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
LiabilitiesCurrentYearInstant234722000JPY
Capital stockPrior1YearInstant268366000JPY
Capital stockCurrentYearInstant443928000JPY
Capital surplusPrior1YearInstant389728000JPY
Capital surplusCurrentYearInstant565290000JPY
Retained earningsPrior1YearInstant-352255000JPY
Retained earningsCurrentYearInstant-610844000JPY
Shareholders equityPrior1YearInstant305838000JPY
Shareholders equityCurrentYearInstant398373000JPY
Subscription rights to sharesPrior1YearInstant36339000JPY
Subscription rights to sharesCurrentYearInstant26821000JPY
Non controlling interestsPrior1YearInstant758000JPY
Non controlling interestsCurrentYearInstant1534000JPY
Net assetsPrior1YearInstant342936000JPY
Net assetsCurrentYearInstant426729000JPY
Liabilities and net assetsPrior1YearInstant557571000JPY
Liabilities and net assetsCurrentYearInstant661451000JPY
Net salesPrior1YearDuration455521000JPY
Net salesCurrentYearDuration546224000JPY
Cost of salesPrior1YearDuration416552000JPY
Cost of salesCurrentYearDuration490124000JPY
Gross profitPrior1YearDuration38969000JPY
Gross profitCurrentYearDuration56099000JPY
Selling general and administrative expensesPrior1YearDuration340931000JPY
Selling general and administrative expensesCurrentYearDuration338300000JPY
Operating incomePrior1YearDuration-301962000JPY
Operating incomeCurrentYearDuration-282200000JPY
Interest income noiPrior1YearDuration106000JPY
Interest income noiCurrentYearDuration290000JPY
Dividends income noiPrior1YearDuration0JPY
Dividends income noiCurrentYearDuration0JPY
Equity in earnings of affiliates noiPrior1YearDuration-JPY
Equity in earnings of affiliates noiCurrentYearDuration7124000JPY
Subsidy income noi bountyPrior1YearDuration2700000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Point income noiPrior1YearDuration474000JPY
Point income noiCurrentYearDuration-JPY
Other noiPrior1YearDuration937000JPY
Other noiCurrentYearDuration2436000JPY
Non operating incomePrior1YearDuration4218000JPY
Non operating incomeCurrentYearDuration9853000JPY
Interest expenses noePrior1YearDuration2680000JPY
Interest expenses noeCurrentYearDuration2466000JPY
Loss on valuation of crypto assets noePrior1YearDuration-JPY
Loss on valuation of crypto assets noeCurrentYearDuration15271000JPY
Stock issuance cost noePrior1YearDuration20064000JPY
Stock issuance cost noeCurrentYearDuration11622000JPY
Other noePrior1YearDuration50000JPY
Other noeCurrentYearDuration55000JPY
Non operating expensesPrior1YearDuration22795000JPY

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