Annual report
2489.TEDINET S100XSXU
Period2025-01-01 → 2025-12-31
Filed2026-03-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 182
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥12.2bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥12.7bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥13.5bn | 2023-01-01 → 2023-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥13.4bn | 2022-01-01 → 2022-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥9.7bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥49.0bn | 2020-01-01 → 2020-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥297m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥166m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥607m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥504m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.3bn | 2023-01-01 → 2023-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.5bn | 2022-01-01 → 2022-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.7bn | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.9bn | 2020-01-01 → 2020-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥628m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥134m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥253m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥473m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥966m | 2023-01-01 → 2023-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.5bn | 2022-01-01 → 2022-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.0bn | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.4bn | 2020-01-01 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥290m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | −¥439m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥22.3bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥22.9bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥25.2bn | at 2023-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥27.8bn | at 2022-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥25.3bn | at 2021-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥23.7bn | at 2020-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.3bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥9.0bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥14.0bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥13.9bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥14.6bn | at 2023-12-31v | Cons. | Net assets |
| Net assets / equity | ¥16.3bn | at 2022-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥14.9bn | at 2021-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥11.2bn | at 2020-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥9.9bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥10.0bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥9.9bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥10.0bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥10.2bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.9bn | at 2022-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥12.8bn | at 2021-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥9.9bn | at 2020-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥80m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥186m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥592m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥385m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥924m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥3.4bn | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥163m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥156m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥95m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥2.0bn | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥217m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥131m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥135m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥236m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥2.9bn | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.9bn | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥2.7bn | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥3.1bn | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥6.47 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-12.11 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.07 | 2023-01-01 → 2023-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥63.49 | 2022-01-01 → 2022-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥26.53 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.46 | 2020-01-01 → 2020-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥25.07 | 2023-01-01 → 2023-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥63.43 | 2022-01-01 → 2022-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥26.49 | 2021-01-01 → 2021-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥34.44 | 2020-01-01 → 2020-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥345.2 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥344.95 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥364.93 | at 2023-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥402.87 | at 2022-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥349.64 | at 2021-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥286.58 | at 2020-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 60.5% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.9% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.5% | at 2023-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.4% | at 2022-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.8% | at 2021-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.3% | at 2020-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 1.9% | 2025-01-01 → 2025-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -3.4% | 2024-01-01 → 2024-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2023-01-01 → 2023-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.6% | 2022-01-01 → 2022-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.0% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.2% | 2020-01-01 → 2020-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 941 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 1,041 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 1,024 | at 2023-12-31v | Cons. | Number of employees |
| Employees | 1,005 | at 2022-12-31v | Cons. | Number of employees |
| Employees | 919 | at 2021-12-31v | Cons. | Number of employees |
| Employees | 807 | at 2020-12-31d | Cons. | Number of employees |
