Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥4.2bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥3.7bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥3.3bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥2.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥371m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥335m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥366m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥326m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥291m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥219m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥254m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥353m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥303m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥165m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥148m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥157m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥95m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥341m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥165m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥148m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥3.1bnat 2025-12-31Cons.Assets
Total assets¥2.4bnat 2024-12-31Cons.Assets
Total assets¥2.1bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥2.0bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥2.0bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥1.1bnat 2025-12-31Cons.Liabilities
Total liabilities¥681mat 2024-12-31Cons.Liabilities
Net assets / equity¥1.9bnat 2025-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2023-12-31vCons.Net assets
Net assets / equity¥1.6bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.8bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥151m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥343m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥361m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥4m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥187m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥319m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥24m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥29m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥94m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥96m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥421m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥10m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥289m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥16m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥12m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥43.952025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥39.482024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥39.542023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.082022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥86.372021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥42.252025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥38.552024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥38.672023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.082022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥83.582021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥488.25at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥442.24at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥429.39at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥412.67at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥388.29at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio60.2%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio69.5%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio78.4%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio80.2%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio77.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE9.4%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE8.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE9.5%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE5.8%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE22.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees86at 2025-12-31Cons.Number of employees
Employees56at 2024-12-31Cons.Number of employees
Employees50at 2023-12-31vCons.Number of employees
Employees54at 2022-12-31vCons.Number of employees
Employees44at 2021-12-31dCons.Number of employees
Revenue¥4.0bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥3.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.3bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.3bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.4bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥409m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥338m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥408m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥332m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥299m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥229m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥258m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥408m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥332m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥223m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥178m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥194m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥156m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥345m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.2bnat 2025-12-31StandaloneAssets
Total assets¥2.5bnat 2024-12-31StandaloneAssets
Total assets¥2.2bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2025-12-31StandaloneLiabilities
Total liabilities¥680mat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.1bnat 2025-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥1.7bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥59.382025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.322024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥48.912023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.362022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥87.292021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥57.092025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥46.22024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥47.842023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥38.892022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥84.472021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥537.9at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥477.04at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥455.48at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥428.85at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥389.2at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio64.7%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio71.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.4%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.8%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.6%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE10.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE11.2%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE9.2%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE25.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,083,850at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,037,350at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,037,350at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,006,550at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,002,850at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees59at 2025-12-31StandaloneNumber of employees
Employees56at 2024-12-31StandaloneNumber of employees
Employees50at 2023-12-31vStandaloneNumber of employees
Employees54at 2022-12-31vStandaloneNumber of employees
Employees44at 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 · 41
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥4m
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥2.0bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥693m
Marketing Solutions Businessreportable segmentcapex2025-01-01 → 2025-12-31¥276m
Marketing Solutions Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥84,000
Marketing Solutions Businessreportable segmentemployeesat 2025-12-3126 pure
Marketing Solutions Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥137m
Marketing Solutions Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥137m
Marketing Solutions Businessreportable segmentsegment assetsat 2025-12-31¥421m
Marketing Solutions Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥13m
Smart AI Engagement Businessreportable segmentcapex2025-01-01 → 2025-12-31¥64m
Smart AI Engagement Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥25m
Smart AI Engagement Businessreportable segmentemployeesat 2025-12-3141 pure
Smart AI Engagement Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥4.0bn
Smart AI Engagement Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥4.0bn
Smart AI Engagement Businessreportable segmentsegment assetsat 2025-12-31¥698m
Smart AI Engagement Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥1.1bn
—segment totalcapex2025-01-01 → 2025-12-31¥341m
—segment totaldepreciation2025-01-01 → 2025-12-31¥25m
—segment totalrevenue2025-01-01 → 2025-12-31¥4.2bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥4.2bn
—segment totalsegment assetsat 2025-12-31¥1.1bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥1.1bn
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥16m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥1.8bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥540m
Smart AI Engagement Businessreportable segmentcapex2024-01-01 → 2024-12-31¥6m
Smart AI Engagement Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥24m
Smart AI Engagement Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥3.7bn
Smart AI Engagement Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.7bn
Smart AI Engagement Businessreportable segmentsegment assetsat 2024-12-31¥618m
Smart AI Engagement Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥875m
—segment totalcapex2024-01-01 → 2024-12-31¥6m
—segment totaldepreciation2024-01-01 → 2024-12-31¥24m
—segment totalrevenue2024-01-01 → 2024-12-31¥3.7bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥3.7bn
—segment totalsegment assetsat 2024-12-31¥618m
—segment totalsegment profit2024-01-01 → 2024-12-31¥875m
Smart AI Engagement Businessreportable segmentemployeesat 2025-12-3141 pure

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

All source rows · 1,336
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)東 陽 監 査 法 人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)辻村 茂樹
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)三宅 清文
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社ロウプの株式取得に係る会計処理及びのれんの評価
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(企業結合等関係)
Reference2 kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)東 陽 監 査 法 人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)辻村 茂樹
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)三宅 清文
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社株式(株式会社ロウプ)の評価
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration2422444000JPY
Net sales (5-year summary)Prior3YearDuration3305113000JPY
Net sales (5-year summary)Prior2YearDuration3254384000JPY
Net sales (5-year summary)Prior1YearDuration3705853000JPY
Net sales (5-year summary)CurrentYearDuration4151609000JPY
Ordinary income loss (5-year summary)Prior4YearDuration254078000JPY
Ordinary income loss (5-year summary)Prior3YearDuration218592000JPY
Ordinary income loss (5-year summary)Prior2YearDuration291136000JPY
Ordinary income loss (5-year summary)Prior1YearDuration326195000JPY
Ordinary income loss (5-year summary)CurrentYearDuration366316000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration341137000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration95309000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration156724000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration148485000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration165246000JPY
Comprehensive income (5-year summary)Prior4YearDuration341137000JPY
Comprehensive income (5-year summary)Prior3YearDuration95309000JPY
Comprehensive income (5-year summary)Prior2YearDuration156387000JPY
Comprehensive income (5-year summary)Prior1YearDuration150031000JPY
Comprehensive income (5-year summary)CurrentYearDuration164499000JPY
Net assets (5-year summary)Prior4YearInstant1535930000JPY
Net assets (5-year summary)Prior3YearInstant1633892000JPY
Net assets (5-year summary)Prior2YearInstant1679483000JPY
Net assets (5-year summary)Prior1YearInstant1709142000JPY

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
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