Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-16
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥147.2bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥144.0bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥147.7bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥138.6bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥104.9bn2021-01-01 → 2021-12-31vCons.Revenue IFRS (5-year summary)
Operating income¥7.4bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥4.5bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax¥4.8bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥1.3bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥5.9bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥6.5bn2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥3.9bn2021-01-01 → 2021-12-31vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥3.6bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥590m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥5.1bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥5.1bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥2.6bn2021-01-01 → 2021-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥3.6bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥434m2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥163.7bnat 2025-12-31Cons.Assets IFRS
Total assets¥147.8bnat 2024-12-31Cons.Assets IFRS
Total assets¥142.8bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥134.8bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥117.7bnat 2021-12-31vCons.Total assets IFRS (5-year summary)
Total liabilities¥98.3bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥86.9bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥65.4bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥60.9bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥57.3bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥62.0bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥58.6bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥55.1bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥46.8bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥38.3bnat 2021-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥6.1bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.3bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.1bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.9bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥4.2bnat 2021-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥16.5bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥14.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥18.3bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥10.6bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥600m2021-01-01 → 2021-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥12.9bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥8.8bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥10.7bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥8.2bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥6.7bn2021-01-01 → 2021-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥2.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥5.3bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥7.8bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥4.1bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥4.8bn2021-01-01 → 2021-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥109.472025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥17.962024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥167.462023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥187.542022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥96.682021-01-01 → 2021-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥109.182025-01-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥17.82024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥164.712023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥185.482022-01-01 → 2022-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥96.682021-01-01 → 2021-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥1,875.53at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,774.64at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,687.39at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,722.08at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,409.82at 2021-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio37.9%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio39.7%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio38.6%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio34.7%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio32.6%at 2021-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE6.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE1.0%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE9.9%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE12.0%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE7.4%2021-01-01 → 2021-12-31vCons.Rate of return on equity IFRS (5-year summary)
Employees14,964at 2025-12-31Cons.Number of employees
Employees14,662at 2024-12-31Cons.Number of employees
Employees15,455at 2023-12-31vCons.Number of employees
Employees17,985at 2022-12-31vCons.Number of employees
Employees18,521at 2021-12-31vCons.Number of employees
Revenue¥5.4bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥1.4bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥3.8bn2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥3.7bn2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥1.5bn2021-01-01 → 2021-12-31vStandaloneOperating revenue1 (5-year summary)
Operating income¥4.9bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥638m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥4.5bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥37m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.9bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥345m2021-01-01 → 2021-12-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.5bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥37m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥4.5bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥89m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥1.8bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.9bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥156m2021-01-01 → 2021-12-31vStandaloneNet income loss (5-year summary)
Total assets¥63.9bnat 2025-12-31StandaloneAssets
Total assets¥51.8bnat 2024-12-31StandaloneAssets
Total assets¥51.0bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥47.6bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥49.6bnat 2021-12-31vStandaloneTotal assets (5-year summary)
Total liabilities¥30.0bnat 2025-12-31StandaloneLiabilities
Total liabilities¥20.5bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥33.9bnat 2025-12-31StandaloneNet assets
Net assets / equity¥31.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥33.4bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥26.6bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥25.5bnat 2021-12-31vStandaloneNet assets (5-year summary)
Cash and deposits¥165mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥154mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥134.662025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.712024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.652023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.342022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.742021-01-01 → 2021-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥134.312025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥58.672023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥68.582022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥5.742021-01-01 → 2021-12-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥532025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥532024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥512023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥472022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥282021-01-01 → 2021-12-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,022.56at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥942.1at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,009.1at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥965.89at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥933.82at 2021-12-31vStandaloneNet assets per share (5-year summary)
Equity ratio52.9%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.2%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.2%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.2%at 2021-12-31vStandaloneEquity to asset ratio (5-year summary)
ROE13.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE-0.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE6.1%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE7.3%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE0.6%2021-01-01 → 2021-12-31vStandaloneRate of return on equity (5-year summary)
Shares issued33,109,717at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued33,096,017at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued32,879,317at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued27,444,317at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued27,444,317at 2021-12-31vStandaloneTotal number of issued shares (5-year summary)

