Annual report

Period2025-01-01 → 2025-12-31
Filed2026-05-15
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100YBL7 (2026-06-15).

Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥49.0bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥45.0bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥41.6bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥35.3bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥28.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥3.9bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥4.5bn2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥3.8bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥4.6bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥4.3bn2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥3.5bn2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.3bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥3.9bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥4.2bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥2.1bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥3.0bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥4.0bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.9bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.2bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.3bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥2.9bn2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥37.1bnat 2025-12-31Cons.Assets
Total assets¥38.4bnat 2024-12-31Cons.Assets
Total assets¥22.9bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥16.5bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥14.1bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥16.9bnat 2025-12-31Cons.Liabilities
Total liabilities¥20.5bnat 2024-12-31Cons.Liabilities
Net assets / equity¥20.1bnat 2025-12-31Cons.Net assets
Net assets / equity¥17.8bnat 2024-12-31Cons.Net assets
Net assets / equity¥14.3bnat 2023-12-31vCons.Net assets
Net assets / equity¥10.3bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥8.4bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥8.5bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥8.4bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥8.5bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥7.3bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥8.3bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥4.8bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.2bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥4.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥38m2024-01-01 → 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¥1.2bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥573m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥802m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥10.4bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥2.5bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.0bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥118m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥3.6bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥9.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥156m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥666m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥739m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥119.642025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥167.772024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥224.372023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥110.232022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥71.492021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥118.862025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥164.482024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥218.432023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥106.542022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥68.932021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,037.24at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥941.26at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥804.21at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥591at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥481.37at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio49.8%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio42.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.4%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio62.7%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio59.9%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE12.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE19.2%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE32.1%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE20.6%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE16.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees433at 2025-12-31Cons.Number of employees
Employees434at 2024-12-31Cons.Number of employees
Employees343at 2023-12-31vCons.Number of employees
Employees294at 2022-12-31vCons.Number of employees
Employees289at 2021-12-31dCons.Number of employees
Revenue¥42.2bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥43.5bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥41.4bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥34.9bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥27.0bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥3.5bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥5.3bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥3.7bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥5.4bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥4.9bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥4.2bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.8bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥3.0bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥4.1bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥1.8bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥3.1bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥4.0bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.4bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.7bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥33.9bnat 2025-12-31StandaloneAssets
Total assets¥34.2bnat 2024-12-31StandaloneAssets
Total assets¥22.6bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥16.3bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥14.1bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥15.5bnat 2025-12-31StandaloneLiabilities
Total liabilities¥17.5bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥18.4bnat 2025-12-31StandaloneNet assets
Net assets / equity¥16.7bnat 2024-12-31StandaloneNet assets
Net assets / equity¥14.3bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥10.2bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥8.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.9bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥4.3bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥105.112025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥174.882024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥225.282023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥81.372022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥97.112021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥104.432025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥171.452024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥219.312023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥78.642022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥93.632021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥132024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥132023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,025.55at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥948.23at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥799.88at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥584.57at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥503.78at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio53.8%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.6%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE20.0%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)
ROE15.0%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE21.5%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued17,791,270at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,784,270at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,771,240at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued17,482,240at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,741,020at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees408at 2025-12-31StandaloneNumber of employees
Employees407at 2024-12-31StandaloneNumber of employees
Employees333at 2023-12-31vStandaloneNumber of employees
Employees286at 2022-12-31vStandaloneNumber of employees
Employees282at 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 · 34
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥76m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥3.3bn
Domestic Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥983m
Domestic Businessreportable segmentemployeesat 2025-12-31326 pure
Domestic Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥47.7bn
Domestic Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥47.7bn
Domestic Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥7.3bn
Overseas Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥34m
Overseas Businessreportable segmentemployeesat 2025-12-3114 pure
Overseas Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.2bn
Overseas Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.2bn
Overseas Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥125m
—segment totaldepreciation2025-01-01 → 2025-12-31¥1.0bn
—segment totalemployeesat 2025-12-31340 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥49.0bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥49.0bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥7.2bn
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥57m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥2.7bn
Domestic Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥477m
Domestic Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥43.7bn
Domestic Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥43.7bn
Domestic Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥7.9bn
Overseas Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥19m
Overseas Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.3bn
Overseas Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.3bn
Overseas Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥743m
—segment totaldepreciation2024-01-01 → 2024-12-31¥496m
—segment totalrevenue2024-01-01 → 2024-12-31¥45.0bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥45.0bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥7.2bn
Domestic Businessreportable segmentemployeesat 2025-12-31301 pure
Overseas Businessreportable segmentemployeesat 2025-12-3114 pure
—segment totalemployeesat 2025-12-31315 pure

