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
Machinery equipment and vehicles netPrior1YearInstant44607000JPY
Machinery equipment and vehicles netCurrentYearInstant3262000JPY
Tools furniture and fixturesPrior1YearInstant489131000JPY
Tools furniture and fixturesCurrentYearInstant631802000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-446203000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-593198000JPY
Tools furniture and fixtures netPrior1YearInstant42928000JPY
Tools furniture and fixtures netCurrentYearInstant38604000JPY
Lease assets ppePrior1YearInstant87596000JPY
Lease assets ppeCurrentYearInstant364605000JPY
Accumulated depreciation lease assets ppePrior1YearInstant-56835000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant-220949000JPY
Lease assets net ppePrior1YearInstant30761000JPY
Lease assets net ppeCurrentYearInstant143656000JPY
LandPrior1YearInstant407399000JPY
LandCurrentYearInstant392734000JPY
Property plant and equipmentPrior1YearInstant678317000JPY
Property plant and equipmentCurrentYearInstant902238000JPY
SoftweaPrior1YearInstant2795000JPY
SoftweaCurrentYearInstant1935000JPY
GoodwillPrior1YearInstant355404000JPY
GoodwillCurrentYearInstant615570000JPY
Other iaPrior1YearInstant1243000JPY
Other iaCurrentYearInstant5303000JPY
Intangible assetsPrior1YearInstant359443000JPY
Intangible assetsCurrentYearInstant622809000JPY
Investment securitiesPrior1YearInstant25783000JPY
Investment securitiesCurrentYearInstant16010000JPY
Lease and guarantee depositsPrior1YearInstant807523000JPY
Lease and guarantee depositsCurrentYearInstant813733000JPY
Claims provable in bankruptcy claims provable in rehabilitation and other ioaPrior1YearInstant252817000JPY
Claims provable in bankruptcy claims provable in rehabilitation and other ioaCurrentYearInstant257578000JPY
Deferred tax assetsPrior1YearInstant1607000JPY
Deferred tax assetsCurrentYearInstant1607000JPY
Long term loans receivablePrior1YearInstant375312000JPY
Long term loans receivableCurrentYearInstant93600000JPY
Other ioaPrior1YearInstant140124000JPY
Other ioaCurrentYearInstant216512000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-411140000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-416864000JPY
Investments and other assetsPrior1YearInstant1192028000JPY
Investments and other assetsCurrentYearInstant982177000JPY
Noncurrent assetsPrior1YearInstant2229790000JPY
Noncurrent assetsCurrentYearInstant2507225000JPY
Deferred assetsPrior1YearInstant313000JPY
Deferred assetsCurrentYearInstant641000JPY
AssetsPrior1YearInstant5631143000JPY
AssetsCurrentYearInstant6000304000JPY
Notes and accounts payable tradePrior1YearInstant2101661000JPY
Notes and accounts payable tradeCurrentYearInstant2286036000JPY

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