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 · 33
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥8.6bn
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥8.6bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥68m
Asia Pacific Businessreportable segmentemployeesat 2025-12-3112408 pure
Asia Pacific Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥99.0bn
Asia Pacific Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥92.4bn
Asia Pacific Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥6.7bn
Asia Pacific Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥4.7bn
EU Businessreportable segmentemployeesat 2025-12-312467 pure
EU Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥56.8bn
EU Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥54.8bn
EU Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥1.9bn
EU Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥3.4bn
—segment totalemployeesat 2025-12-3114875 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥155.8bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥147.2bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥8.6bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥8.2bn
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥6.9bn
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥6.9bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥193m
Asia Pacific Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥94.7bn
Asia Pacific Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥89.5bn
Asia Pacific Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥5.2bn
Asia Pacific Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥3.1bn
EU Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥56.2bn
EU Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥54.5bn
EU Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1.8bn
EU Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.7bn
—segment totalrevenue2024-01-01 → 2024-12-31¥150.9bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥144.0bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥6.9bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥5.8bn

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

All source rows · 1,582
ItemContextValueUnit
Current portion of long term debt cl IFRSCurrentYearInstant2790000000JPY
Lease liabilities cl IFRSPrior1YearInstant1264000000JPY
Lease liabilities cl IFRSCurrentYearInstant1478000000JPY
Provisions cl IFRSPrior1YearInstant2083000000JPY
Provisions cl IFRSCurrentYearInstant382000000JPY
Income taxes payable cl IFRSPrior1YearInstant638000000JPY
Income taxes payable cl IFRSCurrentYearInstant1024000000JPY
Accrued expenses cl IFRSPrior1YearInstant3847000000JPY
Accrued expenses cl IFRSCurrentYearInstant4727000000JPY
Other current liabilities cl IFRSPrior1YearInstant2451000000JPY
Other current liabilities cl IFRSCurrentYearInstant2739000000JPY
Total current liabilities IFRSPrior1YearInstant61669000000JPY
Total current liabilities IFRSCurrentYearInstant68209000000JPY
Interest bearing liabilities ncl IFRSPrior1YearInstant16004000000JPY
Interest bearing liabilities ncl IFRSCurrentYearInstant15421000000JPY
Lease liabilities ncl IFRSPrior1YearInstant4284000000JPY
Lease liabilities ncl IFRSCurrentYearInstant6164000000JPY
Retirement benefit liability ncl IFRSPrior1YearInstant1582000000JPY
Retirement benefit liability ncl IFRSCurrentYearInstant1872000000JPY
Provisions ncl IFRSPrior1YearInstant47000000JPY
Provisions ncl IFRSCurrentYearInstant48000000JPY
Deferred tax liabilities IFRSPrior1YearInstant966000000JPY
Deferred tax liabilities IFRSCurrentYearInstant2101000000JPY
Other non current liabilities ncl IFRSPrior1YearInstant2297000000JPY
Other non current liabilities ncl IFRSCurrentYearInstant4483000000JPY
Non current labilities IFRSPrior1YearInstant25181000000JPY
Non current labilities IFRSCurrentYearInstant30093000000JPY
Liabilities IFRSPrior1YearInstant86851000000JPY
Liabilities IFRSCurrentYearInstant98302000000JPY
Share capital IFRSPrior1YearInstant13624000000JPY
Share capital IFRSCurrentYearInstant13631000000JPY
Capital surplus IFRSPrior1YearInstant13179000000JPY
Capital surplus IFRSCurrentYearInstant11250000000JPY
Retained earnings IFRSPrior1YearInstant20315000000JPY
Retained earnings IFRSCurrentYearInstant22181000000JPY
Share options equity IFRSPrior1YearInstant130000000JPY
Share options equity IFRSCurrentYearInstant79000000JPY
Treasury shares IFRSPrior1YearInstant-98000000JPY
Treasury shares IFRSCurrentYearInstant-98000000JPY
Accumulated other comprehensive income IFRSPrior1YearInstant11497000000JPY
Accumulated other comprehensive income IFRSCurrentYearInstant14964000000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant58648000000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant62008000000JPY
Non controlling interests IFRSPrior1YearInstant2266000000JPY
Non controlling interests IFRSCurrentYearInstant3345000000JPY
Equity IFRSPrior1YearInstant60915000000JPY
Equity IFRSCurrentYearInstant65354000000JPY
Liabilities and equity IFRSPrior1YearInstant147766000000JPY
Liabilities and equity IFRSCurrentYearInstant163656000000JPY
Revenue IFRSPrior1YearDuration143978000000JPY

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
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass
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