Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥190m2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥180m2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥175m2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥112m2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥116m2021-01-01 → 2021-12-31vCons.Net sales (5-year summary)
Operating income−¥311m2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥267m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income−¥309m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥272m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥279m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥206m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥129m2021-01-01 → 2021-12-31vCons.Ordinary income loss (5-year summary)
Profit before tax−¥252m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥384m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥257m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥388m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥297m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥270m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥151m2021-01-01 → 2021-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥257m2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥388m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥534mat 2025-12-31Cons.Assets
Total assets¥249mat 2024-12-31Cons.Assets
Total assets¥331mat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥516mat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥256mat 2021-12-31vCons.Total assets (5-year summary)
Total liabilities¥414mat 2025-12-31Cons.Liabilities
Total liabilities¥282mat 2024-12-31Cons.Liabilities
Net assets / equity¥120mat 2025-12-31Cons.Net assets
Net assets / equity−¥33mat 2024-12-31Cons.Net assets
Net assets / equity¥282mat 2023-12-31vCons.Net assets
Net assets / equity¥479mat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥231mat 2021-12-31vCons.Net assets (5-year summary)
Cash and deposits¥93mat 2025-12-31Cons.Cash and deposits
Cash and deposits¥54mat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥93mat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥54mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥24mat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥125mat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥86mat 2021-12-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥358m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥219m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥198m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥145m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥85m2021-01-01 → 2021-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥172m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥71m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥340m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥207,0002021-01-01 → 2021-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥569m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥321m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥99m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥524m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥227,0002021-01-01 → 2021-12-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-29.722025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-55.382024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-44.812023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-54.142022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-34.832021-01-01 → 2021-12-31vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥11.53at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥-4.64at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥38.13at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥71.53at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥45.79at 2021-12-31vCons.Net assets per share (5-year summary)
Equity ratio21.0%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio-13.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio77.5%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio87.6%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-12-31vCons.Equity to asset ratio (5-year summary)
Employees11at 2025-12-31Cons.Number of employees
Employees12at 2024-12-31Cons.Number of employees
Employees10at 2023-12-31vCons.Number of employees
Employees9at 2022-12-31vCons.Number of employees
Employees9at 2021-12-31vCons.Number of employees
Revenue¥20m2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥20m2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥19m2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥20m2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥18m2021-01-01 → 2021-12-31vStandaloneOperating revenue1 (5-year summary)
Operating income−¥225m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥200m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥227m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥204m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥139m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥152m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥116m2021-01-01 → 2021-12-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥244m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥516m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥233m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥513m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥188m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥136m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥204m2021-01-01 → 2021-12-31vStandaloneNet income loss (5-year summary)
Total assets¥468mat 2025-12-31StandaloneAssets
Total assets¥149mat 2024-12-31StandaloneAssets
Total assets¥491mat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥574mat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥188mat 2021-12-31vStandaloneTotal assets (5-year summary)
Total liabilities¥315mat 2025-12-31StandaloneLiabilities
Total liabilities¥172mat 2024-12-31StandaloneLiabilities
Net assets / equity¥153mat 2025-12-31StandaloneNet assets
Net assets / equity−¥23mat 2024-12-31StandaloneNet assets
Net assets / equity¥418mat 2023-12-31vStandaloneNet assets
Net assets / equity¥506mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥124mat 2021-12-31vStandaloneNet assets (5-year summary)
Cash and deposits¥57mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥14mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-26.962025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-73.342024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-28.392023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.312022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-47.032021-01-01 → 2021-12-31vStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥14.97at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-3.28at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥58.26at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥75.75at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥21.05at 2021-12-31vStandaloneNet assets per share (5-year summary)
Equity ratio31.1%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-15.7%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.9%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.4%at 2021-12-31vStandaloneEquity to asset ratio (5-year summary)
Shares issued9,728,500at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,128,500at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,728,500at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,318,500at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,333,500at 2021-12-31vStandaloneTotal number of issued shares (5-year summary)
Employees5at 2025-12-31StandaloneNumber of employees
Employees5at 2024-12-31StandaloneNumber of employees
Employees3at 2023-12-31vStandaloneNumber of employees
Employees4at 2022-12-31vStandaloneNumber of employees
Employees4at 2021-12-31vStandaloneNumber 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥83m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥245m
Environment Solution Businessreportable segmentcapex2025-01-01 → 2025-12-31¥250,000
Environment Solution Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥70m
Environment Solution Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥70m
Environment Solution Businessreportable segmentsegment assetsat 2025-12-31¥33m
Environment Solution Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥9m
Real Estate Businessreportable segmentemployeesat 2025-12-311 pure
Real Estate Businessreportable segmentsegment assetsat 2025-12-31¥1m
Real Estate Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥22m
Regenerative Medicine Related Businessreportable segmentcapex2025-01-01 → 2025-12-31¥174m
Regenerative Medicine Related Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥2m
Regenerative Medicine Related Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥6m
Regenerative Medicine Related Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥6m
Regenerative Medicine Related Businessreportable segmentsegment assetsat 2025-12-31¥261m
Regenerative Medicine Related Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥65m
Sports Businessreportable segmentcapex2025-01-01 → 2025-12-31¥631,000
Sports Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥4m
Sports Businessreportable segmentemployeesat 2025-12-314 pure
Sports Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥114m
Sports Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥114m
Sports Businessreportable segmentsegment assetsat 2025-12-31¥49m
Sports Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥31m
Web Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥126,000
—segment totalcapex2025-01-01 → 2025-12-31¥175m
—segment totaldepreciation2025-01-01 → 2025-12-31¥6m
—segment totalemployeesat 2025-12-316 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥190m
—segment totalrevenue external2025-01-01 → 2025-12-31¥190m
—segment totalsegment assetsat 2025-12-31¥451m
—segment totalsegment profit2025-01-01 → 2025-12-31−¥66m
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥124,000
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥5,000
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥64m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥220m
Environment Solution Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥771,000
Environment Solution Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥65m
Environment Solution Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥65m
Environment Solution Businessreportable segmentsegment assetsat 2024-12-31¥8m
Environment Solution Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥49m
Real Estate Businessreportable segmentsegment assetsat 2024-12-31¥726,000
Real Estate Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥11m
Sports Businessreportable segmentcapex2024-01-01 → 2024-12-31¥197,000
Sports Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥6m
Sports Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥115m
Sports Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥115m
Sports Businessreportable segmentsegment assetsat 2024-12-31¥47m
Sports Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥28m
Web Businessreportable segmentsegment assetsat 2024-12-31¥32,000
Web Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥381,000
—segment totalcapex2024-01-01 → 2024-12-31¥197,000
—segment totaldepreciation2024-01-01 → 2024-12-31¥7m
—segment totalrevenue2024-01-01 → 2024-12-31¥180m
—segment totalrevenue external2024-01-01 → 2024-12-31¥180m
—segment totalsegment assetsat 2024-12-31¥184m
—segment totalsegment profit2024-01-01 → 2024-12-31−¥47m