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

All source rows · 1,594
ItemContextValueUnit
Comprehensive income (5-year summary)CurrentYearDuration2386000000JPY
Net assets (5-year summary)Prior4YearInstant8415000000JPY
Net assets (5-year summary)Prior3YearInstant10331000000JPY
Net assets (5-year summary)Prior2YearInstant14331000000JPY
Net assets (5-year summary)Prior1YearInstant17809000000JPY
Net assets (5-year summary)CurrentYearInstant20109000000JPY
Total assets (5-year summary)Prior4YearInstant14060000000JPY
Total assets (5-year summary)Prior3YearInstant16490000000JPY
Total assets (5-year summary)Prior2YearInstant22908000000JPY
Total assets (5-year summary)Prior1YearInstant38358000000JPY
Total assets (5-year summary)CurrentYearInstant37060000000JPY
Net assets per share (5-year summary)Prior4YearInstant481.37
Net assets per share (5-year summary)Prior3YearInstant591.00
Net assets per share (5-year summary)Prior2YearInstant804.21
Net assets per share (5-year summary)Prior1YearInstant941.26
Net assets per share (5-year summary)CurrentYearInstant1037.24
Basic earnings loss per share (5-year summary)Prior4YearDuration71.49
Basic earnings loss per share (5-year summary)Prior3YearDuration110.23
Basic earnings loss per share (5-year summary)Prior2YearDuration224.37
Basic earnings loss per share (5-year summary)Prior1YearDuration167.77
Basic earnings loss per share (5-year summary)CurrentYearDuration119.64
Diluted earnings per share (5-year summary)Prior4YearDuration68.93
Diluted earnings per share (5-year summary)Prior3YearDuration106.54
Diluted earnings per share (5-year summary)Prior2YearDuration218.43
Diluted earnings per share (5-year summary)Prior1YearDuration164.48
Diluted earnings per share (5-year summary)CurrentYearDuration118.86
Equity to asset ratio (5-year summary)Prior4YearInstant0.599
Equity to asset ratio (5-year summary)Prior3YearInstant0.627
Equity to asset ratio (5-year summary)Prior2YearInstant0.624
Equity to asset ratio (5-year summary)Prior1YearInstant0.429
Equity to asset ratio (5-year summary)CurrentYearInstant0.498
Rate of return on equity (5-year summary)Prior4YearDuration0.162
Rate of return on equity (5-year summary)Prior3YearDuration0.206
Rate of return on equity (5-year summary)Prior2YearDuration0.321
Rate of return on equity (5-year summary)Prior1YearDuration0.192
Rate of return on equity (5-year summary)CurrentYearDuration0.120
Price earnings ratio (5-year summary)Prior4YearDuration23.6
Price earnings ratio (5-year summary)Prior3YearDuration26.9
Price earnings ratio (5-year summary)Prior2YearDuration11.0
Price earnings ratio (5-year summary)Prior1YearDuration11.8
Price earnings ratio (5-year summary)CurrentYearDuration11.1
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration573000000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1235000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration1236000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration38000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration4058000000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-118000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-1973000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration2483000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-10360000000JPY

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 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