Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-19
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥8.3bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥7.9bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥7.0bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥6.2bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥5.8bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥5.5bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income¥2.6bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥2.7bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Ordinary income¥2.1bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.7bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥2.9bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥2.6bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.4bn2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.0bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥1.9bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥2.1bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.8bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.6bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.5bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.4bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥1.9bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥2.1bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥13.7bnat 2025-12-31Cons.Assets IFRS
Total assets¥13.6bnat 2024-12-31Cons.Assets IFRS
Total assets¥12.4bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥11.0bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥8.4bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥9.3bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥3.4bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥3.3bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥10.4bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥10.3bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥8.9bnat 2023-12-31vCons.Equity IFRS
Net assets / equity¥6.9bnat 2021-12-31dCons.Net assets (5-year summary)
Equity (owners)¥10.4bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥10.3bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥8.9bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥7.3bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥5.9bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥10.1bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥9.9bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥8.7bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥6.8bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥5.9bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.5bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.5bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.6bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.9bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.1bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥102m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥164m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥130m2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥278m2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥35m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.8bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥518m2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥436m2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.9bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.1bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥120.252025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥128.562024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥113.92023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥100.752022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥92.082021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥87.962021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
Net assets per share¥664.6at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥641.09at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥550.91at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥454.86at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥425.79at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥366.76at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio75.3%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio75.7%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio71.8%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio66.4%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio82.1%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio63.2%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE18.4%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE21.6%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE22.7%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE24.5%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE21.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE23.3%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees585at 2025-12-31Cons.Number of employees
Employees546at 2024-12-31Cons.Number of employees
Employees507at 2023-12-31vCons.Number of employees
Employees465at 2022-12-31vCons.Number of employees
Employees441at 2021-12-31dCons.Number of employees
Revenue¥7.9bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥7.5bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥6.7bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥5.9bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥5.5bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥2.5bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥2.6bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥2.6bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥2.8bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥2.7bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.1bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.6bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥2.9bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥1.9bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥2.1bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥2.0bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.6bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.4bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥12.6bnat 2025-12-31StandaloneAssets
Total assets¥12.7bnat 2024-12-31StandaloneAssets
Total assets¥11.5bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥10.0bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥7.8bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.6bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.8bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥10.0bnat 2025-12-31StandaloneNet assets
Net assets / equity¥9.9bnat 2024-12-31StandaloneNet assets