| Revenue | ¥4.9bn | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥6.2bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥6.7bn | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.8bn | 2022-01-01 → 2022-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.3bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥41.5bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥600m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | −¥241m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | −¥12m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥257m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.3bn | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.4bn | 2022-01-01 → 2022-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥940m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.3bn | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥3m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥894m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | ¥23m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | −¥1.0bn | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥974m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.5bn | 2022-01-01 → 2022-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥802m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥997m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥16.1bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥16.7bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥18.6bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥21.1bn | at 2022-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥20.8bn | at 2021-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥20.0bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.5bn | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥4.9bn | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥11.6bn | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥11.8bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥12.9bn | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥12.9bn | at 2022-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥13.4bn | at 2021-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥10.1bn | at 2020-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.6bn | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.2bn | at 2024-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥0.59 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-26.28 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.27 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥37.71 | 2022-01-01 → 2022-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥20.67 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.16 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥25.27 | 2023-01-01 → 2023-12-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥37.68 | 2022-01-01 → 2022-12-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥20.64 | 2021-01-01 → 2021-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.14 | 2020-01-01 → 2020-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥6.42 | 2025-01-01 → 2025-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5.77 | 2023-01-01 → 2023-12-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥14.1 | 2022-01-01 → 2022-12-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5.17 | 2021-01-01 → 2021-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥8.42 | 2020-01-01 → 2020-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥291.79 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥297.75 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥327.59 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥325.12 | at 2022-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥318.95 | at 2021-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥263.28 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 70.9% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.7% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.7% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.1% | at 2022-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.0% | at 2021-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.4% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 0.2% | 2025-01-01 → 2025-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -8.4% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.6% | 2023-01-01 → 2023-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.5% | 2022-01-01 → 2022-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.8% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.1% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 42,006,000 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,006,000 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,006,000 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,003,700 | at 2022-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,003,700 | at 2021-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 41,652,300 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 416 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 518 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 542 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 649 | at 2022-12-31v | Standalone | Number of employees |
| Employees | 611 | at 2021-12-31v | Standalone | Number of employees |
| Employees | 558 | at 2020-12-31d | Standalone | Number 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 · 76
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2025-01-01 → 2025-12-31 | ¥437m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2025-01-01 → 2025-12-31 | ¥74m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2025-12-31 | 62 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-01-01 → 2025-12-31 | ¥1.9bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-01-01 → 2025-12-31 | ¥1.5bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2025-01-01 → 2025-12-31 | ¥407m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2025-12-31 | ¥3.0bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-01-01 → 2025-12-31 | ¥293m |
| Ad Platform Segmentreportable segment | capex | 2025-01-01 → 2025-12-31 | ¥14m |
| Ad Platform Segmentreportable segment | depreciation | 2025-01-01 → 2025-12-31 | ¥13m |
| Ad Platform Segmentreportable segment | employees | at 2025-12-31 | 261 pure |
| Ad Platform Segmentreportable segment | revenue | 2025-01-01 → 2025-12-31 | ¥5.2bn |
| Ad Platform Segmentreportable segment | revenue external | 2025-01-01 → 2025-12-31 | ¥4.7bn |
| Ad Platform Segmentreportable segment | revenue intersegment | 2025-01-01 → 2025-12-31 | ¥565m |
| Ad Platform Segmentreportable segment | segment assets | at 2025-12-31 | ¥5.4bn |
| Ad Platform Segmentreportable segment | segment profit | 2025-01-01 → 2025-12-31 | ¥1.1bn |
| Agency Segmentreportable segment | capex | 2025-01-01 → 2025-12-31 | ¥11m |
| Agency Segmentreportable segment | depreciation | 2025-01-01 → 2025-12-31 | ¥40m |
| Agency Segmentreportable segment | employees | at 2025-12-31 | 488 pure |
| Agency Segmentreportable segment | revenue | 2025-01-01 → 2025-12-31 | ¥6.2bn |
| Agency Segmentreportable segment | revenue external | 2025-01-01 → 2025-12-31 | ¥6.1bn |
| Agency Segmentreportable segment | revenue intersegment | 2025-01-01 → 2025-12-31 | ¥90m |
| Agency Segmentreportable segment | segment assets | at 2025-12-31 | ¥6.3bn |
| Agency Segmentreportable segment | segment profit | 2025-01-01 → 2025-12-31 | ¥723m |
| —segment total | capex | 2025-01-01 → 2025-12-31 | ¥25m |
| —segment total | depreciation | 2025-01-01 → 2025-12-31 | ¥52m |
