Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed

Amended by S100Y36E (2026-05-15).

Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥1.44T2025-01-01 → 2025-12-31Cons.Revenue2 IFRS
Revenue¥1.41T2024-01-01 → 2024-12-31Cons.Revenue2 IFRS
Revenue¥1.30T2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥1.25T2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥1.09T2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income−¥289.2bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income−¥125.0bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax−¥306.8bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥139.8bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Net income (owners)−¥327.6bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥192.2bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥10.7bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥59.8bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥108.4bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥318.9bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income−¥183.4bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥3.21Tat 2025-12-31Cons.Assets IFRS
Total assets¥3.51Tat 2024-12-31Cons.Assets IFRS
Total assets¥3.63Tat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥3.74Tat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥3.72Tat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥2.76Tat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥2.74Tat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥448.0bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥769.0bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥912.8bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥374.8bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥696.8bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥841.7bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥880.3bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥845.0bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥295.2bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥372.0bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥390.7bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥603.7bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥723.5bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥118.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥60.0bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥75.3bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥80.9bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥139.7bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥2.9bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥30.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥146.3bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥24.3bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥262.2bn2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥180.5bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥65.7bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥153.7bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥188.2bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥232.2bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-1,262.042025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-734.562024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-40.522023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥223.332022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥388.792021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-1,262.042025-01-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-734.562024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-40.522023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥221.962022-01-01 → 2022-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥387.112021-01-01 → 2021-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥1,444.02at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,684.57at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥3,182.97at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥3,329.62at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥3,088.16at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio11.7%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio19.9%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio23.2%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio23.5%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio22.7%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE6.9%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE13.7%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees67,454at 2025-12-31Cons.Number of employees
Employees68,102at 2024-12-31Cons.Number of employees
Employees71,127at 2023-12-31vCons.Number of employees
Employees69,066at 2022-12-31vCons.Number of employees
Employees64,832at 2021-12-31dCons.Number of employees
Revenue¥93.6bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥91.7bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥92.8bn2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥61.7bn2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥34.9bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥63.3bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥64.5bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥59.5bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥64.7bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥67.3bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥33.8bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥7.0bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥378.8bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥220.0bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥377.9bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥221.2bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥61.3bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥3.5bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥122.9bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥507.6bnat 2025-12-31StandaloneAssets
Total assets¥948.4bnat 2024-12-31StandaloneAssets
Total assets¥1.22Tat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥1.05Tat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥1.18Tat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥563.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥589.2bnat 2024-12-31StandaloneLiabilities
Net assets / equity−¥55.7bnat 2025-12-31StandaloneNet assets
Net assets / equity¥359.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥631.1bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥609.3bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥699.1bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥77.5bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥142.1bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-1,455.812025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-845.412024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥231.92023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.242022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥440.982021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥231.792023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.152022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥439.122021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥139.52024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥139.52023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥155.252022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥117.52021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥-214.46at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,383.86at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2,386.74at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥2,304.69at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥2,555.03at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio-11.0%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.3%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.4%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE9.9%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE0.5%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE18.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued265,800,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued265,800,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued270,165,354at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued270,165,354at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued288,410,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees135at 2025-12-31StandaloneNumber of employees
Employees131at 2024-12-31StandaloneNumber of employees
Employees165at 2023-12-31vStandaloneNumber of employees
Employees129at 2022-12-31vStandaloneNumber of employees
Employees181at 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 · 40
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥475m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31−¥174.4bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥57.4bn
APACreportable segmentcapex2025-01-01 → 2025-12-31¥2.8bn
APACreportable segmentemployeesat 2025-12-3111289 pure
APACreportable segmentsegment assetsat 2025-12-31¥351.6bn
APACreportable segmentsegment profit2025-01-01 → 2025-12-31¥2.7bn
Americasreportable segmentcapex2025-01-01 → 2025-12-31¥2.0bn
Americasreportable segmentemployeesat 2025-12-3112819 pure
Americasreportable segmentsegment assetsat 2025-12-31¥1.14T
Americasreportable segmentsegment profit2025-01-01 → 2025-12-31¥72.3bn
EMEAreportable segmentcapex2025-01-01 → 2025-12-31¥2.7bn
EMEAreportable segmentemployeesat 2025-12-3114095 pure
EMEAreportable segmentsegment assetsat 2025-12-31¥667.5bn
EMEAreportable segmentsegment profit2025-01-01 → 2025-12-31¥33.8bn
Japanreportable segmentcapex2025-01-01 → 2025-12-31¥18.9bn
Japanreportable segmentemployeesat 2025-12-3123874 pure
Japanreportable segmentsegment assetsat 2025-12-31¥1.22T
Japanreportable segmentsegment profit2025-01-01 → 2025-12-31¥121.1bn
—segment totalcapex2025-01-01 → 2025-12-31¥26.4bn
—segment totalsegment assetsat 2025-12-31¥3.38T
—segment totalsegment profit2025-01-01 → 2025-12-31¥230.0bn
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥719m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31−¥171.9bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥52.6bn
APACreportable segmentcapex2024-01-01 → 2024-12-31¥1.7bn
APACreportable segmentsegment assetsat 2024-12-31¥345.3bn
APACreportable segmentsegment profit2024-01-01 → 2024-12-31¥1.1bn
Americasreportable segmentcapex2024-01-01 → 2024-12-31¥750m
Americasreportable segmentsegment assetsat 2024-12-31¥1.41T
Americasreportable segmentsegment profit2024-01-01 → 2024-12-31¥75.2bn
EMEAreportable segmentcapex2024-01-01 → 2024-12-31¥3.1bn
EMEAreportable segmentsegment assetsat 2024-12-31¥719.6bn
EMEAreportable segmentsegment profit2024-01-01 → 2024-12-31¥38.5bn
Japanreportable segmentcapex2024-01-01 → 2024-12-31¥19.4bn
Japanreportable segmentsegment assetsat 2024-12-31¥1.20T
Japanreportable segmentsegment profit2024-01-01 → 2024-12-31¥114.2bn
—segment totalcapex2024-01-01 → 2024-12-31¥25.0bn
—segment totalsegment assetsat 2024-12-31¥3.68T
—segment totalsegment profit2024-01-01 → 2024-12-31¥228.9bn

