Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-31
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥7.8bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥10.0bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥13.3bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥14.3bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥9.3bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income−¥188m2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income−¥10.3bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax−¥319m2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥9.8bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥2.2bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥447m2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥3.1bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥337m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥9.9bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥2.4bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥675m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥3.1bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥359m2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income−¥10.0bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥9.2bnat 2025-12-31Cons.Assets IFRS
Total assets¥7.6bnat 2024-12-31Cons.Assets IFRS
Total assets¥14.5bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥13.0bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥9.9bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥8.6bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥12.4bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥657mat 2025-12-31Cons.Equity IFRS
Net assets / equity−¥4.8bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥3.7bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥701mat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)−¥4.7bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥3.7bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥4.6bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥3.8bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥4.0bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.6bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.8bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.7bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥4.2bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥148m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥3.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥3.5bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥1.5bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥922m2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥29m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥394m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.2bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥2.3bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥986m2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥2.6bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥3.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥3.7bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥2.2bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥2.0bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-7.482025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-285.12024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-70.072023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-24.512022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-113.182021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-7.482025-01-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-285.12024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-70.072023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-24.512022-01-01 → 2022-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-113.182021-01-01 → 2021-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥-40.19at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥-120.95at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥108.11at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥144.6at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥125.71at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio7.6%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio-62.4%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio25.7%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio35.3%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.9%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-56.8%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-14.7%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-81.4%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees847at 2025-12-31Cons.Number of employees
Employees950at 2024-12-31Cons.Number of employees
Employees1,401at 2023-12-31vCons.Number of employees
Employees1,549at 2022-12-31vCons.Number of employees
Employees1,353at 2021-12-31dCons.Number of employees
Revenue¥2.5bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥884m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.5bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥1.3bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income−¥45m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥1.5bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥180m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥9.6bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥839m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥264m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥850m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥616m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥7.0bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥573m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥7.1bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥2.7bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥1.2bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥5.1bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥9.5bnat 2025-12-31StandaloneAssets
Total assets¥7.1bnat 2024-12-31StandaloneAssets
Total assets¥14.7bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥10.8bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥7.6bnat 2025-12-31StandaloneLiabilities
Total liabilities¥10.8bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥1.9bnat 2025-12-31StandaloneNet assets
Net assets / equity−¥3.7bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.9bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥3.9bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥3.7bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.2bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥49mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-11.642025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-204.142024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-80.282023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.082022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-188.712021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-21.43at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-95.1at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥83.88at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥121.89at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥124.84at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio20.1%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-52.6%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio19.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.9%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-80.0%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE-32.1%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE-106.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued64,900,722at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued39,176,950at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued34,326,950at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued634,039at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued596,989at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees237at 2025-12-31StandaloneNumber of employees
Employees19at 2024-12-31StandaloneNumber of employees
Employees23at 2023-12-31vStandaloneNumber of employees
Employees41at 2022-12-31vStandaloneNumber of employees
Employees61at 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 · 24
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥14m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥28m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥773m
Degital Consulting Segmentreportable segmentemployeesat 2025-12-31773 pure
Degital Consulting Segmentreportable segmentrevenue2025-01-01 → 2025-12-31¥7.4bn
Degital Consulting Segmentreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥28m
Degital Consulting Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥555m
Other Business Segmentreportable segmentemployeesat 2025-12-3129 pure
Other Business Segmentreportable segmentrevenue2025-01-01 → 2025-12-31¥430m
Other Business Segmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥31m
—segment totalrevenue2025-01-01 → 2025-12-31¥7.8bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥28m
—segment totalsegment profit2025-01-01 → 2025-12-31¥586m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31¥9m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥11m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥5.6bn
Degital Consulting Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥9.6bn
Degital Consulting Segmentreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥11m
Degital Consulting Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31−¥4.8bn
Other Business Segmentreportable segmentrevenue2024-01-01 → 2024-12-31¥401m
Other Business Segmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥50m
—segment totalrevenue2024-01-01 → 2024-12-31¥10.0bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥11m
—segment totalsegment profit2024-01-01 → 2024-12-31−¥4.7bn

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

All source rows · 1,724
ItemContextValueUnit
Total transactions with owners IFRSCurrentYearDuration_RetainedEarningsIFRSMember16122541000JPY
Total transactions with owners IFRSCurrentYearDuration_ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember-JPY
Total transactions with owners IFRSCurrentYearDuration_RemeasurementsOfDefinedBenefitPlansIFRSMember-JPY
Total transactions with owners IFRSCurrentYearDuration_OtherComponentsOfEquityIFRSMember-JPY
Total transactions with owners IFRSCurrentYearDuration_EquityAttributableToOwnersOfParentIFRSMember5780762000JPY
Total transactions with owners IFRSCurrentYearDuration_NonControllingInterestsIFRSMember17413000JPY
Total transactions with owners IFRSCurrentYearDuration5798176000JPY
Equity IFRSCurrentYearInstant_ShareCapitalIFRSMember1153281000JPY
Equity IFRSCurrentYearInstant_CapitalSurplusIFRSMember1576978000JPY
Equity IFRSCurrentYearInstant_RetainedEarningsIFRSMember-2720609000JPY
Equity IFRSCurrentYearInstant_ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember691079000JPY
Equity IFRSCurrentYearInstant_RemeasurementsOfDefinedBenefitPlansIFRSMember631000JPY
Equity IFRSCurrentYearInstant_OtherComponentsOfEquityIFRSMember691710000JPY
Equity IFRSCurrentYearInstant_EquityAttributableToOwnersOfParentIFRSMember701360000JPY
Equity IFRSCurrentYearInstant_NonControllingInterestsIFRSMember-43915000JPY
Equity IFRSCurrentYearInstant657445000JPY
Profit loss before tax IFRSPrior1YearDuration-9845766000JPY
Profit loss before tax IFRSCurrentYearDuration-319496000JPY
Depreciation and amortization ope cf IFRSPrior1YearDuration336115000JPY
Depreciation and amortization ope cf IFRSCurrentYearDuration146316000JPY
Impairment losses reversal of impairment losses ope cf IFRSPrior1YearDuration4320639000JPY
Impairment losses reversal of impairment losses ope cf IFRSCurrentYearDuration77649000JPY
Finance income and finance costs ope cf IFRSPrior1YearDuration158598000JPY
Finance income and finance costs ope cf IFRSCurrentYearDuration146276000JPY
Kinyusyohinhyoka ope cf IFRSPrior1YearDuration-191022000JPY
Kinyusyohinhyoka ope cf IFRSCurrentYearDuration720157000JPY
Foreign exchange loss gain ope cf IFRSPrior1YearDuration-234325000JPY
Foreign exchange loss gain ope cf IFRSCurrentYearDuration9703000JPY
Share based payment expenses ope cf IFRSPrior1YearDuration134560000JPY
Share based payment expenses ope cf IFRSCurrentYearDuration-254943000JPY
Loss gain on sales of shares of subsidiaries ope cf IFRSPrior1YearDuration-254500000JPY
Loss gain on sales of shares of subsidiaries ope cf IFRSCurrentYearDuration-JPY
Loss gain on liquidation of subsidiaries ope cf IFRSPrior1YearDuration938865000JPY
Loss gain on liquidation of subsidiaries ope cf IFRSCurrentYearDuration-JPY
Debt forgiveness gains ope cf IFRSPrior1YearDuration-855124000JPY
Debt forgiveness gains ope cf IFRSCurrentYearDuration-JPY
Decrease increase in trade and other receivables ope cf IFRSPrior1YearDuration1417580000JPY
Decrease increase in trade and other receivables ope cf IFRSCurrentYearDuration-347713000JPY
Increase decrease in trade and other payables ope cf IFRSPrior1YearDuration28192000JPY
Increase decrease in trade and other payables ope cf IFRSCurrentYearDuration38445000JPY
Decrease increase in inventories ope cf IFRSPrior1YearDuration55864000JPY
Decrease increase in inventories ope cf IFRSCurrentYearDuration4494000JPY
Decrease increase in contract assets ope cf IFRSPrior1YearDuration791345000JPY
Decrease increase in contract assets ope cf IFRSCurrentYearDuration-271503000JPY
Increase decrease in contract liabilities ope cf IFRSPrior1YearDuration143528000JPY
Increase decrease in contract liabilities ope cf IFRSCurrentYearDuration-2934000JPY
Increase decrease in provisions ope cf IFRSPrior1YearDuration14613000JPY
Increase decrease in provisions ope cf IFRSCurrentYearDuration138219000JPY
Other changes in working capital ope cf IFRSPrior1YearDuration217330000JPY
Other changes in working capital ope cf IFRSCurrentYearDuration-69645000JPY

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 · 21 of 21 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 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