Consolidated Balance Sheet
Concept |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated balance sheet | |||||||||||||||||||||||||||||
Balance sheet | |||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Current assets | |||||||||||||||||||||||||||||
Cash and deposits | — | — | — |
1,959,803,000
JPY
|
— | — | — | — | — | — | — | — | — |
1,507,669,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Notes receivable - trade | — | — | — |
JPY
|
— | — | — | — | — | — | — | — | — |
1,760,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Accounts receivable - trade | — | — | — |
666,615,000
JPY
|
— | — | — | — | — | — | — | — | — |
548,840,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Work in process | — | — | — |
21,691,000
JPY
|
— | — | — | — | — | — | — | — | — |
33,388,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Prepaid expenses | — | — | — |
147,744,000
JPY
|
— | — | — | — | — | — | — | — | — |
149,267,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other | — | — | — |
31,666,000
JPY
|
— | — | — | — | — | — | — | — | — |
3,197,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Allowance for doubtful accounts | — | — | — |
-15,553,000
JPY
|
— | — | — | — | — | — | — | — | — |
-14,293,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current assets | — | — | — |
2,811,967,000
JPY
|
— | — | — | — | — | — | — | — | — |
2,229,829,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Non-current assets | — | — | — |
1,255,488,000
JPY
|
— | — | — | — | — | — | — | — | — |
584,522,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Investments and other assets | — | — | — |
1,139,263,000
JPY
|
— | — | — | — | — | — | — | — | — |
457,936,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Guarantee deposits | — | — | — |
216,509,000
JPY
|
— | — | — | — | — | — | — | — | — |
222,815,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Long-term prepaid expenses | — | — | — |
16,587,000
JPY
|
— | — | — | — | — | — | — | — | — |
7,541,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Deferred tax assets | — | — | — |
434,400,000
JPY
|
— | — | — | — | — | — | — | — | — |
227,569,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other | — | — | — |
10,000
JPY
|
— | — | — | — | — | — | — | — | — |
10,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Non-current assets | |||||||||||||||||||||||||||||
Property, plant and equipment | |||||||||||||||||||||||||||||
Buildings, net | — | — | — |
109,700,000
JPY
|
— | — | — | — | — | — | — | — | — |
108,609,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Property, plant and equipment | — | — | — |
116,224,000
JPY
|
— | — | — | — | — | — | — | — | — |
121,899,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Intangible assets | |||||||||||||||||||||||||||||
Goodwill | — | — | — |
JPY
|
— | — | — | — | — | — | — | — | — |
4,686,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Other intangible assets | |||||||||||||||||||||||||||||
Intangible assets | — | — | — |
JPY
|
— | — | — | — | — | — | — | — | — |
4,686,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Investments and other assets | |||||||||||||||||||||||||||||
Assets | — | — | — |
4,067,456,000
JPY
|
— | — | — | — | — | — | — | — | — |
2,814,352,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Liabilities | |||||||||||||||||||||||||||||
Current liabilities | |||||||||||||||||||||||||||||
Deposits received | — | — | — |
71,338,000
JPY
|
— | — | — | — | — | — | — | — | — |
61,670,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current portion of long-term borrowings | — | — | — |
227,796,000
JPY
|
— | — | — | — | — | — | — | — | — |
118,750,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Accounts payable - other | — | — | — |
320,298,000
JPY
|
— | — | — | — | — | — | — | — | — |
333,816,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Income taxes payable | — | — | — |
1,268,000
JPY
|
— | — | — | — | — | — | — | — | — |
50,246,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Accrued expenses | — | — | — |
65,951,000
JPY
|
— | — | — | — | — | — | — | — | — |
144,983,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Current liabilities | — | — | — |
744,195,000
JPY
|
— | — | — | — | — | — | — | — | — |
779,292,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Non-current liabilities | |||||||||||||||||||||||||||||
Long-term borrowings | — | — | — |
1,134,806,000
JPY
|
— | — | — | — | — | — | — | — | — |
675,000,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Non-current liabilities | — | — | — |
1,134,806,000
JPY
|
— | — | — | — | — | — | — | — | — |
675,000,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Liabilities | — | — | — |
1,879,001,000
JPY
|
— | — | — | — | — | — | — | — | — |
1,454,292,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Liabilities and net assets | |||||||||||||||||||||||||||||
Shareholders' equity | — | — | — |
2,108,935,000
JPY
|
— | — | — | — | — | — | — | — | — |
1,357,909,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Share capital | — | — | — |
51,252,000
JPY
|
— | — | — | — | — | — | — | — | — |
2,606,370,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Capital surplus | — | — | — |
1,309,407,000
JPY
|
— | — | — | — | — | — | — | — | — |
2,606,370,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Retained earnings | — | — | — |
748,542,000
JPY
|
— | — | — | — | — | — | — | — | — |
-3,854,585,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Treasury shares | — | — | — |
-267,000
JPY
|
— | — | — | — | — | — | — | — | — |
-245,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Share acquisition rights | — | — | — |
79,519,000
JPY
|
— | — | — | — | — | — | — | — | — |
2,150,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net assets |
79,519,000
JPY
|
748,542,000
JPY
|
1,309,407,000
JPY
|
2,188,454,000
JPY
|
51,252,000
JPY
|
-267,000
JPY
|
1,309,407,000
JPY
|
JPY
|
748,542,000
JPY
|
2,108,935,000
JPY
|
2,150,000
JPY
|
JPY
|
2,606,370,000
JPY
|
1,360,059,000
JPY
|
-3,854,585,000
JPY
|
1,357,909,000
JPY
|
2,606,370,000
JPY
|
2,606,370,000
JPY
|
-245,000
JPY
|
-3,854,585,000
JPY
|
-3,780,506,000
JPY
|
-245,000
JPY
|
1,344,026,000
JPY
|
2,561,271,000
JPY
|
2,561,271,000
JPY
|
1,341,789,000
JPY
|
2,561,271,000
JPY
|
-3,780,506,000
JPY
|
2,236,000
JPY
|
Liabilities and net assets | — | — | — |
4,067,456,000
JPY
|
— | — | — | — | — | — | — | — | — |
2,814,352,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Net assets | |||||||||||||||||||||||||||||
Shareholders' equity |