Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥4.8bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥4.9bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.6bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥4.3bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥4.1bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥37m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥79m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥54m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥128m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥204m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥199m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥285m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥204m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥134m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥195m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥126m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥147m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥135m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥271m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥209m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥126m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.8bnat 2025-12-31Cons.Assets
Total assets¥5.1bnat 2024-12-31Cons.Assets
Total assets¥4.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥4.2bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥3.9bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥1.7bnat 2025-12-31Cons.Liabilities
Total liabilities¥1.8bnat 2024-12-31Cons.Liabilities
Net assets / equity¥3.1bnat 2025-12-31Cons.Net assets
Net assets / equity¥3.3bnat 2024-12-31Cons.Net assets
Net assets / equity¥3.2bnat 2023-12-31vCons.Net assets
Net assets / equity¥3.0bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥2.4bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥840mat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥840mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥631mat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥361m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥417m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥396m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥413m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥159m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥89m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥640m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥259m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥29m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥305m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥84m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥270m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥131m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥49m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-28.522025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.882024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥20.812023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.162022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥45.982021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥21.132022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥450.84at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥476.52at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥447.2at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥420.46at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥398.77at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio64.0%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.0%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio67.3%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio69.9%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio60.0%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE-6.1%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE3.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE4.8%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE5.1%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE12.6%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees456at 2025-12-31Cons.Number of employees
Revenue¥4.1bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥4.1bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥4.3bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥4.1bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥42m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥83m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥39m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥83m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥221m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥173m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥228m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥261m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥60m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥262m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥55m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥106m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥44m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥212m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.5bnat 2025-12-31StandaloneAssets
Total assets¥4.0bnat 2024-12-31StandaloneAssets
Total assets¥3.9bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥1.4bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.3bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.6bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.7bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥2.6bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥765mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥612mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-38.352025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.782024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.962023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.852022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.892021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥6.842022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥32025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥32022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥340.47at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥384.06at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥380.96at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥365.67at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥357.76at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio65.9%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.4%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.0%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-10.6%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE4.0%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE1.9%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE10.6%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,094,200at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,094,200at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,094,200at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,026,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,904,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees189at 2025-12-31StandaloneNumber of employees
Employees188at 2024-12-31StandaloneNumber of employees
Employees162at 2023-12-31vStandaloneNumber of employees
Employees155at 2022-12-31vStandaloneNumber of employees
Employees157at 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 · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31−¥10m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥1.0bn
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥1.0bn
Reconciling Itemsreconcilingsegment assetsat 2025-12-31−¥1.1bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31¥15m
Domestic IT Businessreportable segmentcapex2025-01-01 → 2025-12-31−¥278m
Domestic IT Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥62m
Domestic IT Businessreportable segmentemployeesat 2025-12-31173 pure
Domestic IT Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥4.2bn
Domestic IT Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥4.2bn
Domestic IT Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥24m
Domestic IT Businessreportable segmentsegment assetsat 2025-12-31¥3.5bn
Domestic IT Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥15m
Overseas IT Businessreportable segmentcapex2025-01-01 → 2025-12-31−¥124m
Overseas IT Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥39m
Overseas IT Businessreportable segmentemployeesat 2025-12-31250 pure
Overseas IT Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.6bn
Overseas IT Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥592m
Overseas IT Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥1.0bn
Overseas IT Businessreportable segmentsegment assetsat 2025-12-31¥2.4bn
Overseas IT Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥6m
Total Of Reportable Segments And Otherssegment totalcapex2025-01-01 → 2025-12-31−¥401m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-01-01 → 2025-12-31¥100m
Total Of Reportable Segments And Otherssegment totalrevenue2025-01-01 → 2025-12-31¥5.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-01-01 → 2025-12-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2025-01-01 → 2025-12-31¥1.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-12-31¥5.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31¥21m
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31−¥3m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥1.0bn
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥1.0bn
Reconciling Itemsreconcilingsegment assetsat 2024-12-31−¥293m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥28m
Domestic IT Businessreportable segmentcapex2024-01-01 → 2024-12-31−¥7m
Domestic IT Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥49m
Domestic IT Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥4.3bn
Domestic IT Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.2bn
Domestic IT Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥39m
Domestic IT Businessreportable segmentsegment assetsat 2024-12-31¥3.4bn
Domestic IT Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥58m
Overseas IT Businessreportable segmentcapex2024-01-01 → 2024-12-31¥393m
Overseas IT Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥40m
Overseas IT Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.7bn
Overseas IT Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥700m
Overseas IT Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥970m
Overseas IT Businessreportable segmentsegment assetsat 2024-12-31¥2.0bn
Overseas IT Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥48m
Total Of Reportable Segments And Otherssegment totalcapex2024-01-01 → 2024-12-31¥386m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-01-01 → 2024-12-31¥89m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥5.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥4.9bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-01-01 → 2024-12-31¥1.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-12-31¥5.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥106m
Domestic IT Businessreportable segmentemployeesat 2025-12-31170 pure