| —segment total | revenue | 2025-01-01 → 2025-12-31 | ¥11.4bn |
| —segment total | revenue external | 2025-01-01 → 2025-12-31 | ¥10.8bn |
| —segment total | revenue intersegment | 2025-01-01 → 2025-12-31 | ¥654m |
| —segment total | segment assets | at 2025-12-31 | ¥11.7bn |
| —segment total | segment profit | 2025-01-01 → 2025-12-31 | ¥1.8bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2025-01-01 → 2025-12-31 | ¥462m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2025-01-01 → 2025-12-31 | ¥126m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-01-01 → 2025-12-31 | ¥13.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-01-01 → 2025-12-31 | ¥12.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-01-01 → 2025-12-31 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2025-12-31 | ¥14.6bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-01-01 → 2025-12-31 | ¥2.1bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2024-01-01 → 2024-12-31 | ¥472m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2024-01-01 → 2024-12-31 | ¥54m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-01-01 → 2024-12-31 | ¥1.8bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-01-01 → 2024-12-31 | ¥1.4bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥397m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2024-12-31 | ¥3.5bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-01-01 → 2024-12-31 | ¥359m |
| Ad Platform Segmentreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥9m |
| Ad Platform Segmentreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥7m |
| Ad Platform Segmentreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥4.8bn |
| Ad Platform Segmentreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥4.1bn |
| Ad Platform Segmentreportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥675m |
| Ad Platform Segmentreportable segment | segment assets | at 2024-12-31 | ¥5.2bn |
| Ad Platform Segmentreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥782m |
| Agency Segmentreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥69m |
| Agency Segmentreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥116m |
| Agency Segmentreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥7.4bn |
| Agency Segmentreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥7.2bn |
| Agency Segmentreportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥218m |
| Agency Segmentreportable segment | segment assets | at 2024-12-31 | ¥6.5bn |
| Agency Segmentreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥1.2bn |
| —segment total | capex | 2024-01-01 → 2024-12-31 | ¥78m |
| —segment total | depreciation | 2024-01-01 → 2024-12-31 | ¥123m |
| —segment total | revenue | 2024-01-01 → 2024-12-31 | ¥12.2bn |
| —segment total | revenue external | 2024-01-01 → 2024-12-31 | ¥11.3bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥893m |
| —segment total | segment assets | at 2024-12-31 | ¥11.7bn |
| —segment total | segment profit | 2024-01-01 → 2024-12-31 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-01-01 → 2024-12-31 | ¥550m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-01-01 → 2024-12-31 | ¥177m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-01-01 → 2024-12-31 | ¥14.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-01-01 → 2024-12-31 | ¥12.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-12-31 | ¥15.1bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-01-01 → 2024-12-31 | ¥2.3bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2025-12-31 | 11 pure |
| Ad Platform Segmentreportable segment | employees | at 2025-12-31 | 3 pure |
| Agency Segmentreportable segment | employees | at 2025-12-31 | 272 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,641
| Item | Context | Value | Unit |
|---|---|---|---|
| Capital surplus | Prior1YearInstant | 5368092000 | JPY |
| Capital surplus | CurrentYearInstant | 5368069000 | JPY |
| Retained earnings | Prior1YearInstant | 7388317000 | JPY |
| Retained earnings | CurrentYearInstant | 7538448000 | JPY |
| Treasury stock | Prior1YearInstant | -2091607000 | JPY |
| Treasury stock | CurrentYearInstant | -2091607000 | JPY |
| Shareholders equity | Prior1YearInstant | 12381927000 | JPY |
| Shareholders equity | CurrentYearInstant | 12532035000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 292023000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 111134000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 789414000 | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | 822831000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 17862000 | JPY |
| Remeasurements of defined benefit plans | CurrentYearInstant | 25186000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 1099300000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 959152000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 132472000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 163701000 | JPY |
| Non controlling interests | Prior1YearInstant | 271734000 | JPY |
| Non controlling interests | CurrentYearInstant | 302738000 | JPY |
| Net assets | Prior1YearInstant | 13885435000 | JPY |
| Net assets | CurrentYearInstant | 13957627000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 22884884000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 22295149000 | JPY |
| Net sales | Prior1YearDuration | 12684500000 | JPY |
| Net sales | CurrentYearDuration | 12219492000 | JPY |
| Cost of sales | Prior1YearDuration | 2333218000 | JPY |
| Cost of sales | CurrentYearDuration | 2121576000 | JPY |
| Gross profit | Prior1YearDuration | 10351281000 | JPY |
| Gross profit | CurrentYearDuration | 10097915000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 10184894000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 9800684000 | JPY |
| Operating income | Prior1YearDuration | 166387000 | JPY |
| Operating income | CurrentYearDuration | 297231000 | JPY |
| Interest income noi | Prior1YearDuration | 20833000 | JPY |
| Interest income noi | CurrentYearDuration | 26624000 | JPY |
| Dividends income noi | Prior1YearDuration | 3383000 | JPY |
| Dividends income noi | CurrentYearDuration | 1836000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration | 511000 | JPY |
| Foreign exchange gains noi | CurrentYearDuration | － | JPY |
| Equity in earnings of affiliates noi | Prior1YearDuration | 195206000 | JPY |
| Equity in earnings of affiliates noi | CurrentYearDuration | 205396000 | JPY |
| Gain on investments in partnership noi | Prior1YearDuration | 71521000 | JPY |
| Gain on investments in partnership noi | CurrentYearDuration | 58711000 | JPY |
| Other noi | Prior1YearDuration | 58678000 | JPY |
| Other noi | CurrentYearDuration | 20730000 | JPY |
| Non operating income | Prior1YearDuration | 350134000 | JPY |
| Non operating income | CurrentYearDuration | 313298000 | JPY |
| Foreign exchange losses noe | Prior1YearDuration | － | JPY |
| Foreign exchange losses noe | CurrentYearDuration | 1120000 | JPY |
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 identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |