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 number of issued shares a (key data)CurrentYearInstant_NonConsolidatedMember33000000
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember3726350000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember3864086000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember2879282000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember-3725848000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember1914203000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember8462594000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember10754228000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember14728783000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember7108075000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember9512596000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember124.84
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember121.89
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember83.88
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember-95.10
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember-21.43
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Dividend paid per share a (key data)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share a (key data)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share a (key data)Prior2YearDuration_NonConsolidatedMember-
Dividend paid per share a (key data)Prior1YearDuration_NonConsolidatedMember-
Dividend paid per share a (key data)CurrentYearDuration_NonConsolidatedMember2.63
Interim dividend paid per share a (key data)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share a (key data)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share a (key data)Prior2YearDuration_NonConsolidatedMember-
Interim dividend paid per share a (key data)Prior1YearDuration_NonConsolidatedMember-
Interim dividend paid per share a (key data)CurrentYearDuration_NonConsolidatedMember-
Basic earnings loss per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-188.71
Basic earnings loss per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-40.08
Basic earnings loss per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-80.28
Basic earnings loss per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-204.14
Basic earnings loss per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-11.64
Diluted earnings per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember0.440
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember0.359
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.196
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember-0.526

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