Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥7.2bn2025-01-01 → 2025-12-31Cons.Operating revenue1
Revenue¥5.6bn2024-01-01 → 2024-12-31Cons.Operating revenue1
Revenue¥5.8bn2023-01-01 → 2023-12-31vCons.Operating revenue1 (5-year summary)
Revenue¥4.6bn2022-01-01 → 2022-12-31vCons.Operating revenue1 (5-year summary)
Revenue¥4.2bn2021-01-01 → 2021-12-31dCons.Operating revenue1 (5-year summary)
Operating income¥2.5bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥975m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥2.6bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥1.2bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥1.5bn2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.2bn2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.8bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.6bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥1.2bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥1.7bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥506m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.6bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.3bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.8bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥605m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥23.5bnat 2025-12-31Cons.Assets
Total assets¥21.1bnat 2024-12-31Cons.Assets
Total assets¥19.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥20.0bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥18.0bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥4.3bnat 2025-12-31Cons.Liabilities
Total liabilities¥2.2bnat 2024-12-31Cons.Liabilities
Net assets / equity¥19.2bnat 2025-12-31Cons.Net assets
Net assets / equity¥18.9bnat 2024-12-31Cons.Net assets
Net assets / equity¥18.2bnat 2023-12-31vCons.Net assets
Net assets / equity¥17.5bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥15.8bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥5.2bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥3.4bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥5.2bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.6bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.4bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥656m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥349m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥179m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥588m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥10m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥498m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥583m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥228m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥185m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥416m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.7bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥797m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.3bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥87.072025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.152024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥53.992023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥76.482022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥77.122021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥26.122024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.852023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥76.32022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥76.742021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥929.52at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥904.87at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥883.56at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥829.16at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥733.92at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio76.6%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio83.2%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio87.0%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio83.2%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio83.9%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE9.5%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE2.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE6.3%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE9.8%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE9.7%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees119at 2025-12-31Cons.Number of employees
Employees119at 2024-12-31Cons.Number of employees
Employees115at 2023-12-31vCons.Number of employees
Employees98at 2022-12-31vCons.Number of employees
Employees78at 2021-12-31dCons.Number of employees
Revenue¥3.3bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥1.0bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥3.0bn2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥1.5bn2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥834m2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥2.5bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥13m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥2.5bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥13m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥779m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥485m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.5bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥13m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥1.9bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥145m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥634m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥719m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥655m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥17.4bnat 2025-12-31StandaloneAssets
Total assets¥15.4bnat 2024-12-31StandaloneAssets
Total assets¥15.7bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥16.6bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥16.0bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.9bnat 2025-12-31StandaloneLiabilities
Total liabilities¥818mat 2024-12-31StandaloneLiabilities
Net assets / equity¥15.5bnat 2025-12-31StandaloneNet assets
Net assets / equity¥14.6bnat 2024-12-31StandaloneNet assets
Net assets / equity¥15.2bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥15.0bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥14.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥381mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥99.132025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.492024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.472023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.182022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.442021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥32.382023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥35.12022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥38.252021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥222025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥222024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥212023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥799.81at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥755.42at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥783.74at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥748.67at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥709.27at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio88.8%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.8%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.4%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.6%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE12.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE4.2%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE4.8%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE4.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued21,549,900at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,549,900at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,500,100at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued21,482,700at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued21,443,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees27at 2025-12-31StandaloneNumber of employees
Employees23at 2024-12-31StandaloneNumber of employees
Employees22at 2023-12-31vStandaloneNumber of employees
Employees18at 2022-12-31vStandaloneNumber of employees
Employees17at 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.

All source rows · 1,330
ItemContextValueUnit
Cash and cash equivalents (5-year summary)Prior2YearInstant3003153000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant3365405000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant5232547000JPY
Number of employeesPrior4YearInstant78
Number of employeesPrior3YearInstant98
Number of employeesPrior2YearInstant115
Number of employeesPrior1YearInstant119
Number of employeesCurrentYearInstant119
Average number of temporary workersPrior4YearInstant0
Average number of temporary workersPrior3YearInstant0
Average number of temporary workersPrior2YearInstant0
Average number of temporary workersPrior1YearInstant1
Average number of temporary workersCurrentYearInstant2
Operating revenue1 (5-year summary)Prior4YearDuration_NonConsolidatedMember833904000JPY
Operating revenue1 (5-year summary)Prior3YearDuration_NonConsolidatedMember1506533000JPY
Operating revenue1 (5-year summary)Prior2YearDuration_NonConsolidatedMember2961859000JPY
Operating revenue1 (5-year summary)Prior1YearDuration_NonConsolidatedMember1003631000JPY
Operating revenue1 (5-year summary)CurrentYearDuration_NonConsolidatedMember3287658000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember484868000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember1014618000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember778682000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember13428000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember2492006000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember654548000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember718836000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember634443000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember-144875000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember1917972000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember4057656000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember4063577000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember4066183000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember4073650000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember4073650000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember21443100
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember21482700
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember21500100
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember21549900
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember21549900
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember14832088000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember15013506000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember15162456000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember14616021000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember15474832000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember16013754000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember16615204000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember15658074000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember15433805000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember17423976000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember709.27
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember748.67

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