Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥24.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥22.6bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥22.0bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥19.2bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥19.3bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥3.3bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥3.0bn2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥3.4bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥3.1bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥1.7bn2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.0bn2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.9bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥3.2bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥3.1bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥2.2bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.1bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.0bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.7bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.9bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.2bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥2.1bn2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥35.1bnat 2025-12-31Cons.Assets
Total assets¥31.1bnat 2024-12-31Cons.Assets
Total assets¥29.5bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥28.2bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥27.5bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥6.5bnat 2025-12-31Cons.Liabilities
Total liabilities¥4.9bnat 2024-12-31Cons.Liabilities
Net assets / equity¥28.6bnat 2025-12-31Cons.Net assets
Net assets / equity¥26.2bnat 2024-12-31Cons.Net assets
Net assets / equity¥24.6bnat 2023-12-31vCons.Net assets
Net assets / equity¥23.1bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥21.5bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥17.8bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥17.7bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥17.8bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥17.7bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥17.2bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥14.0bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥13.5bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.8bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.0bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥227m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥952m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥373m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥2.4bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥951m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥551m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥969m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥957m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥772m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥866m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥557m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥229.242025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥222.222024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥209.332023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥181.032022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥202.42021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥2,993.41at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥2,745.57at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥2,566.9at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥2,413.81at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥2,250.65at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio81.2%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio83.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio83.0%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio81.7%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio78.0%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE8.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE8.4%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE8.4%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE7.8%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE9.3%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees1,471at 2025-12-31Cons.Number of employees
Employees1,375at 2024-12-31Cons.Number of employees
Employees1,362at 2023-12-31vCons.Number of employees
Employees1,137at 2022-12-31vCons.Number of employees
Employees934at 2021-12-31dCons.Number of employees
Revenue¥19.9bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥19.2bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥18.6bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥16.9bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥17.5bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥3.1bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥2.9bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥3.2bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥3.0bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.5bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.7bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥3.1bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥3.0bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥2.1bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥2.0bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥1.9bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.5bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.8bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥32.1bnat 2025-12-31StandaloneAssets
Total assets¥29.4bnat 2024-12-31StandaloneAssets
Total assets¥27.8bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥26.5bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥26.7bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥4.9bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥26.9bnat 2025-12-31StandaloneNet assets
Net assets / equity¥24.5bnat 2024-12-31StandaloneNet assets
Net assets / equity¥23.1bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥21.7bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥20.9bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥15.4bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥16.2bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥220.432025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥207.292024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥203.442023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥157.032022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥191.742021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥1052025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥952024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥852023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥752022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥652021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥2,820.01at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2,574.39at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2,425.62at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥2,271.98at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥2,191.61at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio83.7%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.7%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio78.4%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.2%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE8.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE8.7%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE7.0%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE9.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued10,048,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,048,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,048,000at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,048,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,048,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees659at 2025-12-31StandaloneNumber of employees
Employees645at 2024-12-31StandaloneNumber of employees
Employees618at 2023-12-31vStandaloneNumber of employees
Employees580at 2022-12-31vStandaloneNumber of employees
Employees556at 2021-12-31dStandaloneNumber 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 · 43
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2025-12-31−¥483m
Domestic Operationsreportable segmentcapex2025-01-01 → 2025-12-31¥1.6bn
Domestic Operationsreportable segmentdepreciation2025-01-01 → 2025-12-31¥413m
Domestic Operationsreportable segmentemployeesat 2025-12-31928 pure
Domestic Operationsreportable segmentrevenue2025-01-01 → 2025-12-31¥22.9bn
Domestic Operationsreportable segmentrevenue external2025-01-01 → 2025-12-31¥22.9bn
Domestic Operationsreportable segmentsegment assetsat 2025-12-31¥32.0bn
Domestic Operationsreportable segmentsegment profit2025-01-01 → 2025-12-31¥3.5bn
Overseas Operationsreportable segmentcapex2025-01-01 → 2025-12-31¥25m
Overseas Operationsreportable segmentdepreciation2025-01-01 → 2025-12-31¥13m
Overseas Operationsreportable segmentemployeesat 2025-12-31502 pure
Overseas Operationsreportable segmentrevenue2025-01-01 → 2025-12-31¥1.9bn
Overseas Operationsreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.9bn
Overseas Operationsreportable segmentsegment assetsat 2025-12-31¥3.6bn
Overseas Operationsreportable segmentsegment profit2025-01-01 → 2025-12-31−¥220m
—segment totalcapex2025-01-01 → 2025-12-31¥1.6bn
—segment totaldepreciation2025-01-01 → 2025-12-31¥426m
—segment totalrevenue2025-01-01 → 2025-12-31¥24.9bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥24.9bn
—segment totalsegment assetsat 2025-12-31¥35.6bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥3.3bn
Reconciling Itemsreconcilingsegment assetsat 2024-12-31−¥483m
Domestic Operationsreportable segmentcapex2024-01-01 → 2024-12-31¥330m
Domestic Operationsreportable segmentdepreciation2024-01-01 → 2024-12-31¥342m
Domestic Operationsreportable segmentrevenue2024-01-01 → 2024-12-31¥20.2bn
Domestic Operationsreportable segmentrevenue external2024-01-01 → 2024-12-31¥20.2bn
Domestic Operationsreportable segmentsegment assetsat 2024-12-31¥29.1bn
Domestic Operationsreportable segmentsegment profit2024-01-01 → 2024-12-31¥3.1bn
Overseas Operationsreportable segmentcapex2024-01-01 → 2024-12-31¥11m
Overseas Operationsreportable segmentdepreciation2024-01-01 → 2024-12-31¥13m
Overseas Operationsreportable segmentrevenue2024-01-01 → 2024-12-31¥2.4bn
Overseas Operationsreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.4bn
Overseas Operationsreportable segmentsegment assetsat 2024-12-31¥2.5bn
Overseas Operationsreportable segmentsegment profit2024-01-01 → 2024-12-31−¥138m
—segment totalcapex2024-01-01 → 2024-12-31¥341m
—segment totaldepreciation2024-01-01 → 2024-12-31¥355m
—segment totalrevenue2024-01-01 → 2024-12-31¥22.6bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥22.6bn
—segment totalsegment assetsat 2024-12-31¥31.6bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥3.0bn
Domestic Operationsreportable segmentemployeesat 2025-12-31593 pure
Overseas Operationsreportable segmentemployeesat 2025-12-3125 pure
—segment totalemployeesat 2025-12-31659 pure

