Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥6.1bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥5.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.5bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥3.8bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥3.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥1.3bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥1.0bn2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥1.3bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥1.0bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥911m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥693m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥520m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.3bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥1.0bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥839m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥671m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥507m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥418m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥350m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥839m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥671m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.8bnat 2025-12-31Cons.Assets
Total assets¥4.3bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥3.3bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥2.6bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.2bnat 2025-12-31Cons.Liabilities
Total liabilities¥2.1bnat 2024-12-31Cons.Liabilities
Net assets / equity¥2.6bnat 2025-12-31Cons.Net assets
Net assets / equity¥2.1bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.9bnat 2023-12-31vCons.Net assets
Net assets / equity¥1.7bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.1bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.9bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.4bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥948m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥796m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥536m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥409m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥753m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.2bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥258m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥195m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥729m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥355m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥354m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥115m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥165m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥41.412025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥32.452024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.392023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.032022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.922021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥41.42025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥16.822021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥127.5at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥104.12at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥89.35at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥79.59at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥67.78at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio53.5%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.0%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.5%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio51.0%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio50.5%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE35.6%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE33.7%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE28.8%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE27.8%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE30.3%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees115at 2025-12-31Cons.Number of employees
Employees112at 2024-12-31Cons.Number of employees
Employees95at 2023-12-31vCons.Number of employees
Employees89at 2022-12-31vCons.Number of employees
Employees83at 2021-12-31dCons.Number of employees
Revenue¥5.8bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥4.8bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.9bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.4bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.6bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥1.2bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥1.4bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥1.1bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥925m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥773m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥559m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.3bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥962m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥883m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥670m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥511m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥498m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥389m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.9bnat 2025-12-31StandaloneAssets
Total assets¥4.1bnat 2024-12-31StandaloneAssets
Total assets¥3.4bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.1bnat 2025-12-31StandaloneLiabilities
Total liabilities¥1.8bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.8bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.0bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥1.8bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥43.552025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.412024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.592023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.072022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.942021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥43.542025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.712021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥132025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥112024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥9.52023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥72022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥2.52021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥136.2at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥110.6at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥95.79at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥85.78at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥70.27at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio56.6%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.2%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.1%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.6%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE35.2%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE31.5%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE27.1%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE31.3%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE32.9%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued21,054,400at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,054,400at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,054,400at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued21,054,400at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued19,729,600at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees92at 2025-12-31StandaloneNumber of employees
Employees84at 2024-12-31StandaloneNumber of employees
Employees67at 2023-12-31vStandaloneNumber of employees
Employees63at 2022-12-31vStandaloneNumber of employees
Employees56at 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 · 31
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥9m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥9m
Advertising Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥9m
Advertising Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥248m
Advertising Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥241m
Advertising Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥7m
Advertising Businessreportable segmentsegment assetsat 2025-12-31¥78m
Advertising Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥76m
—segment totalcapex2025-01-01 → 2025-12-31¥411m
—segment totaldepreciation2025-01-01 → 2025-12-31¥115m
—segment totalrevenue2025-01-01 → 2025-12-31¥6.1bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥6.1bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥9m
—segment totalsegment assetsat 2025-12-31¥4.8bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥1.3bn
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥10m
Advertising Businessreportable segmentcapex2024-01-01 → 2024-12-31¥3m
Advertising Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥9m
Advertising Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥263m
Advertising Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥256m
Advertising Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥7m
Advertising Businessreportable segmentsegment assetsat 2024-12-31¥139m
Advertising Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥84m
—segment totalcapex2024-01-01 → 2024-12-31¥209m
—segment totaldepreciation2024-01-01 → 2024-12-31¥90m
—segment totalrevenue2024-01-01 → 2024-12-31¥5.1bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥10m
—segment totalsegment assetsat 2024-12-31¥4.3bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥1.0bn

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

All source rows · 1,337
ItemContextValueUnit
Increase decrease in contract liabilities ope cfPrior1YearDuration145734000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration312622000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration4441000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-8403000JPY
Other net ope cfPrior1YearDuration23246000JPY
Other net ope cfCurrentYearDuration9787000JPY
Subtotal ope cfPrior1YearDuration1336350000JPY
Subtotal ope cfCurrentYearDuration1730654000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration7173000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration4077000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-5074000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-2519000JPY
Proceeds from subsidy ope cfPrior1YearDuration2577000JPY
Proceeds from subsidy ope cfCurrentYearDuration4431000JPY
Income taxes paid ope cfPrior1YearDuration-269188000JPY
Income taxes paid ope cfCurrentYearDuration-353204000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1071838000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1383439000JPY
Payments into time deposits inv cfPrior1YearDuration-JPY
Payments into time deposits inv cfCurrentYearDuration-10000000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration1000000000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-8643000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-JPY
Purchase of intangible assets inv cfPrior1YearDuration-192367000JPY
Purchase of intangible assets inv cfCurrentYearDuration-399270000JPY
Collection of investments in capital inv cfPrior1YearDuration-JPY
Collection of investments in capital inv cfCurrentYearDuration669000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-465000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Purchase of memberships inv cfPrior1YearDuration-24150000JPY
Purchase of memberships inv cfCurrentYearDuration-JPY
Purchase of investments in unconsolidated subsidiaries inv cfPrior1YearDuration-21001000JPY
Purchase of investments in unconsolidated subsidiaries inv cfCurrentYearDuration-JPY
Net cash provided by used in investment activitiesPrior1YearDuration753372000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-408601000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration57832000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration-324152000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-23280000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-14990000JPY
Purchase of treasury stock fin cfPrior1YearDuration-153085000JPY
Purchase of treasury stock fin cfCurrentYearDuration-146969000JPY
Cash dividends paid fin cfPrior1YearDuration-236926000JPY
Cash dividends paid fin cfCurrentYearDuration-242619000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-355460000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-728731000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration1469750000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration246107000JPY
Cash and cash equivalentsPrior2YearInstant1412497000JPY
Cash and cash equivalentsPrior1YearInstant2885461000JPY

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
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 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