Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-19
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥67.5bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥49.9bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥41.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥27.9bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥25.0bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥5.0bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥3.2bn2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥4.1bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥2.5bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥2.0bn2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥954m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥650m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥5.2bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥2.5bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥3.3bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.6bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥527m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥312m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥3.3bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥1.6bn2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥72.1bnat 2025-12-31Cons.Assets
Total assets¥59.8bnat 2024-12-31Cons.Assets
Total assets¥58.9bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥53.4bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥42.0bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥51.5bnat 2025-12-31Cons.Liabilities
Total liabilities¥41.0bnat 2024-12-31Cons.Liabilities
Net assets / equity¥20.6bnat 2025-12-31Cons.Net assets
Net assets / equity¥18.8bnat 2024-12-31Cons.Net assets
Net assets / equity¥17.2bnat 2023-12-31vCons.Net assets
Net assets / equity¥15.9bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥14.8bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥11.9bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥10.1bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥11.6bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥10.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥9.7bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥7.4bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥8.4bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥6.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥684m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥11.5bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥4.4bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.3bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥330m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥147m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥142m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥152m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥8.9bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥3.0bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥10.1bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥5.3bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥68.462025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.52024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.852023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.322022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.222021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥67.492025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥33.082024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥29.552023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥7.192021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥418.37at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥389.82at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥356.62at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥334.37at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥316.36at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio28.5%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio29.6%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio35.1%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE16.9%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE9.0%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE8.6%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE3.4%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE2.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees255at 2025-12-31Cons.Number of employees
Employees240at 2024-12-31Cons.Number of employees
Employees232at 2023-12-31vCons.Number of employees
Employees219at 2022-12-31vCons.Number of employees
Employees207at 2021-12-31dCons.Number of employees
Revenue¥3.2bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥2.4bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥2.0bn2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥1.3bn2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥1.3bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥1.6bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥1.1bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥2.8bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥1.8bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.2bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥611m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥125m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.9bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥1.8bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥2.3bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥1.4bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥933m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥316m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥29m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥20.1bnat 2025-12-31StandaloneAssets
Total assets¥18.4bnat 2024-12-31StandaloneAssets
Total assets¥18.0bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥15.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥15.0bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.5bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥17.8bnat 2025-12-31StandaloneNet assets
Net assets / equity¥15.9bnat 2024-12-31StandaloneNet assets
Net assets / equity¥14.9bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥14.3bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥14.0bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥47.82025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.522024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.62023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.792022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.662021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥47.122025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.152024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥19.412023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.662021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥162025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥4.52022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥362.56at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥330.59at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥310.76at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥301.96at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥299.28at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio88.6%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.3%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.8%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.4%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio93.1%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE13.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE9.2%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE6.4%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE2.2%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE0.2%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued50,420,864at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued49,670,764at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued49,455,764at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued49,098,364at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued47,111,064at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees52at 2025-12-31StandaloneNumber of employees
Employees44at 2024-12-31StandaloneNumber of employees
Employees37at 2023-12-31vStandaloneNumber of employees
Employees31at 2022-12-31vStandaloneNumber of employees
Employees44at 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 · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥72m
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥59m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥503m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥503m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥16.7bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥2.6bn
Real Estatereportable segmentemployeesat 2025-12-31115 pure
Real Estatereportable segmentrevenue2025-01-01 → 2025-12-31¥62.4bn
Real Estatereportable segmentrevenue external2025-01-01 → 2025-12-31¥62.4bn
Real Estatereportable segmentsegment profit2025-01-01 → 2025-12-31¥6.4bn
Stock Type Fee Businessreportable segmentemployeesat 2025-12-3164 pure
Stock Type Fee Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥5.6bn
Stock Type Fee Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥5.1bn
Stock Type Fee Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥503m
Stock Type Fee Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥1.2bn
—segment totalcapex2025-01-01 → 2025-12-31¥2.3bn
—segment totaldepreciation2025-01-01 → 2025-12-31¥174m
—segment totalrevenue2025-01-01 → 2025-12-31¥68.0bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥67.5bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥503m
—segment totalsegment assetsat 2025-12-31¥55.4bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥7.6bn
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥42m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥50m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥553m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥553m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥12.6bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.8bn
Real Estatereportable segmentemployeesat 2024-12-31101 pure
Real Estatereportable segmentrevenue2024-01-01 → 2024-12-31¥44.3bn
Real Estatereportable segmentrevenue external2024-01-01 → 2024-12-31¥44.3bn
Real Estatereportable segmentsegment profit2024-01-01 → 2024-12-31¥3.9bn
Stock Type Fee Businessreportable segmentemployeesat 2024-12-3185 pure
Stock Type Fee Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥6.2bn
Stock Type Fee Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥5.6bn
Stock Type Fee Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥553m
Stock Type Fee Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥1.1bn
—segment totalcapex2024-01-01 → 2024-12-31¥2.7bn
—segment totaldepreciation2024-01-01 → 2024-12-31¥146m
—segment totalrevenue2024-01-01 → 2024-12-31¥50.5bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥49.9bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥553m
—segment totalsegment assetsat 2024-12-31¥47.2bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥5.1bn