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

All source rows · 1,541
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)東陽監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)三宅 清文
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)吉野 直志
Cpa3 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)阿久津 大輔
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)CDCアクアサービス株式会社の株式取得に係る企業結合の会計処理及びのれんの計上額の妥当性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(企業結合等関係)
Reference2 kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)東陽監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)三宅 清文
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)吉野 直志
Cpa3 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)阿久津 大輔
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)CDCアクアサービス株式会社に係る関係会社株式の評価
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration19315097000JPY
Net sales (5-year summary)Prior3YearDuration19231835000JPY
Net sales (5-year summary)Prior2YearDuration22027578000JPY
Net sales (5-year summary)Prior1YearDuration22594177000JPY
Net sales (5-year summary)CurrentYearDuration24854337000JPY
Ordinary income loss (5-year summary)Prior4YearDuration2859235000JPY
Ordinary income loss (5-year summary)Prior3YearDuration2012838000JPY
Ordinary income loss (5-year summary)Prior2YearDuration1704272000JPY
Ordinary income loss (5-year summary)Prior1YearDuration3140335000JPY
Ordinary income loss (5-year summary)CurrentYearDuration3386165000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration1929474000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration1726789000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration1997227000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration2115656000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration2182473000JPY
Comprehensive income (5-year summary)Prior4YearDuration1891780000JPY
Comprehensive income (5-year summary)Prior3YearDuration1900943000JPY
Comprehensive income (5-year summary)Prior2YearDuration2234897000JPY
Comprehensive income (5-year summary)Prior1YearDuration2581456000JPY
Comprehensive income (5-year summary)CurrentYearDuration3321179000JPY
Net assets (5-year summary)Prior4YearInstant21505605000JPY

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 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsconsolidated 2025-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass