Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-25
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 157
MetricValuePeriodScopeSource row
Revenue¥30.3bn2025-01-01 → 2025-12-31Cons.Revenue2 IFRS
Revenue¥28.3bn2024-01-01 → 2024-12-31Cons.Revenue2 IFRS
Revenue¥34.3bn2023-01-01 → 2023-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥27.6bn2022-01-01 → 2022-12-31Cons.Revenue IFRS (5-year summary)
Revenue¥21.4bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income¥4.2bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥3.1bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax¥4.7bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥4.9bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥6.7bn2023-01-01 → 2023-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥9.0bn2022-01-01 → 2022-12-31Cons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥3.9bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥3.5bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥5.5bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥4.3bn2023-01-01 → 2023-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥5.7bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥2.6bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥3.5bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥5.5bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥96.3bnat 2025-12-31Cons.Assets IFRS
Total assets¥97.6bnat 2024-12-31Cons.Assets IFRS
Total assets¥93.6bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥88.7bnat 2022-12-31Cons.Total assets IFRS (5-year summary)
Total assets¥42.0bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥29.8bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥27.7bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥66.6bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥70.0bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥65.7bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥66.5bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥69.9bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥65.6bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥62.7bnat 2022-12-31Cons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥18.4bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥17.9bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥23.7bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥20.9bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥21.3bnat 2022-12-31Cons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥16.9bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥3.4bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.7bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.8bn2023-01-01 → 2023-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥3.6bn2022-01-01 → 2022-12-31Cons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥4.6bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥3.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow¥336m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.0bn2023-01-01 → 2023-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥30.6bn2022-01-01 → 2022-12-31Cons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥91m2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥6.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.6bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.8bn2023-01-01 → 2023-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥31.2bn2022-01-01 → 2022-12-31Cons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.9bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥16.832025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥26.652024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥20.742023-01-01 → 2023-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥30.542022-01-01 → 2022-12-31Cons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥20.592021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥16.822025-01-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥26.612024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥20.682023-01-01 → 2023-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥30.452022-01-01 → 2022-12-31Cons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥20.512021-01-01 → 2021-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥320.83at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥336.89at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥316.7at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥299.54at 2022-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥145.72at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio69.1%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio71.6%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio70.1%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio70.7%at 2022-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio43.9%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE5.1%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE8.2%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE6.7%2023-01-01 → 2023-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE14.1%2022-01-01 → 2022-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE15.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees1,674at 2025-12-31Cons.Number of employees
Employees1,800at 2024-12-31Cons.Number of employees
Employees1,735at 2023-12-31vCons.Number of employees
Employees1,602at 2022-12-31Cons.Number of employees
Employees1,251at 2021-12-31dCons.Number of employees
Revenue¥4.8bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥5.2bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥6.9bn2023-01-01 → 2023-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥5.5bn2022-01-01 → 2022-12-31StandaloneOperating revenue1 (5-year summary)
Revenue¥3.9bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥1.9bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥2.1bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥3.5bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥3.5bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥5.1bn2023-01-01 → 2023-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥4.4bn2022-01-01 → 2022-12-31StandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥3.3bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥4.0bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥3.1bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥3.3bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥4.8bn2023-01-01 → 2023-12-31dStandaloneNet income loss (5-year summary)
Net income¥3.7bn2022-01-01 → 2022-12-31StandaloneNet income loss (5-year summary)
Net income¥1.0bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥60.4bnat 2025-12-31StandaloneAssets
Total assets¥62.4bnat 2024-12-31StandaloneAssets
Total assets¥59.5bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥57.5bnat 2022-12-31StandaloneTotal assets (5-year summary)
Total assets¥16.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.7bnat 2025-12-31StandaloneLiabilities
Total liabilities¥3.2bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥55.7bnat 2025-12-31StandaloneNet assets
Net assets / equity¥59.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥57.1bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥54.0bnat 2022-12-31StandaloneNet assets (5-year summary)
Net assets / equity¥11.9bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥6.7bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥12.2bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥14.92025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.782024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.172023-01-01 → 2023-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.562022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.142021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥14.892025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥15.762024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥23.122023-01-01 → 2023-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥19.512022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.112021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥182025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥31.352024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥5.22023-01-01 → 2023-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥4.62022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.42021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥268.61at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥285.4at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥275.83at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥257.87at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥93.8at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio92.2%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.0%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio93.9%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.4%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE5.6%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE8.7%2023-01-01 → 2023-12-31dStandaloneRate of return on equity (5-year summary)
ROE11.2%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE9.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued211,389,654at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued211,389,654at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued211,079,654at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued211,079,654at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued138,916,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees97at 2025-12-31StandaloneNumber of employees
Employees91at 2024-12-31StandaloneNumber of employees
Employees86at 2023-12-31vStandaloneNumber of employees
Employees80at 2022-12-31StandaloneNumber of employees
Employees79at 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 · 19
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-12-3116 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-01-01 → 2025-12-31¥41m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥3.0bn
Data And Solutions Segmentreportable segmentemployeesat 2025-12-31268 pure
Data And Solutions Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥492m
Direct Business Segmentreportable segmentemployeesat 2025-12-31189 pure
Direct Business Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥1.4bn
Marketing Communication Segmentreportable segmentemployeesat 2025-12-311104 pure
Marketing Communication Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥5.5bn
—segment totalemployeesat 2025-12-311561 pure
—segment totalsegment profit2025-01-01 → 2025-12-31¥7.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31¥7.4bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-01-01 → 2024-12-31−¥59m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥3.1bn
Data And Solutions Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥494m
Direct Business Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥1.1bn
Marketing Communication Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥4.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥6.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥6.3bn

