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
Allowance for doubtful accounts caCurrentYearInstant-1612000JPY
Current assetsPrior1YearInstant3108447000JPY
Current assetsCurrentYearInstant3105275000JPY
Buildings and structuresPrior1YearInstant961452000JPY
Buildings and structuresCurrentYearInstant986344000JPY
Tools furniture and fixturesPrior1YearInstant308385000JPY
Tools furniture and fixturesCurrentYearInstant208462000JPY
Accumulated depreciation ppe by groupPrior1YearInstant-407029000JPY
Accumulated depreciation ppe by groupCurrentYearInstant-366870000JPY
Property plant and equipmentPrior1YearInstant862808000JPY
Property plant and equipmentCurrentYearInstant827936000JPY
GoodwillPrior1YearInstant979256000JPY
GoodwillCurrentYearInstant626249000JPY
SoftwarePrior1YearInstant68260000JPY
SoftwareCurrentYearInstant52059000JPY
Software in progressPrior1YearInstant8726000JPY
Software in progressCurrentYearInstant1806000JPY
Intangible assetsPrior1YearInstant1056242000JPY
Intangible assetsCurrentYearInstant680116000JPY
Investment securitiesPrior1YearInstant-JPY
Investment securitiesCurrentYearInstant28800000JPY
Long term loans receivablePrior1YearInstant137000JPY
Long term loans receivableCurrentYearInstant1416000JPY
Deferred tax assetsPrior1YearInstant31465000JPY
Deferred tax assetsCurrentYearInstant42757000JPY
Long term prepaid expensesPrior1YearInstant16846000JPY
Long term prepaid expensesCurrentYearInstant7084000JPY
Lease and guarantee depositsPrior1YearInstant53922000JPY
Lease and guarantee depositsCurrentYearInstant87590000JPY
Other ioaPrior1YearInstant5040000JPY
Other ioaCurrentYearInstant5040000JPY
Investments and other assetsPrior1YearInstant107412000JPY
Investments and other assetsCurrentYearInstant172689000JPY
Noncurrent assetsPrior1YearInstant2026462000JPY
Noncurrent assetsCurrentYearInstant1680741000JPY
AssetsPrior1YearInstant5134910000JPY
AssetsCurrentYearInstant4786016000JPY
Notes and accounts payable tradePrior1YearInstant266051000JPY
Notes and accounts payable tradeCurrentYearInstant192282000JPY
Short term loans payablePrior1YearInstant234613000JPY
Short term loans payableCurrentYearInstant-JPY
Current portion of long term loans payablePrior1YearInstant158212000JPY
Current portion of long term loans payableCurrentYearInstant151435000JPY
Income taxes payablePrior1YearInstant18080000JPY
Income taxes payableCurrentYearInstant30807000JPY
Provision for bonusesPrior1YearInstant108397000JPY
Provision for bonusesCurrentYearInstant128293000JPY
Other clPrior1YearInstant502234000JPY
Other clCurrentYearInstant655265000JPY
Current liabilitiesPrior1YearInstant1287590000JPY

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