Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-19
StandardIFRS
ConsolidatedYes
Data checks16 of 17 passed
Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥893.8bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥892.7bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥868.6bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥807.4bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥785.8bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income−¥72.4bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥13.4bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax−¥72.7bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥12.9bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥3.2bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥12.5bn2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥21.7bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥50.8bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥7.3bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.9bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥8.1bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥2.5bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥50.7bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥7.4bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥698.5bnat 2025-12-31Cons.Assets IFRS
Total assets¥804.2bnat 2024-12-31Cons.Assets IFRS
Total assets¥844.8bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥826.7bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥867.1bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥318.3bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥337.7bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥380.2bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥466.4bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥470.0bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥379.9bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥466.2bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥469.8bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥476.2bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥492.3bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥76.3bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥88.5bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥113.7bnat 2023-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥84.1bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥110.5bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥61.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥48.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥59.1bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥42.7bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥36.0bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥25.7bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥16.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥14.3bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥23.1bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥15.3bn2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥47.5bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥57.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥15.2bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥46.0bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥67.1bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-296.512025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥40.762024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥10.432023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-452022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-13.962021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥40.482024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥10.362023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥2,292.46at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,623.62at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,618.49at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,655.38at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,745.12at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio54.4%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio58.0%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio55.6%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio57.6%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio56.8%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-12.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE1.6%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE0.4%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-1.7%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-0.5%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees12,667at 2025-12-31Cons.Number of employees
Employees14,084at 2024-12-31Cons.Number of employees
Employees14,010at 2023-12-31vCons.Number of employees
Employees14,484at 2022-12-31vCons.Number of employees
Employees15,083at 2021-12-31dCons.Number of employees
Revenue¥14.0bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥5.8bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Operating income¥9.8bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥1.5bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥9.5bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥1.3bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.3bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥9.9bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥3.7bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥9.2bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥2.4bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥1.3bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.6bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥18.4bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥418.5bnat 2025-12-31StandaloneAssets
Total assets¥449.0bnat 2024-12-31StandaloneAssets
Total assets¥498.4bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥502.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥543.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥123.4bnat 2025-12-31StandaloneLiabilities
Total liabilities¥123.3bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥295.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥325.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥336.8bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥344.4bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥351.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥7.3bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥7.4bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥53.652025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.272024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.522023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.712022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.572021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥53.252025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.172024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥7.472023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.682022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥102.332021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥602025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥532024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥502023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥502022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,781.1at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,833.21at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,877.26at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,920.38at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,961.66at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.0%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE0.7%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE0.4%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE0.4%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE5.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued171,269,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued183,269,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued206,269,000at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued206,269,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued206,269,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)

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 · 31
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-01-01 → 2025-12-31¥30.7bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-01-01 → 2025-12-31¥30.7bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-01-01 → 2025-12-31−¥42.5bn
Food Service Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥45.3bn
Food Service Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥45.3bn
Food Service Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥8.8bn
OTC Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥417.9bn
OTC Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥417.9bn
OTC Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥47.0bn
Vending Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥399.9bn
Vending Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥399.9bn
Vending Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥11.3bn
—segment totalemployeesat 2025-12-3112667 pure
Total Of Reportable Segments And Otherssegment totalrevenue2025-01-01 → 2025-12-31¥893.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-01-01 → 2025-12-31¥893.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31¥24.5bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-01-01 → 2024-12-31¥29.0bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-01-01 → 2024-12-31¥29.0bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-01-01 → 2024-12-31−¥49.7bn
Food Service Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥41.9bn
Food Service Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥41.9bn
Food Service Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥6.9bn
OTC Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥410.9bn
OTC Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥410.9bn
OTC Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥49.6bn
Vending Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥411.0bn
Vending Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥411.0bn
Vending Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥5.2bn
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥892.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥892.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥12.0bn

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

All source rows · 1,829
ItemContextValueUnit
Other expenses IFRSCurrentYearDuration100303000000JPY
Financial assets measured at amortized cost interest income IFRSPrior1YearDuration3000000JPY
Financial assets measured at amortized cost interest income IFRSCurrentYearDuration24000000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSPrior1YearDuration112000000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSCurrentYearDuration62000000JPY
Foreign exchange gain IFRSPrior1YearDuration13000000JPY
Foreign exchange gain IFRSCurrentYearDuration358000000JPY
Other finance income IFRSPrior1YearDuration209000000JPY
Other finance income IFRSCurrentYearDuration-JPY
Finance income IFRSPrior1YearDuration337000000JPY
Finance income IFRSCurrentYearDuration444000000JPY
Financial liabilities measured at amortized cost interest expenses IFRSPrior1YearDuration769000000JPY
Financial liabilities measured at amortized cost interest expenses IFRSCurrentYearDuration655000000JPY
Foreign exchange loss IFRSPrior1YearDuration37000000JPY
Foreign exchange loss IFRSCurrentYearDuration87000000JPY
Other finance costs IFRSPrior1YearDuration26000000JPY
Other finance costs IFRSCurrentYearDuration36000000JPY
Finance costs IFRSPrior1YearDuration832000000JPY
Finance costs IFRSCurrentYearDuration778000000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember7388000000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember7292000000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember53000000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember38000000JPY
Short term loans receivable to subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember41613000000JPY
Short term loans receivable to subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember13791000000JPY
Accounts receivable otherPrior1YearInstant_NonConsolidatedMember10000000JPY
Accounts receivable otherCurrentYearInstant_NonConsolidatedMember45000000JPY
Other caPrior1YearInstant_NonConsolidatedMember-JPY
Other caCurrentYearInstant_NonConsolidatedMember23000000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember49064000000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember21189000000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember9952000000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember8946000000JPY
Structures netPrior1YearInstant_NonConsolidatedMember638000000JPY
Structures netCurrentYearInstant_NonConsolidatedMember551000000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember4000000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember3000000JPY
LandPrior1YearInstant_NonConsolidatedMember46292000000JPY
LandCurrentYearInstant_NonConsolidatedMember44955000000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember56886000000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember54455000000JPY
Leasehold rightPrior1YearInstant_NonConsolidatedMember27000000JPY
Leasehold rightCurrentYearInstant_NonConsolidatedMember27000000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember27000000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember27000000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember342561000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember342561000000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember70000000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember66000000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember417000000JPY

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 · 16 of 17 passed
balance sheet identityconsolidated 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution partial
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 · 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 · 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