Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 139
MetricValuePeriodScopeSource row
Revenue¥546m2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥456m2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥289m2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥447m2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥633m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income−¥282m2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥302m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income−¥302m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥321m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥439m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥225m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥97m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥261m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥332m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥259m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥338m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥491m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥232m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥741m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥264m2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥333m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥661mat 2025-12-31Cons.Assets
Total assets¥558mat 2024-12-31Cons.Assets
Total assets¥349mat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥437mat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥445mat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥235mat 2025-12-31Cons.Liabilities
Total liabilities¥215mat 2024-12-31Cons.Liabilities
Net assets / equity¥427mat 2025-12-31Cons.Net assets
Net assets / equity¥343mat 2024-12-31Cons.Net assets
Net assets / equity¥111mat 2023-12-31vCons.Net assets
Net assets / equity¥73mat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity−¥369mat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥89mat 2025-12-31Cons.Cash and deposits
Cash and deposits¥344mat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥89mat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥344mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥174mat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥350mat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥260mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥281m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥266m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥577m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥516m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥218m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥281m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥79m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥100m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥29m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥33m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥308m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥516m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥501m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥576m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥105m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-8.162025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-13.982024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-27.062023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-25.672022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-99.252021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥11.83at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥10.7at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥4.89at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥3.39at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥-41.64at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio60.2%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio54.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.1%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio12.6%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio-83.9%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE-73.4%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE-163.0%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE-600.0%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
Employees25at 2025-12-31Cons.Number of employees
Employees30at 2024-12-31Cons.Number of employees
Employees43at 2023-12-31vCons.Number of employees
Employees49at 2022-12-31vCons.Number of employees
Employees60at 2021-12-31dCons.Number of employees
Revenue¥206m2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥277m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥277m2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥407m2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥553m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income−¥260m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥200m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥284m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥216m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥325m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥195m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥50m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥260m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥343m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥261m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥343m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥476m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥234m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥749m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥596mat 2025-12-31StandaloneAssets
Total assets¥535mat 2024-12-31StandaloneAssets
Total assets¥355mat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥435mat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥437mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥164mat 2025-12-31StandaloneLiabilities
Total liabilities¥184mat 2024-12-31StandaloneLiabilities
Net assets / equity¥431mat 2025-12-31StandaloneNet assets
Net assets / equity¥351mat 2024-12-31StandaloneNet assets
Net assets / equity¥131mat 2023-12-31vStandaloneNet assets
Net assets / equity¥72mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity−¥368mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥32mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥329mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-8.242025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.222024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-26.182023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-25.862022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-100.412021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥12.01at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥11.01at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥5.54at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥3.3at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-41.54at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio67.9%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio58.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.7%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio12.4%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio-85.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-72.6%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE-156.8%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE-537.4%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
Shares issued33,685,080at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued28,575,720at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued22,224,420at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,429,440at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,985,180at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees15at 2025-12-31StandaloneNumber of employees
Employees24at 2024-12-31StandaloneNumber of employees
Employees32at 2023-12-31vStandaloneNumber of employees
Employees49at 2022-12-31vStandaloneNumber of employees
Employees52at 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 · 53
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-01-01 → 2025-12-31¥4m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-01-01 → 2025-12-31¥4m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-01-01 → 2025-12-31−¥7m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥124m
Ambassadorreportable segmentdepreciation2025-01-01 → 2025-12-31¥229,000
Ambassadorreportable segmentemployeesat 2025-12-3118 pure
Ambassadorreportable segmentrevenue2025-01-01 → 2025-12-31¥252m
Ambassadorreportable segmentrevenue external2025-01-01 → 2025-12-31¥252m
Ambassadorreportable segmentsegment profit2025-01-01 → 2025-12-31−¥136m
Manufacturing And Sales Industryreportable segmentrevenue2025-01-01 → 2025-12-31¥19m
Manufacturing And Sales Industryreportable segmentrevenue external2025-01-01 → 2025-12-31¥19m
Manufacturing And Sales Industryreportable segmentsegment profit2025-01-01 → 2025-12-31−¥21m
Retailingreportable segmentdepreciation2025-01-01 → 2025-12-31¥304,000
Retailingreportable segmentemployeesat 2025-12-317 pure
Retailingreportable segmentrevenue2025-01-01 → 2025-12-31¥271m
Retailingreportable segmentrevenue external2025-01-01 → 2025-12-31¥271m
Retailingreportable segmentsegment profit2025-01-01 → 2025-12-31¥7m
—segment totaldepreciation2025-01-01 → 2025-12-31¥534,000
—segment totalemployeesat 2025-12-3125 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥542m
—segment totalrevenue external2025-01-01 → 2025-12-31¥542m
—segment totalsegment profit2025-01-01 → 2025-12-31−¥151m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-01-01 → 2025-12-31¥534,000
Total Of Reportable Segments And Otherssegment totalrevenue2025-01-01 → 2025-12-31¥546m
Total Of Reportable Segments And Otherssegment totalrevenue external2025-01-01 → 2025-12-31¥546m
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31−¥158m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-01-01 → 2024-12-31¥154,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-01-01 → 2024-12-31¥154,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-01-01 → 2024-12-31−¥16m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥91,000
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥121m
Ambassadorreportable segmentdepreciation2024-01-01 → 2024-12-31¥3m
Ambassadorreportable segmentrevenue2024-01-01 → 2024-12-31¥293m
Ambassadorreportable segmentrevenue external2024-01-01 → 2024-12-31¥293m
Ambassadorreportable segmentsegment profit2024-01-01 → 2024-12-31−¥107m
Manufacturing And Sales Industryreportable segmentdepreciation2024-01-01 → 2024-12-31¥638,000
Manufacturing And Sales Industryreportable segmentrevenue2024-01-01 → 2024-12-31¥46m
Manufacturing And Sales Industryreportable segmentrevenue external2024-01-01 → 2024-12-31¥46m
Manufacturing And Sales Industryreportable segmentsegment profit2024-01-01 → 2024-12-31−¥46m
Retailingreportable segmentrevenue2024-01-01 → 2024-12-31¥116m
Retailingreportable segmentrevenue external2024-01-01 → 2024-12-31¥116m
Retailingreportable segmentsegment profit2024-01-01 → 2024-12-31−¥11m
—segment totaldepreciation2024-01-01 → 2024-12-31¥4m
—segment totalrevenue2024-01-01 → 2024-12-31¥455m
—segment totalrevenue external2024-01-01 → 2024-12-31¥455m
—segment totalsegment profit2024-01-01 → 2024-12-31−¥164m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-01-01 → 2024-12-31¥4m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥456m
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥456m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31−¥181m
Ambassadorreportable segmentemployeesat 2025-12-3113 pure
Retailingreportable segmentemployeesat 2025-12-312 pure
—segment totalemployeesat 2025-12-3115 pure