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

All source rows · 1,555
ItemContextValueUnit
Cash flows from used in financing activities IFRS (5-year summary)Prior1YearDuration-1631723000JPY
Cash flows from used in financing activities IFRS (5-year summary)CurrentYearDuration-6044225000JPY
Cash and cash equivalents IFRS (5-year summary)Prior4YearInstant16899990000JPY
Cash and cash equivalents IFRS (5-year summary)Prior3YearInstant21340076000JPY
Cash and cash equivalents IFRS (5-year summary)Prior2YearInstant20873416000JPY
Cash and cash equivalents IFRS (5-year summary)Prior1YearInstant23730478000JPY
Cash and cash equivalents IFRS (5-year summary)CurrentYearInstant17944740000JPY
Number of employeesPrior4YearInstant1251
Number of employeesPrior3YearInstant1602
Number of employeesPrior2YearInstant1735
Number of employeesPrior1YearInstant1800
Number of employeesCurrentYearInstant1674
Average number of temporary workersPrior4YearInstant-
Average number of temporary workersPrior3YearInstant-
Average number of temporary workersPrior2YearInstant405
Average number of temporary workersPrior1YearInstant272
Average number of temporary workersCurrentYearInstant255
Operating revenue1 (5-year summary)Prior4YearDuration_NonConsolidatedMember3899443000JPY
Operating revenue1 (5-year summary)Prior3YearDuration_NonConsolidatedMember5494812000JPY
Operating revenue1 (5-year summary)Prior2YearDuration_NonConsolidatedMember6853704000JPY
Operating revenue1 (5-year summary)Prior1YearDuration_NonConsolidatedMember5236153000JPY
Operating revenue1 (5-year summary)CurrentYearDuration_NonConsolidatedMember4802400000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember1870437000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember4364140000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember5123199000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember3466848000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember3541830000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember1029897000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember3673348000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember4826991000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember3271689000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember3091459000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember2125384000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember18428003000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember18428003000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember18430173000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember18430173000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember138916500
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember211079654
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember211079654
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember211389654
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember211389654
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember11861578000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember53982437000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember57128688000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember59198323000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember55716053000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember16192735000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember57463089000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember59524310000JPY

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
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 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