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
Interest expenses noeCurrentYearDuration1295000JPY
Foreign exchange losses noePrior1YearDuration4761000JPY
Foreign exchange losses noeCurrentYearDuration84000JPY
Loss on investments in partnership noePrior1YearDuration3417000JPY
Loss on investments in partnership noeCurrentYearDuration5111000JPY
Commission fee noePrior1YearDuration1892000JPY
Commission fee noeCurrentYearDuration-JPY
Other noePrior1YearDuration212000JPY
Other noeCurrentYearDuration167000JPY
Non operating expensesPrior1YearDuration10413000JPY
Non operating expensesCurrentYearDuration6659000JPY
Ordinary incomePrior1YearDuration326195000JPY
Ordinary incomeCurrentYearDuration366316000JPY
Loss on valuation of investment securities elPrior1YearDuration23499000JPY
Loss on valuation of investment securities elCurrentYearDuration13035000JPY
Extraordinary lossPrior1YearDuration23499000JPY
Extraordinary lossCurrentYearDuration13035000JPY
Income before income taxesPrior1YearDuration302696000JPY
Income before income taxesCurrentYearDuration353281000JPY
Income taxes currentPrior1YearDuration189630000JPY
Income taxes currentCurrentYearDuration154816000JPY
Income taxes for prior periods income taxesPrior1YearDuration11464000JPY
Income taxes for prior periods income taxesCurrentYearDuration-JPY
Income taxes deferredPrior1YearDuration-46883000JPY
Income taxes deferredCurrentYearDuration33217000JPY
Income taxesPrior1YearDuration154211000JPY
Income taxesCurrentYearDuration188034000JPY
Profit lossPrior1YearDuration148485000JPY
Profit lossCurrentYearDuration165246000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-JPY
Profit loss attributable to non controlling interestsCurrentYearDuration-JPY
Profit loss attributable to owners of parentPrior1YearDuration148485000JPY
Profit loss attributable to owners of parentCurrentYearDuration165246000JPY
Profit lossPrior1YearDuration148485000JPY
Profit lossCurrentYearDuration165246000JPY
Deferred gains or losses on hedges net of tax ociPrior1YearDuration1297000JPY
Deferred gains or losses on hedges net of tax ociCurrentYearDuration-556000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration249000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration-191000JPY
Other comprehensive incomePrior1YearDuration1546000JPY
Other comprehensive incomeCurrentYearDuration-747000JPY
Comprehensive incomePrior1YearDuration150031000JPY
Comprehensive incomeCurrentYearDuration164499000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration150031000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration164499000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration-JPY
Net assetsPrior2YearInstant_CapitalStockMember24586000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember925438000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember861705000JPY

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