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

All source rows · 1,348
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)KDA監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)佐 佐 木  敬 昌
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)上 野 宜 春
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)のれんに関する判断の妥当性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
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)KDA監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)佐 佐 木  敬 昌
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)上  野  宜  春 
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社に対する貸付金の回収可能性の検討
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration632900000JPY
Net sales (5-year summary)Prior3YearDuration447185000JPY
Net sales (5-year summary)Prior2YearDuration289350000JPY
Net sales (5-year summary)Prior1YearDuration455521000JPY
Net sales (5-year summary)CurrentYearDuration546224000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-96618000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-224637000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-439211000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-320539000JPY
Ordinary income loss (5-year summary)CurrentYearDuration-301762000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-740769000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-231801000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-491495000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-337676000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration-258588000JPY
Comprehensive income (5-year summary)Prior4YearDuration-737421000JPY
Comprehensive income (5-year summary)Prior3YearDuration-232383000JPY
Comprehensive income (5-year summary)Prior2YearDuration-501893000JPY
Comprehensive income (5-year summary)Prior1YearDuration-332874000JPY
Comprehensive income (5-year summary)CurrentYearDuration-263897000JPY
Net assets (5-year summary)Prior4YearInstant-368559000JPY
Net assets (5-year summary)Prior3YearInstant73037000JPY
Net assets (5-year summary)Prior2YearInstant111395000JPY
Net assets (5-year summary)Prior1YearInstant342936000JPY
Net assets (5-year summary)CurrentYearInstant426729000JPY
Total assets (5-year summary)Prior4YearInstant444670000JPY
Total assets (5-year summary)Prior3YearInstant437045000JPY

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