Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 155
MetricValuePeriodScopeSource row
Revenue¥22.7bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥21.0bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥26.9bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥34.7bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥30.3bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income¥2.1bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥1.4bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax¥2.1bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥1.4bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥1.2bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥5.7bn2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥4.6bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥1.3bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥834m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥310m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥3.8bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥3.2bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥1.3bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥834m2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥27.4bnat 2025-12-31Cons.Assets IFRS
Total assets¥25.0bnat 2024-12-31Cons.Assets IFRS
Total assets¥26.2bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥30.5bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥26.8bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥12.5bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥11.2bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥14.9bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥13.8bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥13.1bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥14.9bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥13.8bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥13.1bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥15.6bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥11.6bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥5.5bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥5.2bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.5bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥7.6bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥5.1bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥2.8bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.0bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.6bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥5.1bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥4.1bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥1.9bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥101m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.2bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥769m2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥1.4bn2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥598m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.2bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥3.5bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.8bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.3bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥28.972025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥18.052024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥6.732023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥85.092022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥78.322021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥28.722025-01-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥17.892024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥6.572023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥78.862022-01-01 → 2022-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥66.82021-01-01 → 2021-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥320.48at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥296.8at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥284.54at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥331.9at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥260.91at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio54.3%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio55.1%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio50.0%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio51.0%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio43.2%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE9.4%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE6.2%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE2.2%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE28.0%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE32.8%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees665at 2025-12-31Cons.Number of employees
Employees711at 2024-12-31Cons.Number of employees
Employees1,014at 2023-12-31vCons.Number of employees
Employees1,165at 2022-12-31vCons.Number of employees
Employees1,053at 2021-12-31dCons.Number of employees
Revenue¥2.4bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥2.2bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥2.4bn2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥4.6bn2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥4.2bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥1.3bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥1.2bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥1.1bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥1.1bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥838m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.3bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.0bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.3bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥670m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥1.2bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥586m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥2.3bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥3.2bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥2.8bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥19.3bnat 2025-12-31StandaloneAssets
Total assets¥16.4bnat 2024-12-31StandaloneAssets
Total assets¥15.9bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥20.5bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥19.0bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥10.5bnat 2025-12-31StandaloneLiabilities
Total liabilities¥8.7bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥8.8bnat 2025-12-31StandaloneNet assets
Net assets / equity¥7.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥7.2bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥12.1bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥8.7bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥26.682025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.682024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-49.942023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥71.122022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.22021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥26.452025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥12.572024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥65.912022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥59.012021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥72025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥4.52024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥172022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥189.14at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥166.73at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥156.1at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥257.84at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥195.39at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio45.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.0%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.0%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.1%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.0%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE7.9%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE30.6%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE40.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued47,614,836at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued47,521,136at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued47,172,800at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued46,956,800at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued22,228,600at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees50at 2025-12-31StandaloneNumber of employees
Employees51at 2024-12-31StandaloneNumber of employees
Employees78at 2023-12-31vStandaloneNumber of employees
Employees77at 2022-12-31vStandaloneNumber of employees
Employees75at 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 · 19
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥730m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥730m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥1.3bn
Marketing Businessreportable segmentemployeesat 2025-12-31572 pure
Marketing Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥21.2bn
Marketing Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥3.3bn
On Site Businessreportable segmentemployeesat 2025-12-3143 pure
On Site Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥2.3bn
On Site Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥730m
On Site Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥80m
—segment totalemployeesat 2025-12-31615 pure
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥628m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥628m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥933m
Marketing Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥18.9bn
Marketing Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.3bn
On Site Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.7bn
On Site Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥628m
On Site Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥50m

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

All source rows · 1,718
ItemContextValueUnit
Cash flows from used in financing activities IFRS (5-year summary)Prior4YearDuration-1336881000JPY
Cash flows from used in financing activities IFRS (5-year summary)Prior3YearDuration-1806802000JPY
Cash flows from used in financing activities IFRS (5-year summary)Prior2YearDuration-3527264000JPY
Cash flows from used in financing activities IFRS (5-year summary)Prior1YearDuration-1191562000JPY
Cash flows from used in financing activities IFRS (5-year summary)CurrentYearDuration-597693000JPY
Cash and cash equivalents IFRS (5-year summary)Prior4YearInstant5067037000JPY
Cash and cash equivalents IFRS (5-year summary)Prior3YearInstant7608309000JPY
Cash and cash equivalents IFRS (5-year summary)Prior2YearInstant4458722000JPY
Cash and cash equivalents IFRS (5-year summary)Prior1YearInstant5167540000JPY
Cash and cash equivalents IFRS (5-year summary)CurrentYearInstant5523088000JPY
Number of employeesPrior4YearInstant1053
Number of employeesPrior3YearInstant1165
Number of employeesPrior2YearInstant1014
Number of employeesPrior1YearInstant711
Number of employeesCurrentYearInstant665
Average number of temporary workersPrior4YearInstant3663
Average number of temporary workersPrior3YearInstant4732
Average number of temporary workersPrior2YearInstant3983
Average number of temporary workersPrior1YearInstant2912
Average number of temporary workersCurrentYearInstant2949
Operating revenue1 (5-year summary)Prior4YearDuration_NonConsolidatedMember4212130000JPY
Operating revenue1 (5-year summary)Prior3YearDuration_NonConsolidatedMember4640440000JPY
Operating revenue1 (5-year summary)Prior2YearDuration_NonConsolidatedMember2380077000JPY
Operating revenue1 (5-year summary)Prior1YearDuration_NonConsolidatedMember2176202000JPY
Operating revenue1 (5-year summary)CurrentYearDuration_NonConsolidatedMember2437726000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember2951797000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember3321500000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember838414000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember1144641000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember1083055000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember2841910000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember3178479000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember-2301801000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember586414000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember1238287000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember1866828000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember2099058000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember2184626000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember2232348000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember2242655000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember22228600
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember46956800
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember47172800
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember47521136
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember47614836
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember8741000000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember12136872000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember7209790000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember7759534000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember8814302000JPY

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