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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet | |||||||||||||||||||||||||||
| Balance sheet | |||||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||
| Current assets | — | — | — |
863,362,000
JPY
|
— | — | — | — | — | — | — | — |
1,077,858,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash and deposits | — | — | — |
734,621,000
JPY
|
— | — | — | — | — | — | — | — |
941,093,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Accounts receivable - trade | — | — | — |
102,868,000
JPY
|
— | — | — | — | — | — | — | — |
95,214,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Prepaid expenses | — | — | — |
19,656,000
JPY
|
— | — | — | — | — | — | — | — |
19,472,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other | — | — | — |
5,411,000
JPY
|
— | — | — | — | — | — | — | — |
6,457,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-current assets | |||||||||||||||||||||||||||
| Property, plant and equipment | — | — | — |
3,321,000
JPY
|
— | — | — | — | — | — | — | — |
3,811,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Buildings | — | — | — |
4,576,000
JPY
|
— | — | — | — | — | — | — | — |
4,576,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Accumulated depreciation | — | — | — |
-4,576,000
JPY
|
— | — | — | — | — | — | — | — |
-4,576,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Buildings, net | — | — | — |
0
JPY
|
— | — | — | — | — | — | — | — |
0
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant and equipment | |||||||||||||||||||||||||||
| Own-used assets | |||||||||||||||||||||||||||
| Tools, furniture and fixtures | — | — | — |
35,292,000
JPY
|
— | — | — | — | — | — | — | — |
33,231,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Accumulated depreciation | — | — | — |
-31,970,000
JPY
|
— | — | — | — | — | — | — | — |
-29,419,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Tools, furniture and fixtures, net | — | — | — |
3,321,000
JPY
|
— | — | — | — | — | — | — | — |
3,811,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Intangible assets | |||||||||||||||||||||||||||
| Software | — | — | — |
67,514,000
JPY
|
— | — | — | — | — | — | — | — |
103,144,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Intangible assets | — | — | — |
67,514,000
JPY
|
— | — | — | — | — | — | — | — |
103,144,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investments and other assets | |||||||||||||||||||||||||||
| Investment securities | — | — | — |
66,981,000
JPY
|
— | — | — | — | — | — | — | — |
75,895,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investments and other assets | — | — | — |
91,076,000
JPY
|
— | — | — | — | — | — | — | — |
101,736,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term prepaid expenses | — | — | — |
17,076,000
JPY
|
— | — | — | — | — | — | — | — |
18,823,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other | — | — | — |
19,503,000
JPY
|
— | — | — | — | — | — | — | — |
19,503,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Allowance for doubtful accounts | — | — | — |
-19,503,000
JPY
|
— | — | — | — | — | — | — | — |
-19,503,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-current assets | — | — | — |
161,912,000
JPY
|
— | — | — | — | — | — | — | — |
208,693,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current assets | |||||||||||||||||||||||||||
| Work in process | — | — | — |
JPY
|
— | — | — | — | — | — | — | — |
495,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other assets | |||||||||||||||||||||||||||
| Assets | — | — | — |
1,025,275,000
JPY
|
— | — | — | — | — | — | — | — |
1,286,551,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Liabilities and net assets | |||||||||||||||||||||||||||
| Non-current liabilities | — | — | — |
67,961,000
JPY
|
— | — | — | — | — | — | — | — |
82,637,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term borrowings | — | — | — |
67,843,000
JPY
|
— | — | — | — | — | — | — | — |
82,135,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | — | — | — |
118,000
JPY
|
— | — | — | — | — | — | — | — |
502,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current liabilities | — | — | — |
125,141,000
JPY
|
— | — | — | — | — | — | — | — |
131,281,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Accounts payable - trade | — | — | — |
35,248,000
JPY
|
— | — | — | — | — | — | — | — |
31,787,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Accounts payable - other | — | — | — |
30,372,000
JPY
|
— | — | — | — | — | — | — | — |
44,505,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Income taxes payable | — | — | — |
3,051,000
JPY
|
— | — | — | — | — | — | — | — |
2,758,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other | — | — | — |
15,940,000
JPY
|
— | — | — | — | — | — | — | — |
15,745,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Liabilities | — | — | — |
193,103,000
JPY
|
— | — | — | — | — | — | — | — |
213,919,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Shareholders' equity | — | — | — |
833,823,000
JPY
|
— | — | — | — | — | — | — | — |
1,072,901,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Share capital | — | — | — |
384,165,000
JPY
|
— | — | — | — | — | — | — | — |
376,188,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Capital surplus | — | — | — |
560,377,000
JPY
|
— | — | — | — | — | — | — | — |
552,399,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Legal capital surplus | — | — | — |
560,377,000
JPY
|
— | — | — | — | — | — | — | — |
552,399,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Retained earnings | — | — | — |
-110,718,000
JPY
|
— | — | — | — | — | — | — | — |
144,312,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other retained earnings | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Retained earnings brought forward | — | — | — |
-110,718,000
JPY
|
— | — | — | — | — | — | — | — |
144,312,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation and translation adjustments | — | — | — |
-1,652,000
JPY
|
— | — | — | — | — | — | — | — |
-269,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation difference on available-for-sale securities | — | — | — |
-1,652,000
JPY
|
— | — | — | — | — | — | — | — |
-269,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net assets |
-110,718,000
JPY
|
-1,652,000
JPY
|
560,377,000
JPY
|
832,171,000
JPY
|
384,165,000
JPY
|
560,377,000
JPY
|
-1,652,000
JPY
|
-110,718,000
JPY
|
833,823,000
JPY
|
-269,000
JPY
|
376,188,000
JPY
|
-269,000
JPY
|
1,072,631,000
JPY
|
144,312,000
JPY
|
1,072,901,000
JPY
|
552,399,000
JPY
|
552,399,000
JPY
|
144,312,000
JPY
|
465,188,000
JPY
|
1,373,227,000
JPY
|
791,000
JPY
|
541,729,000
JPY
|
541,729,000
JPY
|
1,372,436,000
JPY
|
791,000
JPY
|
365,518,000
JPY
|
465,188,000
JPY
|
| Liabilities and net assets | — | — | — |
1,025,275,000
JPY
|
— | — | — | — | — | — | — | — |
1,286,551,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Liabilities | |||||||||||||||||||||||||||
| Non-current liabilities | |||||||||||||||||||||||||||
| Current liabilities | |||||||||||||||||||||||||||
| Current portion of long-term borrowings | — | — | — |
14,292,000
JPY
|
— | — | — | — | — | — | — | — |
14,292,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Contract liabilities | — | — | — |
11,209,000
JPY
|
— | — | — | — | — | — | — | — |
8,626,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Provision for bonuses | — | — | — |
15,028,000
JPY
|
— | — | — | — | — | — | — | — |
13,565,000
JPY
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Provisions | |||||||||||||||||||||||||||
| Other liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net assets | |||||||||||||||||||||||||||
| Shareholders' equity | |||||||||||||||||||||||||||
| Capital surplus | |||||||||||||||||||||||||||
| Retained earnings | |||||||||||||||||||||||||||
| Other retained earnings | |||||||||||||||||||||||||||
| Valuation and translation adjustments |