Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100XU3X (2026-03-26).

Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥20.1bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥16.7bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥17.5bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥16.5bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥12.6bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥1.1bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥358m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥850m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥402m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥1.0bn2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.3bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.1bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥363m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥684m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥149m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥511m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥780m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥829m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥704m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥162m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥13.6bnat 2025-12-31Cons.Assets
Total assets¥12.9bnat 2024-12-31Cons.Assets
Total assets¥11.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥11.0bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥7.9bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥7.3bnat 2025-12-31Cons.Liabilities
Total liabilities¥6.8bnat 2024-12-31Cons.Liabilities
Net assets / equity¥6.3bnat 2025-12-31Cons.Net assets
Net assets / equity¥6.0bnat 2024-12-31Cons.Net assets
Net assets / equity¥5.9bnat 2023-12-31vCons.Net assets
Net assets / equity¥5.3bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥3.6bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥5.3bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥4.8bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥5.3bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.8bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥4.3bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.5bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥933m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥220m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2023-01-01 → 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¥490m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥87m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥954m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥354m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥909m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥13m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥576m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥930m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥36m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥932m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥572m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥42.632025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.252024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.972023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥50.112022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.492021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥31.582023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥49.542022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.992021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥373.81at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥342.63at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥335.47at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥302.23at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥215.17at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio42.5%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio42.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.3%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio43.9%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio41.8%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE12.1%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE2.7%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE10.0%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE19.2%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE29.0%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees618at 2025-12-31Cons.Number of employees
Employees612at 2024-12-31Cons.Number of employees
Employees572at 2023-12-31vCons.Number of employees
Employees577at 2022-12-31vCons.Number of employees
Employees496at 2021-12-31dCons.Number of employees
Revenue¥11.9bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥10.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥11.4bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥9.9bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥7.6bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥668m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥11m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥1.1bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥413m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥634m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥496m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥666m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥735m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥342m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥494m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥304m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥695m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥465m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥526m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥10.4bnat 2025-12-31StandaloneAssets
Total assets¥10.4bnat 2024-12-31StandaloneAssets
Total assets¥9.2bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥8.1bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥6.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.1bnat 2025-12-31StandaloneLiabilities
Total liabilities¥5.2bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥5.3bnat 2025-12-31StandaloneNet assets
Net assets / equity¥5.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥5.0bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥4.3bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥3.2bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.7bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥2.0bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥30.822025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.92024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.472023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.872022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.62021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥42.932023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.532022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥34.282021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥3.92025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.92021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥340.22at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥322.35at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥306.82at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥265.33at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥209.75at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio50.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.8%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.7%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE9.5%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE6.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE15.1%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE12.5%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE18.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,108,800at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,108,800at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,108,800at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued15,953,800at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued15,247,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees222at 2025-12-31StandaloneNumber of employees
Employees250at 2024-12-31StandaloneNumber of employees
Employees270at 2023-12-31vStandaloneNumber of employees
Employees270at 2022-12-31vStandaloneNumber of employees
Employees260at 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.

All source rows · 1,375
ItemContextValueUnit
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember265.33
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember306.82
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember322.35
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember340.22
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember3.90
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember3.90
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember3.90
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember3.90
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember3.90
Basic earnings loss per share (5-year summary)Prior4YearDuration_NonConsolidatedMember34.60
Basic earnings loss per share (5-year summary)Prior3YearDuration_NonConsolidatedMember29.87
Basic earnings loss per share (5-year summary)Prior2YearDuration_NonConsolidatedMember43.47
Basic earnings loss per share (5-year summary)Prior1YearDuration_NonConsolidatedMember18.90
Basic earnings loss per share (5-year summary)CurrentYearDuration_NonConsolidatedMember30.82
Diluted earnings per share (5-year summary)Prior4YearDuration_NonConsolidatedMember34.28
Diluted earnings per share (5-year summary)Prior3YearDuration_NonConsolidatedMember29.53
Diluted earnings per share (5-year summary)Prior2YearDuration_NonConsolidatedMember42.93
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember0.519
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember0.525
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.537
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember0.498
Equity to asset ratio (5-year summary)CurrentYearInstant_NonConsolidatedMember0.505
Rate of return on equity (5-year summary)Prior4YearDuration_NonConsolidatedMember0.180
Rate of return on equity (5-year summary)Prior3YearDuration_NonConsolidatedMember0.125
Rate of return on equity (5-year summary)Prior2YearDuration_NonConsolidatedMember0.151
Rate of return on equity (5-year summary)Prior1YearDuration_NonConsolidatedMember0.060
Rate of return on equity (5-year summary)CurrentYearDuration_NonConsolidatedMember0.095
Price earnings ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember19.3
Price earnings ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember28.9
Price earnings ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember15.8
Price earnings ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember24.0
Price earnings ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember16.3
Payout ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember0.113
Payout ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember0.131
Payout ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember0.090
Payout ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember0.206
Payout ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember0.127
Number of employeesPrior4YearInstant_NonConsolidatedMember260
Average number of temporary workersPrior4YearInstant_NonConsolidatedMember17
Number of employeesPrior3YearInstant_NonConsolidatedMember270
Average number of temporary workersPrior3YearInstant_NonConsolidatedMember16
Number of employeesPrior2YearInstant_NonConsolidatedMember270
Average number of temporary workersPrior2YearInstant_NonConsolidatedMember16
Number of employeesPrior1YearInstant_NonConsolidatedMember250
Average number of temporary workersPrior1YearInstant_NonConsolidatedMember19
Number of employeesCurrentYearInstant_NonConsolidatedMember222
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember28
Total shareholder returnPrior4YearInstant_NonConsolidatedMember0.80

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 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