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

All source rows · 2,392
ItemContextValueUnit
Other financial assets nca IFRSCurrentYearInstant107661000000JPY
Other non current assets nca IFRSPrior1YearInstant36734000000JPY
Other non current assets nca IFRSCurrentYearInstant65690000000JPY
Deferred tax assets IFRSPrior1YearInstant36912000000JPY
Deferred tax assets IFRSCurrentYearInstant53066000000JPY
Non current assets IFRSPrior1YearInstant1329904000000JPY
Non current assets IFRSCurrentYearInstant905383000000JPY
Assets IFRSPrior1YearInstant3507260000000JPY
Assets IFRSCurrentYearInstant3206787000000JPY
Trade and other payables cl IFRSPrior1YearInstant1566979000000JPY
Trade and other payables cl IFRSCurrentYearInstant1655434000000JPY
Bonds and borrowings cl IFRSPrior1YearInstant173646000000JPY
Bonds and borrowings cl IFRSCurrentYearInstant122067000000JPY
Other financial liabilities cl IFRSPrior1YearInstant87438000000JPY
Other financial liabilities cl IFRSCurrentYearInstant71037000000JPY
Income taxes payable cl IFRSPrior1YearInstant27172000000JPY
Income taxes payable cl IFRSCurrentYearInstant37271000000JPY
Provisions cl IFRSPrior1YearInstant13447000000JPY
Provisions cl IFRSCurrentYearInstant18864000000JPY
Other current liabilities cl IFRSPrior1YearInstant198711000000JPY
Other current liabilities cl IFRSCurrentYearInstant210390000000JPY
Liabilities other than liabilities directly associated with assets held for sale IFRSPrior1YearInstant2067395000000JPY
Liabilities other than liabilities directly associated with assets held for sale IFRSCurrentYearInstant2115065000000JPY
Liabilities directly associated with assets held for sale IFRSPrior1YearInstant-JPY
Liabilities directly associated with assets held for sale IFRSCurrentYearInstant30176000000JPY
Total current liabilities IFRSPrior1YearInstant2067395000000JPY
Total current liabilities IFRSCurrentYearInstant2145241000000JPY
Bonds and borrowings ncl IFRSPrior1YearInstant373627000000JPY
Bonds and borrowings ncl IFRSCurrentYearInstant346174000000JPY
Other financial liabilities ncl IFRSPrior1YearInstant208231000000JPY
Other financial liabilities ncl IFRSCurrentYearInstant198914000000JPY
Retirement benefit liability ncl IFRSPrior1YearInstant17373000000JPY
Retirement benefit liability ncl IFRSCurrentYearInstant15868000000JPY
Provisions ncl IFRSPrior1YearInstant18636000000JPY
Provisions ncl IFRSCurrentYearInstant13048000000JPY
Other non current liabilities ncl IFRSPrior1YearInstant5645000000JPY
Other non current liabilities ncl IFRSCurrentYearInstant6259000000JPY
Deferred tax liabilities IFRSPrior1YearInstant47314000000JPY
Deferred tax liabilities IFRSCurrentYearInstant33325000000JPY
Non current labilities IFRSPrior1YearInstant670828000000JPY
Non current labilities IFRSCurrentYearInstant613590000000JPY
Liabilities IFRSPrior1YearInstant2738224000000JPY
Liabilities IFRSCurrentYearInstant2758832000000JPY
Share capital IFRSPrior1YearInstant74609000000JPY
Share capital IFRSCurrentYearInstant74609000000JPY
Capital surplus IFRSPrior1YearInstant75373000000JPY
Capital surplus IFRSCurrentYearInstant75862000000JPY
Treasury shares IFRSPrior1YearInstant-26559000000JPY
Treasury shares IFRSCurrentYearInstant-26494000000JPY
Other components of equity IFRSPrior1YearInstant216481000000JPY

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 rounding
balance sheet identityconsolidated 2025-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
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