Annual report

Period2025-01-01 → 2025-12-31
Filed2026-04-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥9.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥10.5bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥11.1bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥12.2bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥11.5bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income−¥1.7bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥237m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income−¥2.0bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥321m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥275m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥613m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥3.7bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥973m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥3.7bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.4bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥5.6bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥85m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.3bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥3.9bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥1.4bn2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥8.7bnat 2025-12-31Cons.Assets
Total assets¥10.5bnat 2024-12-31Cons.Assets
Total assets¥12.3bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥16.9bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥15.3bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥9.8bnat 2025-12-31Cons.Liabilities
Total liabilities¥10.5bnat 2024-12-31Cons.Liabilities
Net assets / equity−¥1.1bnat 2025-12-31Cons.Net assets
Net assets / equity¥24mat 2024-12-31Cons.Net assets
Net assets / equity¥746mat 2023-12-31vCons.Net assets
Net assets / equity¥6.0bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥5.1bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.0bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥1.0bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥2.0bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥571m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥816m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥991m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.8bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.1bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥418m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥473m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.9bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.4bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥6.0bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥760m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥562m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥290m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.8bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-142.852025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-55.732024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-231.682023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.492022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.682021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥3.432022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.222021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥-77.59at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥-5.35at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥25.62at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥243.12at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥207.92at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio-23.0%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio-1.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio5.0%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio34.9%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio33.1%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE1.6%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE30.0%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees344at 2025-12-31Cons.Number of employees
Employees372at 2024-12-31Cons.Number of employees
Employees473at 2023-12-31vCons.Number of employees
Employees477at 2022-12-31vCons.Number of employees
Employees490at 2021-12-31dCons.Number of employees
Revenue¥8.4bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥8.9bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥9.4bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥10.2bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥9.7bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income−¥15m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥55m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥173m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥28m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥237m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥968m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.7bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.9bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥630m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥2.1bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥1.0bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥4.3bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥486m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.7bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥9.1bnat 2025-12-31StandaloneAssets
Total assets¥10.5bnat 2024-12-31StandaloneAssets
Total assets¥12.1bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥15.6bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥14.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥11.1bnat 2025-12-31StandaloneLiabilities
Total liabilities¥10.4bnat 2024-12-31StandaloneLiabilities
Net assets / equity−¥2.0bnat 2025-12-31StandaloneNet assets
Net assets / equity¥151mat 2024-12-31StandaloneNet assets
Net assets / equity¥702mat 2023-12-31vStandaloneNet assets
Net assets / equity¥5.0bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥4.7bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥616mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-82.312025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-39.62024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-175.732023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.012022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.92021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥19.712022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥68.042021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥42022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥82021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥-77.06at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥5.17at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥28.59at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥206.66at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥192.78at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio-21.8%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio1.3%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio5.7%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.1%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.4%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.8%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE41.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued26,343,900at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued26,343,900at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,737,400at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued24,737,400at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued24,737,400at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees259at 2025-12-31StandaloneNumber of employees
Employees275at 2024-12-31StandaloneNumber of employees
Employees371at 2023-12-31vStandaloneNumber of employees
Employees360at 2022-12-31vStandaloneNumber of employees
Employees349at 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 · 39
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥30m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥915m
Enterprise DX Segmentreportable segmentdepreciation2025-01-01 → 2025-12-31¥188m
Enterprise DX Segmentreportable segmentemployeesat 2025-12-3149 pure
Enterprise DX Segmentreportable segmentrevenue2025-01-01 → 2025-12-31¥3.5bn
Enterprise DX Segmentreportable segmentrevenue external2025-01-01 → 2025-12-31¥3.5bn
Enterprise DX Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥528m
Event DX Segmentreportable segmentdepreciation2025-01-01 → 2025-12-31¥698m
Event DX Segmentreportable segmentemployeesat 2025-12-3127 pure
Event DX Segmentreportable segmentrevenue2025-01-01 → 2025-12-31¥3.5bn
Event DX Segmentreportable segmentrevenue external2025-01-01 → 2025-12-31¥3.5bn
Event DX Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31−¥2.1bn
Thirdplace DX Segmentreportable segmentdepreciation2025-01-01 → 2025-12-31¥205m
Thirdplace DX Segmentreportable segmentemployeesat 2025-12-319 pure
Thirdplace DX Segmentreportable segmentrevenue2025-01-01 → 2025-12-31¥2.8bn
Thirdplace DX Segmentreportable segmentrevenue external2025-01-01 → 2025-12-31¥2.8bn
Thirdplace DX Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥788m
—segment totaldepreciation2025-01-01 → 2025-12-31¥1.1bn
—segment totalrevenue2025-01-01 → 2025-12-31¥9.9bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥9.9bn
—segment totalsegment profit2025-01-01 → 2025-12-31−¥768m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥25m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.1bn
Enterprise DX Segmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥321m
Enterprise DX Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥4.1bn
Enterprise DX Segmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.1bn
Enterprise DX Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥667m
Event DX Segmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥542m
Event DX Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥3.8bn
Event DX Segmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.8bn
Event DX Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31−¥566m
Thirdplace DX Segmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥178m
Thirdplace DX Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥2.6bn
Thirdplace DX Segmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.6bn
Thirdplace DX Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥747m
—segment totaldepreciation2024-01-01 → 2024-12-31¥1.0bn
—segment totalrevenue2024-01-01 → 2024-12-31¥10.5bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥10.5bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥848m

