Annual report

Period2025-01-01 → 2025-12-31

Filed2026-03-25

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 156

Metric	Value	Period	Scope	Source row
Revenue	¥185.8bn	2025-01-01 → 2025-12-31	Cons.	Net sales
Revenue	¥168.4bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥169.9bn	2023-01-01 → 2023-12-31^v	Cons.	Net sales (5-year summary)
Revenue	¥166.6bn	2022-01-01 → 2022-12-31^v	Cons.	Net sales (5-year summary)
Revenue	¥158.2bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥4.2bn	2025-01-01 → 2025-12-31	Cons.	Operating income
Operating income	¥1.9bn	2024-01-01 → 2024-12-31	Cons.	Operating income
Ordinary income	¥4.1bn	2025-01-01 → 2025-12-31	Cons.	Ordinary income
Ordinary income	¥1.6bn	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥2.1bn	2023-01-01 → 2023-12-31^v	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥3.8bn	2022-01-01 → 2022-12-31^v	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥4.7bn	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥4.4bn	2025-01-01 → 2025-12-31	Cons.	Income before income taxes
Profit before tax	−¥1.5bn	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Net income (owners)	¥2.8bn	2025-01-01 → 2025-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥3.0bn	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥29m	2023-01-01 → 2023-12-31^v	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥4.1bn	2022-01-01 → 2022-12-31^v	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥3.2bn	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥2.9bn	2025-01-01 → 2025-12-31	Cons.	Profit loss
Net income	−¥2.6bn	2024-01-01 → 2024-12-31	Cons.	Profit loss
Total assets	¥209.5bn	at 2025-12-31	Cons.	Assets
Total assets	¥206.1bn	at 2024-12-31	Cons.	Assets
Total assets	¥217.1bn	at 2023-12-31^v	Cons.	Total assets (5-year summary)
Total assets	¥206.5bn	at 2022-12-31^v	Cons.	Total assets (5-year summary)
Total assets	¥187.7bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥131.0bn	at 2025-12-31	Cons.	Liabilities
Total liabilities	¥134.3bn	at 2024-12-31	Cons.	Liabilities
Net assets / equity	¥78.4bn	at 2025-12-31	Cons.	Net assets
Net assets / equity	¥71.8bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥74.2bn	at 2023-12-31^v	Cons.	Net assets
Net assets / equity	¥72.3bn	at 2022-12-31^v	Cons.	Net assets (5-year summary)
Net assets / equity	¥66.6bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥12.9bn	at 2025-12-31	Cons.	Cash and deposits
Cash and deposits	¥8.2bn	at 2024-12-31	Cons.	Cash and deposits
Cash & equivalents	¥12.8bn	at 2025-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥8.2bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥9.9bn	at 2023-12-31^v	Cons.	Cash and cash equivalents
Cash & equivalents	¥10.7bn	at 2022-12-31^v	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥14.8bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥23.5bn	2025-01-01 → 2025-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥8.8bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥2.5bn	2023-01-01 → 2023-12-31^v	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥3.4bn	2022-01-01 → 2022-12-31^v	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥14.2bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥4.4bn	2025-01-01 → 2025-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥5.8bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥5.4bn	2023-01-01 → 2023-12-31^v	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥3.0bn	2022-01-01 → 2022-12-31^v	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥2.0bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥15.1bn	2025-01-01 → 2025-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥5.1bn	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥6.7bn	2023-01-01 → 2023-12-31^v	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥2.0bn	2022-01-01 → 2022-12-31^v	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥8.3bn	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥121.88	2025-01-01 → 2025-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-133.63	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥1.28	2023-01-01 → 2023-12-31^v	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥182.14	2022-01-01 → 2022-12-31^v	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥141.4	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥121.86	2025-01-01 → 2025-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥1.28	2023-01-01 → 2023-12-31^v	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥182.08	2022-01-01 → 2022-12-31^v	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥141.31	2021-01-01 → 2021-12-31^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥3,260.92	at 2025-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥2,986.8	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥3,065.05	at 2023-12-31^v	Cons.	Net assets per share (5-year summary)
Net assets per share	¥3,006.74	at 2022-12-31^v	Cons.	Net assets per share (5-year summary)
Net assets per share	¥2,864.47	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	35.2%	at 2025-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	32.8%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	31.9%	at 2023-12-31^v	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	32.9%	at 2022-12-31^v	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	34.5%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	3.9%	2025-01-01 → 2025-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	-4.4%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	0.0%	2023-01-01 → 2023-12-31^v	Cons.	Rate of return on equity (5-year summary)
ROE	6.2%	2022-01-01 → 2022-12-31^v	Cons.	Rate of return on equity (5-year summary)
ROE	5.1%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	5,199	at 2025-12-31	Cons.	Number of employees
Employees	5,292	at 2024-12-31	Cons.	Number of employees
Employees	5,457	at 2023-12-31^v	Cons.	Number of employees
Employees	5,454	at 2022-12-31^v	Cons.	Number of employees
Employees	5,371	at 2021-12-31^d	Cons.	Number of employees
Revenue	¥88.5bn	2025-01-01 → 2025-12-31	Standalone	Net sales
Revenue	¥86.3bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥97.1bn	2023-01-01 → 2023-12-31^v	Standalone	Net sales (5-year summary)
Revenue	¥97.5bn	2022-01-01 → 2022-12-31^v	Standalone	Net sales (5-year summary)
Revenue	¥91.8bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥886m	2025-01-01 → 2025-12-31	Standalone	Operating income
Operating income	−¥1.7bn	2024-01-01 → 2024-12-31	Standalone	Operating income
Ordinary income	¥684m	2025-01-01 → 2025-12-31	Standalone	Ordinary income
Ordinary income	¥8.8bn	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥1.2bn	2023-01-01 → 2023-12-31^v	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.3bn	2022-01-01 → 2022-12-31^v	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥3.8bn	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥259m	2025-01-01 → 2025-12-31	Standalone	Income before income taxes
Profit before tax	¥4.5bn	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Net income	¥467m	2025-01-01 → 2025-12-31	Standalone	Profit loss
Net income	¥4.3bn	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥937m	2023-01-01 → 2023-12-31^v	Standalone	Net income loss (5-year summary)
Net income	−¥160m	2022-01-01 → 2022-12-31^v	Standalone	Net income loss (5-year summary)
Net income	¥2.9bn	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥133.9bn	at 2025-12-31	Standalone	Assets
Total assets	¥130.5bn	at 2024-12-31	Standalone	Assets
Total assets	¥130.6bn	at 2023-12-31^v	Standalone	Total assets (5-year summary)
Total assets	¥130.3bn	at 2022-12-31^v	Standalone	Total assets (5-year summary)
Total assets	¥118.5bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥77.8bn	at 2025-12-31	Standalone	Liabilities
Total liabilities	¥76.9bn	at 2024-12-31	Standalone	Liabilities
Net assets / equity	¥56.0bn	at 2025-12-31	Standalone	Net assets
Net assets / equity	¥53.6bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥48.4bn	at 2023-12-31^v	Standalone	Net assets
Net assets / equity	¥47.2bn	at 2022-12-31^v	Standalone	Net assets (5-year summary)
Net assets / equity	¥47.8bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥3.2bn	at 2025-12-31	Standalone	Cash and deposits
Cash and deposits	¥2.3bn	at 2024-12-31	Standalone	Cash and deposits
EPS (basic)	¥20.68	2025-01-01 → 2025-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥191.59	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥41.47	2023-01-01 → 2023-12-31^v	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-7.08	2022-01-01 → 2022-12-31^v	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥129.37	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥20.68	2025-01-01 → 2025-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥191.55	2024-01-01 → 2024-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥41.46	2023-01-01 → 2023-12-31^v	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥129.29	2021-01-01 → 2021-12-31^d	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥40	2025-01-01 → 2025-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥30	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥30	2023-01-01 → 2023-12-31^v	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥30	2022-01-01 → 2022-12-31^v	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥30	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥2,474.89	at 2025-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥2,367.85	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥2,140.27	at 2023-12-31^v	Standalone	Net assets per share (5-year summary)
Net assets per share	¥2,084.52	at 2022-12-31^v	Standalone	Net assets per share (5-year summary)
Net assets per share	¥2,111.34	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	41.8%	at 2025-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	41.0%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	37.1%	at 2023-12-31^v	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	36.2%	at 2022-12-31^v	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	40.3%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	0.9%	2025-01-01 → 2025-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	8.5%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	2.0%	2023-01-01 → 2023-12-31^v	Standalone	Rate of return on equity (5-year summary)
ROE	-0.3%	2022-01-01 → 2022-12-31^v	Standalone	Rate of return on equity (5-year summary)
ROE	6.3%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	22,984,993	at 2025-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	22,984,993	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	22,984,993	at 2023-12-31^v	Standalone	Total number of issued shares (5-year summary)
Shares issued	22,984,993	at 2022-12-31^v	Standalone	Total number of issued shares (5-year summary)
Shares issued	22,984,993	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	560	at 2025-12-31	Standalone	Number of employees
Employees	717	at 2024-12-31	Standalone	Number of employees
Employees	784	at 2023-12-31^v	Standalone	Number of employees
Employees	756	at 2022-12-31^v	Standalone	Number of employees
Employees	738	at 2021-12-31^d	Standalone	Number 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.

All source rows · 1,799

Item	Context	Value	Unit
Deposits received	CurrentYearInstant_NonConsolidatedMember	137000000	JPY
Provision for bonuses	Prior1YearInstant_NonConsolidatedMember	95000000	JPY
Provision for bonuses	CurrentYearInstant_NonConsolidatedMember	80000000	JPY
Other cl	Prior1YearInstant_NonConsolidatedMember	107000000	JPY
Other cl	CurrentYearInstant_NonConsolidatedMember	70000000	JPY
Current liabilities	Prior1YearInstant_NonConsolidatedMember	47783000000	JPY
Current liabilities	CurrentYearInstant_NonConsolidatedMember	54039000000	JPY
Long term loans payable	Prior1YearInstant_NonConsolidatedMember	19745000000	JPY
Long term loans payable	CurrentYearInstant_NonConsolidatedMember	13155000000	JPY
Lease obligations ncl	Prior1YearInstant_NonConsolidatedMember	1370000000	JPY
Lease obligations ncl	CurrentYearInstant_NonConsolidatedMember	1346000000	JPY
Deferred tax liabilities	Prior1YearInstant_NonConsolidatedMember	1158000000	JPY
Deferred tax liabilities	CurrentYearInstant_NonConsolidatedMember	2474000000	JPY
Deferred tax liabilities for land revaluation	Prior1YearInstant_NonConsolidatedMember	3342000000	JPY
Deferred tax liabilities for land revaluation	CurrentYearInstant_NonConsolidatedMember	3441000000	JPY
Provision for retirement benefits	Prior1YearInstant_NonConsolidatedMember	2755000000	JPY
Provision for retirement benefits	CurrentYearInstant_NonConsolidatedMember	2633000000	JPY
Provision for share based remuneration for directors and other officers ncl	Prior1YearInstant_NonConsolidatedMember	35000000	JPY
Provision for share based remuneration for directors and other officers ncl	CurrentYearInstant_NonConsolidatedMember	43000000	JPY
Asset retirement obligations ncl	Prior1YearInstant_NonConsolidatedMember	676000000	JPY
Asset retirement obligations ncl	CurrentYearInstant_NonConsolidatedMember	678000000	JPY
Other ncl	Prior1YearInstant_NonConsolidatedMember	60000000	JPY
Other ncl	CurrentYearInstant_NonConsolidatedMember	29000000	JPY
Noncurrent liabilities	Prior1YearInstant_NonConsolidatedMember	29143000000	JPY
Noncurrent liabilities	CurrentYearInstant_NonConsolidatedMember	23802000000	JPY
Liabilities	Prior1YearInstant_NonConsolidatedMember	76926000000	JPY
Liabilities	CurrentYearInstant_NonConsolidatedMember	77841000000	JPY
Capital stock	Prior1YearInstant_NonConsolidatedMember	23344000000	JPY
Capital stock	CurrentYearInstant_NonConsolidatedMember	23344000000	JPY
Legal capital surplus	Prior1YearInstant_NonConsolidatedMember	11554000000	JPY
Legal capital surplus	CurrentYearInstant_NonConsolidatedMember	11554000000	JPY
Other capital surplus	Prior1YearInstant_NonConsolidatedMember	2120000000	JPY
Other capital surplus	CurrentYearInstant_NonConsolidatedMember	2120000000	JPY
Capital surplus	Prior1YearInstant_NonConsolidatedMember	13675000000	JPY