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

All source rows · 1,524
ItemContextValueUnit
Other sgaCurrentYearDuration685839000JPY
Selling general and administrative expensesPrior1YearDuration1450336000JPY
Selling general and administrative expensesCurrentYearDuration1478896000JPY
Operating incomePrior1YearDuration78655000JPY
Operating incomeCurrentYearDuration36549000JPY
Interest income noiPrior1YearDuration3530000JPY
Interest income noiCurrentYearDuration1340000JPY
Foreign exchange gains noiPrior1YearDuration25413000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
Subsidy income noiPrior1YearDuration30115000JPY
Subsidy income noiCurrentYearDuration31993000JPY
Other noiPrior1YearDuration1139000JPY
Other noiCurrentYearDuration3322000JPY
Non operating incomePrior1YearDuration60199000JPY
Non operating incomeCurrentYearDuration36656000JPY
Interest expenses noePrior1YearDuration9036000JPY
Interest expenses noeCurrentYearDuration8498000JPY
Foreign exchange losses noePrior1YearDuration-JPY
Foreign exchange losses noeCurrentYearDuration8220000JPY
Commission fee noePrior1YearDuration1020000JPY
Commission fee noeCurrentYearDuration435000JPY
Other noePrior1YearDuration552000JPY
Other noeCurrentYearDuration1843000JPY
Non operating expensesPrior1YearDuration10609000JPY
Non operating expensesCurrentYearDuration18998000JPY
Ordinary incomePrior1YearDuration128244000JPY
Ordinary incomeCurrentYearDuration54207000JPY
Gain on sales of investment securities eiPrior1YearDuration6127000JPY
Gain on sales of investment securities eiCurrentYearDuration-JPY
Extraordinary incomePrior1YearDuration6127000JPY
Extraordinary incomeCurrentYearDuration-JPY
Goodwill impairment loss elPrior1YearDuration-JPY
Goodwill impairment loss elCurrentYearDuration206428000JPY
Other impairment losses elPrior1YearDuration-JPY
Other impairment losses elCurrentYearDuration50937000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration373000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration873000JPY
Extraordinary lossPrior1YearDuration373000JPY
Extraordinary lossCurrentYearDuration258239000JPY
Income before income taxesPrior1YearDuration133998000JPY
Income before income taxesCurrentYearDuration-204032000JPY
Income taxes currentPrior1YearDuration11404000JPY
Income taxes currentCurrentYearDuration16622000JPY
Income taxes deferredPrior1YearDuration-3212000JPY
Income taxes deferredCurrentYearDuration-11291000JPY
Income taxesPrior1YearDuration8191000JPY
Income taxesCurrentYearDuration5330000JPY
Profit lossPrior1YearDuration125807000JPY
Profit lossCurrentYearDuration-209362000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-190000JPY

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 rounding
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