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

All source rows · 1,284
ItemContextValueUnit
Directors compensations sgaPrior1YearDuration75750000JPY
Directors compensations sgaCurrentYearDuration89924000JPY
Rents sgaPrior1YearDuration16274000JPY
Rents sgaCurrentYearDuration30204000JPY
Commission fee sgaPrior1YearDuration34383000JPY
Commission fee sgaCurrentYearDuration38169000JPY
Amortization of goodwill sgaPrior1YearDuration53432000JPY
Amortization of goodwill sgaCurrentYearDuration-JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration-132000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration65000JPY
Provision for maintenance of final disposal site sgaPrior1YearDuration253000JPY
Provision for maintenance of final disposal site sgaCurrentYearDuration253000JPY
Consignment operating expenses sgaPrior1YearDuration46585000JPY
Consignment operating expenses sgaCurrentYearDuration94204000JPY
Entertainment expenses sgaPrior1YearDuration35670000JPY
Entertainment expenses sgaCurrentYearDuration54387000JPY
Research and development expenses included in general and administrative expenses and manufacturing cost for current periodPrior1YearDuration20454000JPY
Research and development expenses included in general and administrative expenses and manufacturing cost for current periodCurrentYearDuration27352000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05241-000SportsBusinessReportableSegmentsMember114875000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05241-000RealEstateBusinessReportableSegmentsMember-JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05241-000WebBusinessReportableSegmentsMember-JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05241-000EnergyRelatedBusinessMember-JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05241-000EnvironmentSolutionBusinessReportableSegmentsMember64697000JPY
Revenues from external customersPrior1YearDuration_ReportableSegmentsMember179573000JPY
Revenues from external customersPrior1YearDuration_ReconcilingItemsMember-JPY
Revenues from external customersPrior1YearDuration179573000JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05241-000SportsBusinessReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05241-000RealEstateBusinessReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05241-000WebBusinessReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05241-000EnergyRelatedBusinessMember-JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05241-000EnvironmentSolutionBusinessReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_ReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_ReconcilingItemsMember-JPY
Transactions with other segmentsPrior1YearDuration-JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05241-000SportsBusinessReportableSegmentsMember114875000JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05241-000RealEstateBusinessReportableSegmentsMember-JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05241-000WebBusinessReportableSegmentsMember-JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05241-000EnergyRelatedBusinessMember-JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05241-000EnvironmentSolutionBusinessReportableSegmentsMember64697000JPY
Net salesPrior1YearDuration_ReportableSegmentsMember179573000JPY
Net salesPrior1YearDuration_ReconcilingItemsMember-JPY
Net salesPrior1YearDuration179573000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05241-000SportsBusinessReportableSegmentsMember28255000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05241-000RealEstateBusinessReportableSegmentsMember-10806000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05241-000WebBusinessReportableSegmentsMember-381000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05241-000EnergyRelatedBusinessMember-15490000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05241-000EnvironmentSolutionBusinessReportableSegmentsMember-48844000JPY
Operating incomePrior1YearDuration_ReportableSegmentsMember-47266000JPY
Operating incomePrior1YearDuration_ReconcilingItemsMember-219875000JPY
Operating incomePrior1YearDuration-267142000JPY

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 rounding
balance sheet identitynon_consolidated 2025-12-31pass rounding
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