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

All source rows · 1,519
ItemContextValueUnit
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-112426000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-137439000JPY
Tools furniture and fixtures netPrior1YearInstant108635000JPY
Tools furniture and fixtures netCurrentYearInstant100896000JPY
Machinery equipment and vehiclesPrior1YearInstant18258000JPY
Machinery equipment and vehiclesCurrentYearInstant8517000JPY
Accumulated depreciation machinery equipment and vehiclesPrior1YearInstant-12946000JPY
Accumulated depreciation machinery equipment and vehiclesCurrentYearInstant-5355000JPY
Machinery equipment and vehicles netPrior1YearInstant5311000JPY
Machinery equipment and vehicles netCurrentYearInstant3162000JPY
LandPrior1YearInstant3785638000JPY
LandCurrentYearInstant3760729000JPY
Construction in progressPrior1YearInstant2154373000JPY
Construction in progressCurrentYearInstant4370760000JPY
Property plant and equipmentPrior1YearInstant9106018000JPY
Property plant and equipmentCurrentYearInstant11187974000JPY
GoodwillPrior1YearInstant295643000JPY
GoodwillCurrentYearInstant263966000JPY
Other iaPrior1YearInstant151439000JPY
Other iaCurrentYearInstant187658000JPY
Intangible assetsPrior1YearInstant447083000JPY
Intangible assetsCurrentYearInstant451625000JPY
Investment securitiesPrior1YearInstant480502000JPY
Investment securitiesCurrentYearInstant487393000JPY
Deferred tax assetsPrior1YearInstant618503000JPY
Deferred tax assetsCurrentYearInstant534953000JPY
Other ioaPrior1YearInstant443261000JPY
Other ioaCurrentYearInstant447368000JPY
Investments and other assetsPrior1YearInstant1542266000JPY
Investments and other assetsCurrentYearInstant1469716000JPY
Noncurrent assetsPrior1YearInstant11095368000JPY
Noncurrent assetsCurrentYearInstant13109316000JPY
Deferred organization expenses daPrior1YearInstant1992000JPY
Deferred organization expenses daCurrentYearInstant-JPY
Bond issuance cost daPrior1YearInstant10717000JPY
Bond issuance cost daCurrentYearInstant11626000JPY
Deferred assetsPrior1YearInstant12710000JPY
Deferred assetsCurrentYearInstant11626000JPY
AssetsPrior1YearInstant59809884000JPY
AssetsCurrentYearInstant72062809000JPY
Accounts payable tradePrior1YearInstant933510000JPY
Accounts payable tradeCurrentYearInstant651373000JPY
Short term loans payablePrior1YearInstant432000000JPY
Short term loans payableCurrentYearInstant606000000JPY
Current portion of bondsPrior1YearInstant514900000JPY
Current portion of bondsCurrentYearInstant265800000JPY
Current portion of long term loans payablePrior1YearInstant3825034000JPY
Current portion of long term loans payableCurrentYearInstant6283524000JPY
Income taxes payablePrior1YearInstant718929000JPY
Income taxes payableCurrentYearInstant1461720000JPY

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