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

All source rows · 1,630
ItemContextValueUnit
Other clCurrentYearInstant853559000JPY
Current liabilitiesPrior1YearInstant6756970000JPY
Current liabilitiesCurrentYearInstant6812181000JPY
Long term loans payablePrior1YearInstant3093000000JPY
Long term loans payableCurrentYearInstant2425346000JPY
Lease obligations nclPrior1YearInstant253882000JPY
Lease obligations nclCurrentYearInstant121743000JPY
Deferred tax liabilitiesPrior1YearInstant33962000JPY
Deferred tax liabilitiesCurrentYearInstant159208000JPY
Asset retirement obligations nclPrior1YearInstant319572000JPY
Asset retirement obligations nclCurrentYearInstant320163000JPY
Noncurrent liabilitiesPrior1YearInstant3700417000JPY
Noncurrent liabilitiesCurrentYearInstant3026462000JPY
LiabilitiesPrior1YearInstant10457387000JPY
LiabilitiesCurrentYearInstant9838643000JPY
Capital stockPrior1YearInstant10000000JPY
Capital stockCurrentYearInstant10000000JPY
Capital surplusPrior1YearInstant1326328000JPY
Capital surplusCurrentYearInstant3243195000JPY
Retained earningsPrior1YearInstant-2567079000JPY
Retained earningsCurrentYearInstant-6273513000JPY
Treasury stockPrior1YearInstant-794791000JPY
Treasury stockCurrentYearInstant-794791000JPY
Shareholders equityPrior1YearInstant-2025541000JPY
Shareholders equityCurrentYearInstant-3815108000JPY
Valuation difference on available for sale securitiesPrior1YearInstant102940000JPY
Valuation difference on available for sale securitiesCurrentYearInstant104881000JPY
Foreign currency translation adjustmentPrior1YearInstant1784034000JPY
Foreign currency translation adjustmentCurrentYearInstant1702354000JPY
Valuation and translation adjustmentsPrior1YearInstant1886975000JPY
Valuation and translation adjustmentsCurrentYearInstant1807235000JPY
Subscription rights to sharesPrior1YearInstant16762000JPY
Subscription rights to sharesCurrentYearInstant777122000JPY
Non controlling interestsPrior1YearInstant145468000JPY
Non controlling interestsCurrentYearInstant123067000JPY
Net assetsPrior1YearInstant23664000JPY
Net assetsCurrentYearInstant-1107682000JPY
Liabilities and net assetsPrior1YearInstant10481052000JPY
Liabilities and net assetsCurrentYearInstant8730961000JPY
Net salesPrior1YearDuration10463846000JPY
Net salesCurrentYearDuration9859467000JPY
Cost of salesPrior1YearDuration6515863000JPY
Cost of salesCurrentYearDuration6300363000JPY
Gross profitPrior1YearDuration3947983000JPY
Gross profitCurrentYearDuration3559104000JPY
Selling general and administrative expensesPrior1YearDuration4184752000JPY
Selling general and administrative expensesCurrentYearDuration5242147000JPY
Operating incomePrior1YearDuration-236769000JPY
Operating incomeCurrentYearDuration-1683043000JPY
Interest income noiPrior1YearDuration5318000JPY

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