Capital surplus	CurrentYearInstant_NonConsolidatedMember	13675000000	JPY
Retained earnings brought forward	Prior1YearInstant_NonConsolidatedMember	7009000000	JPY
Retained earnings brought forward	CurrentYearInstant_NonConsolidatedMember	6697000000	JPY
Retained earnings	Prior1YearInstant_NonConsolidatedMember	7009000000	JPY
Retained earnings	CurrentYearInstant_NonConsolidatedMember	6697000000	JPY
Treasury stock	Prior1YearInstant_NonConsolidatedMember	-584000000	JPY
Treasury stock	CurrentYearInstant_NonConsolidatedMember	-577000000	JPY
Shareholders equity	Prior1YearInstant_NonConsolidatedMember	43445000000	JPY
Shareholders equity	CurrentYearInstant_NonConsolidatedMember	43140000000	JPY
Valuation difference on available for sale securities	Prior1YearInstant_NonConsolidatedMember	3005000000	JPY
Valuation difference on available for sale securities	CurrentYearInstant_NonConsolidatedMember	5845000000	JPY
Revaluation reserve for land	Prior1YearInstant_NonConsolidatedMember	7114000000	JPY
Revaluation reserve for land	CurrentYearInstant_NonConsolidatedMember	7015000000	JPY
Valuation and translation adjustments	Prior1YearInstant_NonConsolidatedMember	10120000000	JPY
Valuation and translation adjustments	CurrentYearInstant_NonConsolidatedMember	12861000000	JPY
Subscription rights to shares	Prior1YearInstant_NonConsolidatedMember	8000000	JPY

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 identity	consolidated 2024-12-31	pass rounding
balance sheet identity	consolidated 2025-12-31	pass rounding
balance sheet identity	non_consolidated 2024-12-31	pass rounding
balance sheet identity	non_consolidated 2025-12-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2023-12-31	pass
statement vs summary · net assets	consolidated 2024-12-31	pass
statement vs summary · net assets	consolidated 2025-12-31	pass
statement vs summary · net assets	non_consolidated 2023-12-31	pass
statement vs summary · net assets	non_consolidated 2024-12-31	pass
statement vs summary · net assets	non_consolidated 2025-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2025-01-01/2025-12-31	pass
statement vs summary · operating cash flow	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · operating cash flow	consolidated 2025-01-01/2025-12-31	pass
statement vs summary · revenue	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	consolidated 2025-01-01/2025-12-31	pass
statement vs summary · revenue	non_consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	non_consolidated 2025-01-01/2025-12-31	pass
statement vs summary · total assets	consolidated 2024-12-31	pass
statement vs summary · total assets	consolidated 2025-12-31	pass
statement vs summary · total assets	non_consolidated 2024-12-31	pass
statement vs summary · total assets	non_consolidated 2025-12-31	pass