaloneAssets
Total assets¥1.9bnat 2023-12-31StandaloneAssets
Total assets¥2.2bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2024-12-31StandaloneLiabilities
Total liabilities¥1.7bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥327mat 2024-12-31StandaloneNet assets
Net assets / equity¥237mat 2023-12-31StandaloneNet assets
Net assets / equity¥462mat 2022-12-31dStandaloneNet assets
Net assets / equity¥585mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥279mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥129mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥192mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-2.082024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.112023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.052022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.82021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.612020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1.192020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥1.36at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1.16at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2.39at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥3.44at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥0.15at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio12.6%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio12.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.0%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-144.5%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE-183.9%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE-190.0%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE-161.1%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE63.5%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued239,821,340at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued205,821,340at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued193,121,340at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued162,536,610at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued117,546,265at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees30at 2024-12-31StandaloneNumber of employees
Employees32at 2023-12-31StandaloneNumber of employees
Employees32at 2022-12-31dStandaloneNumber of employees
Employees25at 2021-12-31dStandaloneNumber of employees
Employees26at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥2.2bn
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥2.2bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31¥32,000
Distribution Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥12m
Distribution Businessreportable segmentemployeesat 2024-12-31170 pure
Distribution Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥10.4bn
Distribution Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥8.7bn
Distribution Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1.7bn
Distribution Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥134m
Drink Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥60m
Drink Businessreportable segmentemployeesat 2024-12-3194 pure
Drink Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥5.3bn
Drink Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥5.3bn
Drink Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥87m
Retail Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥12m
Retail Businessreportable segmentemployeesat 2024-12-3144 pure
Retail Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥4.6bn
Retail Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.1bn
Retail Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥471m
Retail Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥206m
—segment totaldepreciation2024-01-01 → 2024-12-31¥84m
—segment totalrevenue2024-01-01 → 2024-12-31¥20.3bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥18.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥2.2bn
—segment totalsegment profit2024-01-01 → 2024-12-31−¥427m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥1.1bn
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31¥11,000
Distribution Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥3m
Distribution Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥5.7bn
Distribution Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.8bn
Distribution Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥835m
Distribution Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥86m
Drink Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥29m
Drink Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥4.3bn
Drink Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.2bn
Drink Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥33m
Drink Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥5m
Retail Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥16m
Retail Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥4.2bn
Retail Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.0bn
Retail Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥192m
Retail Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥156m
—segment totaldepreciation2023-01-01 → 2023-12-31¥49m
—segment totalrevenue2023-01-01 → 2023-12-31¥14.1bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥13.1bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥1.1bn
—segment totalsegment profit2023-01-01 → 2023-12-31−¥237m

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

All source rows · 1,690
ItemContextValueUnit
Short term loans payablePrior1YearInstant5463000JPY
Short term loans payableCurrentYearInstant100000JPY
Current portion of long term loans payablePrior1YearInstant222915000JPY
Current portion of long term loans payableCurrentYearInstant204788000JPY
Accounts payable otherPrior1YearInstant545424000JPY
Accounts payable otherCurrentYearInstant732139000JPY
Contract liabilitiesPrior1YearInstant73247000JPY
Contract liabilitiesCurrentYearInstant39009000JPY
Income taxes payablePrior1YearInstant36602000JPY
Income taxes payableCurrentYearInstant50485000JPY
Accrued consumption taxesPrior1YearInstant110034000JPY
Accrued consumption taxesCurrentYearInstant100562000JPY
Provision for bonusesPrior1YearInstant10437000JPY
Provision for bonusesCurrentYearInstant12813000JPY
Provision for loss on store closingPrior1YearInstant-JPY
Provision for loss on store closingCurrentYearInstant37576000JPY
Other clPrior1YearInstant467165000JPY
Other clCurrentYearInstant525041000JPY
Current liabilitiesPrior1YearInstant3572952000JPY
Current liabilitiesCurrentYearInstant3988553000JPY
Long term loans payablePrior1YearInstant970348000JPY
Long term loans payableCurrentYearInstant820671000JPY
Lease obligations nclPrior1YearInstant78092000JPY
Lease obligations nclCurrentYearInstant81400000JPY
Asset retirement obligations nclPrior1YearInstant378609000JPY
Asset retirement obligations nclCurrentYearInstant573867000JPY
Other nclPrior1YearInstant339046000JPY
Other nclCurrentYearInstant406200000JPY
Noncurrent liabilitiesPrior1YearInstant1766096000JPY
Noncurrent liabilitiesCurrentYearInstant1882140000JPY
LiabilitiesPrior1YearInstant5339048000JPY
LiabilitiesCurrentYearInstant5870693000JPY
Capital stockPrior1YearInstant114844000JPY
Capital stockCurrentYearInstant413218000JPY
Capital surplusPrior1YearInstant563148000JPY
Capital surplusCurrentYearInstant861522000JPY
Retained earningsPrior1YearInstant-350143000JPY
Retained earningsCurrentYearInstant-1132791000JPY
Treasury stockPrior1YearInstant-7435000JPY
Treasury stockCurrentYearInstant-7435000JPY
Shareholders equityPrior1YearInstant320414000JPY
Shareholders equityCurrentYearInstant134513000JPY
Valuation difference on available for sale securitiesPrior1YearInstant1261000JPY
Valuation difference on available for sale securitiesCurrentYearInstant316000JPY
Foreign currency translation adjustmentPrior1YearInstant-54391000JPY
Foreign currency translation adjustmentCurrentYearInstant-29529000JPY
Valuation and translation adjustmentsPrior1YearInstant-53130000JPY
Valuation and translation adjustmentsCurrentYearInstant-29212000JPY
Subscription rights to sharesPrior1YearInstant699000JPY
Subscription rights to sharesCurrentYearInstant699000JPY

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
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