Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥5.7bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥5.0bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.4bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥3.7bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥975m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥774m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥1.1bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥767m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥564m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥181m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥25m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.1bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥767m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥758m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥551m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥424m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥127m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥11m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥758m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥551m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥5.3bnat 2025-12-31Cons.Assets
Total assets¥4.7bnat 2024-12-31Cons.Assets
Total assets¥3.9bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥2.4bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥2.0bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.4bnat 2025-12-31Cons.Liabilities
Total liabilities¥2.4bnat 2024-12-31Cons.Liabilities
Net assets / equity¥2.9bnat 2025-12-31Cons.Net assets
Net assets / equity¥2.3bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.8bnat 2023-12-31vCons.Net assets
Net assets / equity¥854mat 2022-12-31dCons.Net assets (5-year summary)
Net assets / equity¥710mat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥4.1bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥3.6bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥4.1bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥905mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.0bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥721m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥132m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥71m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥202m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥162m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥236m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥133m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥455m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥78m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥538m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥150m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥205m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥65.222025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.472024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.312023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.62022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.992021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥62.582025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥45.62024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥36.722023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥251.09at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥198.76at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥156.93at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥77.95at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥64.82at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio54.9%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio48.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.2%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio35.1%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.1%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE29.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE26.7%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE31.7%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE16.2%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE1.5%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees293at 2025-12-31Cons.Number of employees
Employees272at 2024-12-31Cons.Number of employees
Employees268at 2023-12-31vCons.Number of employees
Employees248at 2022-12-31dCons.Number of employees
Employees241at 2021-12-31dCons.Number of employees
Revenue¥5.7bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥5.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥4.4bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.7bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥985m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥772m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥1.1bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥764m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥555m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥174m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥24m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.1bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥764m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥771m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥548m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥412m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥123m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥77m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.2bnat 2025-12-31StandaloneAssets
Total assets¥4.6bnat 2024-12-31StandaloneAssets
Total assets¥3.8bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.4bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.8bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.7bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥792mat 2022-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥658mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥3.4bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥66.412025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.222024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.172023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.272022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.052021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥63.722025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥45.362024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥35.622023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥602025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥402024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥243.56at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥190.48at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥149.96at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥72.29at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥60.04at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio54.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.3%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.5%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE30.6%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE27.7%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE32.5%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE17.0%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,054,600at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,054,600at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,054,600at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued39,725at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued39,725at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees258at 2025-12-31StandaloneNumber of employees
Employees235at 2024-12-31StandaloneNumber of employees
Employees230at 2023-12-31vStandaloneNumber of employees
Employees214at 2022-12-31dStandaloneNumber of employees
Employees210at 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥19m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥1.2bn
Cloud Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥159m
Cloud Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥4.5bn
Cloud Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥4.5bn
Cloud Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥1.8bn
On Premises Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥22m
On Premises Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥525m
On Premises Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥525m
On Premises Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥236m
Professional Service Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥1m
Professional Service Businessreportable segmentemployeesat 2025-12-3155 pure
Professional Service Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥660m
Professional Service Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥660m
Professional Service Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥115m
—segment totaldepreciation2025-01-01 → 2025-12-31¥182m
—segment totalrevenue2025-01-01 → 2025-12-31¥5.7bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥5.7bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥2.2bn
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥15m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.0bn
Cloud Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥138m
Cloud Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥3.9bn
Cloud Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.9bn
Cloud Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥1.5bn
On Premises Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥25m
On Premises Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥558m
On Premises Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥558m
On Premises Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥229m
Professional Service Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥1m
Professional Service Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥584m
Professional Service Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥584m
Professional Service Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥54m
—segment totaldepreciation2024-01-01 → 2024-12-31¥165m
—segment totalrevenue2024-01-01 → 2024-12-31¥5.0bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.0bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥1.8bn
Professional Service Businessreportable segmentemployeesat 2025-12-3148 pure

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

All source rows · 1,324
ItemContextValueUnit
Depreciation and amortization ope cfPrior1YearDuration179897000JPY
Depreciation and amortization ope cfCurrentYearDuration200752000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration-1559000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration8982000JPY
Increase decrease in provision for share based remuneration ope cfPrior1YearDuration-JPY
Increase decrease in provision for share based remuneration ope cfCurrentYearDuration79718000JPY
Interest income ope cfPrior1YearDuration-656000JPY
Interest income ope cfCurrentYearDuration-7919000JPY
Interest expenses ope cfPrior1YearDuration844000JPY
Interest expenses ope cfCurrentYearDuration350000JPY
Surrender value of insurance ope cfPrior1YearDuration-JPY
Surrender value of insurance ope cfCurrentYearDuration-96809000JPY
Subsidy income2 ope cfPrior1YearDuration-1425000JPY
Subsidy income2 ope cfCurrentYearDuration-2413000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration24067000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-16682000JPY
Decrease increase in contract assets ope cfPrior1YearDuration-11446000JPY
Decrease increase in contract assets ope cfCurrentYearDuration41969000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration-16186000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration-18990000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-4261000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration16755000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration11657000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration21500000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration16971000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-54292000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration192861000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration128062000JPY
Increase decrease in income taxes payable ope cfPrior1YearDuration14463000JPY
Increase decrease in income taxes payable ope cfCurrentYearDuration20993000JPY
Other net ope cfPrior1YearDuration9479000JPY
Other net ope cfCurrentYearDuration-64825000JPY
Subtotal ope cfPrior1YearDuration1181576000JPY
Subtotal ope cfCurrentYearDuration1330538000JPY
Interest income received ope cfPrior1YearDuration656000JPY
Interest income received ope cfCurrentYearDuration7919000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-844000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-424000JPY
Subsidy income received ope cfPrior1YearDuration1425000JPY
Subsidy income received ope cfCurrentYearDuration2413000JPY
Income taxes paid ope cfPrior1YearDuration-181351000JPY
Income taxes paid ope cfCurrentYearDuration-249232000JPY
Income taxes refund ope cfPrior1YearDuration18000JPY
Income taxes refund ope cfCurrentYearDuration399000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1001480000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1091613000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-24487000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-31898000JPY
Purchase of intangible assets inv cfPrior1YearDuration-176658000JPY
Purchase of intangible assets inv cfCurrentYearDuration-244721000JPY

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 rounding
balance sheet identitynon_consolidated 2025-12-31pass
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