Net assets / equity¥8.5bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥6.9bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥6.4bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥10.2bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥10.0bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥120.012025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥128.692024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥122.22023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥98.242022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥89.032021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥502025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥352024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥302023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥640.24at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥617.27at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥528.2at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥425.1at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥399.25at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio79.3%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.8%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.7%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.6%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE19.0%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE22.5%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE25.6%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE23.8%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE21.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued15,949,053at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,156,453at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,156,453at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued16,156,453at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued16,606,453at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees335at 2025-12-31StandaloneNumber of employees
Employees310at 2024-12-31StandaloneNumber of employees
Employees288at 2023-12-31vStandaloneNumber of employees
Employees264at 2022-12-31vStandaloneNumber of employees
Employees253at 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 · 24
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31¥2m
Cloud Solutionreportable segmentemployeesat 2025-12-31273 pure
Cloud Solutionreportable segmentrevenue2025-01-01 → 2025-12-31¥5.7bn
Cloud Solutionreportable segmentrevenue external2025-01-01 → 2025-12-31¥5.7bn
Cloud Solutionreportable segmentsegment profit2025-01-01 → 2025-12-31¥2.5bn
Marketing Solutions Businessreportable segmentemployeesat 2025-12-31249 pure
Marketing Solutions Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥2.6bn
Marketing Solutions Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥2.6bn
Marketing Solutions Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥148m
Total Of Reportable Segments And Otherssegment totalrevenue2025-01-01 → 2025-12-31¥8.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-01-01 → 2025-12-31¥8.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31¥2.6bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31¥346,000
Cloud Solutionreportable segmentrevenue2024-01-01 → 2024-12-31¥4.9bn
Cloud Solutionreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.9bn
Cloud Solutionreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.2bn
Marketing Solutions Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥3.0bn
Marketing Solutions Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.0bn
Marketing Solutions Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥558m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥7.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥7.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥2.7bn
Cloud Solutionreportable segmentemployeesat 2025-12-31180 pure
Marketing Solutions Businessreportable segmentemployeesat 2025-12-31136 pure

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

All source rows · 1,334
ItemContextValueUnit
Lease liabilities cl IFRSPrior1YearInstant140310000JPY
Lease liabilities cl IFRSCurrentYearInstant205674000JPY
Income taxes payable cl IFRSPrior1YearInstant233141000JPY
Income taxes payable cl IFRSCurrentYearInstant344414000JPY
Provisions cl IFRSPrior1YearInstant45396000JPY
Provisions cl IFRSCurrentYearInstant19366000JPY
Other current liabilities cl IFRSPrior1YearInstant494532000JPY
Other current liabilities cl IFRSCurrentYearInstant582712000JPY
Total current liabilities IFRSPrior1YearInstant2986612000JPY
Total current liabilities IFRSCurrentYearInstant2842296000JPY
Lease liabilities ncl IFRSPrior1YearInstant195519000JPY
Lease liabilities ncl IFRSCurrentYearInstant432045000JPY
Provisions ncl IFRSPrior1YearInstant126427000JPY
Provisions ncl IFRSCurrentYearInstant119622000JPY
Non current labilities IFRSPrior1YearInstant321946000JPY
Non current labilities IFRSCurrentYearInstant551667000JPY
Liabilities IFRSPrior1YearInstant3308559000JPY
Liabilities IFRSCurrentYearInstant3393964000JPY
Share capital IFRSPrior1YearInstant1193528000JPY
Share capital IFRSCurrentYearInstant1193528000JPY
Capital surplus IFRSPrior1YearInstant1095202000JPY
Capital surplus IFRSCurrentYearInstant1095202000JPY
Treasury shares IFRSPrior1YearInstant-313398000JPY
Treasury shares IFRSCurrentYearInstant-1051399000JPY
Retained earnings IFRSPrior1YearInstant8202954000JPY
Retained earnings IFRSCurrentYearInstant9018728000JPY
Other components of equity IFRSPrior1YearInstant105470000JPY
Other components of equity IFRSCurrentYearInstant101092000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant10283756000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant10357152000JPY
Non controlling interests IFRSPrior1YearInstant-2131000JPY
Non controlling interests IFRSCurrentYearInstant-3746000JPY
Equity IFRSPrior1YearInstant10281625000JPY
Equity IFRSCurrentYearInstant10353405000JPY
Liabilities and equity IFRSPrior1YearInstant13590184000JPY
Liabilities and equity IFRSCurrentYearInstant13747370000JPY
Revenue IFRSPrior1YearDuration7899305000JPY
Revenue IFRSCurrentYearDuration8307953000JPY
Cost of sales IFRSPrior1YearDuration2622020000JPY
Cost of sales IFRSCurrentYearDuration2851396000JPY
Gross profit IFRSPrior1YearDuration5277284000JPY
Gross profit IFRSCurrentYearDuration5456556000JPY
Selling general and administrative expenses IFRSPrior1YearDuration2458513000JPY
Selling general and administrative expenses IFRSCurrentYearDuration2746226000JPY
Research and development expenditure recognized as expense during period IFRSPrior1YearDuration98675000JPY
Research and development expenditure recognized as expense during period IFRSCurrentYearDuration63542000JPY
Other income IFRSPrior1YearDuration2496000JPY
Other income IFRSCurrentYearDuration14285000JPY
Other expenses IFRSPrior1YearDuration2149000JPY
Other expenses IFRSCurrentYearDuration11801000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
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