Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 139
MetricValuePeriodScopeSource row
Revenue¥3.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥4.2bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.5bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥4.7bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥3.2bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥141m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥6m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥149m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥987,0002024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥62m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥15m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥225m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥241m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥21m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥258m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥37m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥54m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥351m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥258m2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥37m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.1bnat 2025-12-31Cons.Assets
Total assets¥4.1bnat 2024-12-31Cons.Assets
Total assets¥4.6bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥4.7bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥5.6bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.4bnat 2025-12-31Cons.Liabilities
Total liabilities¥2.7bnat 2024-12-31Cons.Liabilities
Net assets / equity¥1.7bnat 2025-12-31Cons.Net assets
Net assets / equity¥1.4bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.4bnat 2023-12-31vCons.Net assets
Net assets / equity¥1.3bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥1.0bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥275m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥201m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥218m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥133m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥209m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥37m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥31m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥12m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥154m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥564m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥233m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥260m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥300m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥315m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥896m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥25.162025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.592024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.432023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.222022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-36.762021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥165.1at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥139.83at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥142.45at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥133.37at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥147.69at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio41.1%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.6%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio28.1%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio25.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE16.5%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE3.9%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE0.2%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
Employees131at 2025-12-31Cons.Number of employees
Employees142at 2024-12-31Cons.Number of employees
Employees156at 2023-12-31vCons.Number of employees
Employees158at 2022-12-31vCons.Number of employees
Employees165at 2021-12-31dCons.Number of employees
Revenue¥1.7bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥1.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.9bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥1.9bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥94m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥28m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥184m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥33m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥79m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥31m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥165m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥193m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥34m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥220m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥30m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥85m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥157m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥298m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.2bnat 2025-12-31StandaloneAssets
Total assets¥3.1bnat 2024-12-31StandaloneAssets
Total assets¥3.4bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2025-12-31StandaloneLiabilities
Total liabilities¥1.8bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥1.5bnat 2025-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥1.1bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥918mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥766mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥21.452025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.912024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.572023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.032022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31.242021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥150.73at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥129.17at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥125.12at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥112.21at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥127.34at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio48.4%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.8%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.5%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.1%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.3%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE2.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.2%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
Shares issued10,287,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,287,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,167,000at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued9,807,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued9,767,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees64at 2025-12-31StandaloneNumber of employees
Employees65at 2024-12-31StandaloneNumber of employees
Employees74at 2023-12-31vStandaloneNumber of employees
Employees83at 2022-12-31vStandaloneNumber of employees
Employees89at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥15m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥15m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥1.2bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31¥2m
ACOMS Businessreportable segmentcapex2025-01-01 → 2025-12-31¥78m
ACOMS Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥101m
ACOMS Businessreportable segmentemployeesat 2025-12-31118 pure
ACOMS Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥2.4bn
ACOMS Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥2.4bn
ACOMS Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥15m
ACOMS Businessreportable segmentsegment assetsat 2025-12-31¥2.1bn
ACOMS Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥164m
Toy Sales Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥4m
Toy Sales Businessreportable segmentemployeesat 2025-12-3113 pure
Toy Sales Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.6bn
Toy Sales Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.6bn
Toy Sales Businessreportable segmentsegment assetsat 2025-12-31¥871m
Toy Sales Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥25m
—segment totalcapex2025-01-01 → 2025-12-31¥78m
—segment totaldepreciation2025-01-01 → 2025-12-31¥105m
—segment totalrevenue2025-01-01 → 2025-12-31¥3.9bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥3.9bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥15m
—segment totalsegment assetsat 2025-12-31¥3.0bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥139m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥9m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥9m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31¥2m
ACOMS Businessreportable segmentcapex2024-01-01 → 2024-12-31¥78m
ACOMS Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥147m
ACOMS Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.5bn
ACOMS Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.4bn
ACOMS Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥9m
ACOMS Businessreportable segmentsegment assetsat 2024-12-31¥2.0bn
ACOMS Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥40m
Toy Sales Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥8m
Toy Sales Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.8bn
Toy Sales Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.8bn
Toy Sales Businessreportable segmentsegment assetsat 2024-12-31¥1.0bn
Toy Sales Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥36m
—segment totalcapex2024-01-01 → 2024-12-31¥78m
—segment totaldepreciation2024-01-01 → 2024-12-31¥154m
—segment totalrevenue2024-01-01 → 2024-12-31¥4.2bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥4.2bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥9m
—segment totalsegment assetsat 2024-12-31¥3.1bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥3m

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

All source rows · 1,346
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)協立監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)公 江 正 典
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)角 橋   実
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)固定資産の減損
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)協立監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)公 江 正 典
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)角 橋   実
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)固定資産の減損
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration3158240000JPY
Net sales (5-year summary)Prior3YearDuration4671498000JPY
Net sales (5-year summary)Prior2YearDuration4497601000JPY
Net sales (5-year summary)Prior1YearDuration4234433000JPY
Net sales (5-year summary)CurrentYearDuration3927223000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-224672000JPY
Ordinary income loss (5-year summary)Prior3YearDuration15178000JPY
Ordinary income loss (5-year summary)Prior2YearDuration62006000JPY
Ordinary income loss (5-year summary)Prior1YearDuration987000JPY
Ordinary income loss (5-year summary)CurrentYearDuration148543000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-351122000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration2104000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration53966000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-36736000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration258292000JPY
Comprehensive income (5-year summary)Prior4YearDuration-362435000JPY
Comprehensive income (5-year summary)Prior3YearDuration5463000JPY
Comprehensive income (5-year summary)Prior2YearDuration54347000JPY
Comprehensive income (5-year summary)Prior1YearDuration-29666000JPY
Comprehensive income (5-year summary)CurrentYearDuration259414000JPY
Net assets (5-year summary)Prior4YearInstant1439452000JPY
Net assets (5-year summary)Prior3YearInstant1307156000JPY
Net assets (5-year summary)Prior2YearInstant1447123000JPY
Net assets (5-year summary)Prior1YearInstant1436577000JPY
Net assets (5-year summary)CurrentYearInstant1695991000JPY
Total assets (5-year summary)Prior4YearInstant5595364000JPY

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
balance sheet identityconsolidated 2025-12-31pass
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