Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100Y7FJ (2026-05-29).

Key figures · 129
MetricValuePeriodScopeSource row
Revenue¥5.5bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥5.0bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.9bn2023-01-01 → 2023-12-31dCons.Net sales (5-year summary)
Revenue¥3.8bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Operating income¥105m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥255m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥120m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥252m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥120m2023-01-01 → 2023-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥41m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥175m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥296m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥51m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥154m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥43m2023-01-01 → 2023-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥4m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥51m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥154m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.6bnat 2025-12-31Cons.Assets
Total assets¥4.5bnat 2024-12-31Cons.Assets
Total assets¥4.2bnat 2023-12-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2022-12-31dCons.Total assets (5-year summary)
Total liabilities¥3.8bnat 2025-12-31Cons.Liabilities
Total liabilities¥3.8bnat 2024-12-31Cons.Liabilities
Net assets / equity¥778mat 2025-12-31Cons.Net assets
Net assets / equity¥652mat 2024-12-31Cons.Net assets
Net assets / equity¥491mat 2023-12-31dCons.Net assets
Net assets / equity¥444mat 2022-12-31dCons.Net assets (5-year summary)
Cash and deposits¥240mat 2025-12-31Cons.Cash and deposits
Cash and deposits¥839mat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥180mat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥779mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥680mat 2023-12-31dCons.Cash and cash equivalents
Cash & equivalents¥839mat 2022-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥33m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥376m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥74m2023-01-01 → 2023-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥169m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥410m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥128m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2023-01-01 → 2023-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥203m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥157m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥151m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥852m2023-01-01 → 2023-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥516m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥42.172025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥134.712024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.562023-01-01 → 2023-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.212022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥643.94at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥572.27at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥430.88at 2023-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥389.9at 2022-12-31dCons.Net assets per share (5-year summary)
Equity ratio17.0%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.6%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio11.7%at 2023-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio16.6%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
ROE7.1%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE26.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE9.2%2023-01-01 → 2023-12-31dCons.Rate of return on equity (5-year summary)
ROE0.8%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
Employees128at 2025-12-31Cons.Number of employees
Employees117at 2024-12-31Cons.Number of employees
Employees112at 2023-12-31dCons.Number of employees
Employees88at 2022-12-31dCons.Number of employees
Revenue¥3.0bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥3.2bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.1bn2023-01-01 → 2023-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.6bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥19m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥253m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥13m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥233m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥210m2023-01-01 → 2023-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥52m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥48m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥41m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥209m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥16m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥116m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥139m2023-01-01 → 2023-12-31dStandaloneNet income loss (5-year summary)
Net income−¥50m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥57m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.5bnat 2025-12-31StandaloneAssets
Total assets¥3.8bnat 2024-12-31StandaloneAssets
Total assets¥3.5bnat 2023-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.9bnat 2025-12-31StandaloneLiabilities
Total liabilities¥3.3bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥566mat 2025-12-31StandaloneNet assets
Net assets / equity¥475mat 2024-12-31StandaloneNet assets
Net assets / equity¥351mat 2023-12-31dStandaloneNet assets
Net assets / equity¥207mat 2022-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥257mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥75mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥187mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥13.232025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥101.992024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥122.312023-01-01 → 2023-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-43.772022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-50.282021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥468.24at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥416.78at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥307.77at 2023-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥181.76at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥225.82at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio12.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio12.6%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio9.9%at 2023-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio9.0%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio11.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.1%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE28.2%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE50.0%2023-01-01 → 2023-12-31dStandaloneRate of return on equity (5-year summary)
ROE-21.5%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE-19.1%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,208,300at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,140,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,140,000at 2023-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,140,000at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,140,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees82at 2025-12-31StandaloneNumber of employees
Employees73at 2024-12-31StandaloneNumber of employees
Employees66at 2023-12-31dStandaloneNumber of employees
Employees59at 2022-12-31dStandaloneNumber of employees
Employees59at 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 · 62
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥39m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥39m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥305m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥274m
Development Businessreportable segmentcapex2025-01-01 → 2025-12-31¥6m
Development Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥15m
Development Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥23m
Development Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥23m
Development Businessreportable segmentsegment assetsat 2025-12-31¥390m
Development Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥667,000
Lifestyle Proposal Businessreportable segmentcapex2025-01-01 → 2025-12-31¥95m
Lifestyle Proposal Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥55m
Lifestyle Proposal Businessreportable segmentemployeesat 2025-12-31118 pure
Lifestyle Proposal Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥5.3bn
Lifestyle Proposal Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥5.3bn
Lifestyle Proposal Businessreportable segmentsegment assetsat 2025-12-31¥3.7bn
Lifestyle Proposal Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥386m
Media Creative Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥1m
Media Creative Businessreportable segmentemployeesat 2025-12-314 pure
Media Creative Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥270m
Media Creative Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥231m
Media Creative Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥39m
Media Creative Businessreportable segmentsegment assetsat 2025-12-31¥154m
Media Creative Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥6m
—segment totalcapex2025-01-01 → 2025-12-31¥101m
—segment totaldepreciation2025-01-01 → 2025-12-31¥72m
—segment totalrevenue2025-01-01 → 2025-12-31¥5.5bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥5.5bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥39m
—segment totalsegment assetsat 2025-12-31¥4.3bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥379m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥32m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥32m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥334m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥296m
Development Businessreportable segmentcapex2024-01-01 → 2024-12-31¥2m
Development Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥13m
Development Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥23m
Development Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥23m
Development Businessreportable segmentsegment assetsat 2024-12-31¥410m
Development Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2m
Lifestyle Proposal Businessreportable segmentcapex2024-01-01 → 2024-12-31¥81m
Lifestyle Proposal Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥46m
Lifestyle Proposal Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥4.7bn
Lifestyle Proposal Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.7bn
Lifestyle Proposal Businessreportable segmentsegment assetsat 2024-12-31¥3.6bn
Lifestyle Proposal Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥573m
Media Creative Businessreportable segmentcapex2024-01-01 → 2024-12-31¥23m
Media Creative Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥7m
Media Creative Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥294m
Media Creative Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥262m
Media Creative Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥32m
Media Creative Businessreportable segmentsegment assetsat 2024-12-31¥156m
Media Creative Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥24m
—segment totalcapex2024-01-01 → 2024-12-31¥106m
—segment totaldepreciation2024-01-01 → 2024-12-31¥66m
—segment totalrevenue2024-01-01 → 2024-12-31¥5.1bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.0bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥32m
—segment totalsegment assetsat 2024-12-31¥4.1bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥551m
Lifestyle Proposal Businessreportable segmentemployeesat 2025-12-3176 pure

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

All source rows · 1,471
ItemContextValueUnit
Advance payments tradePrior1YearInstant_NonConsolidatedMember108801000JPY
Advance payments tradeCurrentYearInstant_NonConsolidatedMember131463000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember55066000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember67253000JPY
Returned assets caPrior1YearInstant_NonConsolidatedMember5004000JPY
Returned assets caCurrentYearInstant_NonConsolidatedMember5553000JPY
Other caPrior1YearInstant_NonConsolidatedMember19320000JPY
Other caCurrentYearInstant_NonConsolidatedMember126295000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-72000JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-58000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1317334000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember1531853000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember287671000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember220688000JPY
Structures netPrior1YearInstant_NonConsolidatedMember4651000JPY
Structures netCurrentYearInstant_NonConsolidatedMember5425000JPY
Machinery and equipment netPrior1YearInstant_NonConsolidatedMember496000JPY
Machinery and equipment netCurrentYearInstant_NonConsolidatedMember443000JPY
Vehicles netPrior1YearInstant_NonConsolidatedMember4993000JPY
Vehicles netCurrentYearInstant_NonConsolidatedMember16178000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember5426000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember9122000JPY
LandPrior1YearInstant_NonConsolidatedMember363972000JPY
LandCurrentYearInstant_NonConsolidatedMember204217000JPY
Construction in progressPrior1YearInstant_NonConsolidatedMember880000JPY
Construction in progressCurrentYearInstant_NonConsolidatedMember660000JPY
Other net ppePrior1YearInstant_NonConsolidatedMember1239000JPY
Other net ppeCurrentYearInstant_NonConsolidatedMember2888000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember669330000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember459624000JPY
Right of trademarkPrior1YearInstant_NonConsolidatedMember4782000JPY
Right of trademarkCurrentYearInstant_NonConsolidatedMember11925000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember4360000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember2838000JPY
GoodwillPrior1YearInstant_NonConsolidatedMember1741000JPY
GoodwillCurrentYearInstant_NonConsolidatedMember870000JPY
Other iaPrior1YearInstant_NonConsolidatedMember706000JPY
Other iaCurrentYearInstant_NonConsolidatedMember154706000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember11591000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember170340000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember38522000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember3429000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember1510000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember2077800000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember460000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember460000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember31138000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember24243000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember81806000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember66353000JPY

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 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