Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-30
StandardIFRS
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 162
MetricValuePeriodScopeSource row
Revenue¥11.9bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥5.1bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥2.5bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥1.1bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Operating income¥2.3bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥1.3bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Ordinary income¥373m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥2.1bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥1.2bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥605m2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥124m2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥1.5bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥838m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥240m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥480m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥69m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥1.5bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥866m2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Net income¥479m2023-01-01 → 2023-12-31vCons.Profit loss IFRS (5-year summary)
Net income¥69m2022-01-01 → 2022-12-31vCons.Profit loss IFRS (5-year summary)
Total assets¥26.5bnat 2025-12-31Cons.Assets IFRS
Total assets¥21.7bnat 2024-12-31Cons.Assets IFRS
Total assets¥9.4bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥11.0bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥3.2bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥996mat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥19.7bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥15.6bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥6.7bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥6.0bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥3.3bnat 2023-12-31vCons.Equity IFRS
Net assets / equity¥3.1bnat 2023-12-31vCons.Net assets (5-year summary)
Equity (owners)¥7.5bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥6.7bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥3.2bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥690mat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥477mat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥8.1bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥6.2bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.0bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥978mat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥602mat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥1.2bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥916m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥848m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥878m2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥121m2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥3.5bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥3.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥3.3bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3.4bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥1.4bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥4.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥4.4bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥5.6bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥5.6bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥1.7bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥118.472025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥72.112024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥47.392023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥46.472023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥8.372022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥112.492025-01-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥67.272024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥45.292023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥44.442023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥7.762022-01-01 → 2022-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥617.86at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥543.26at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥568.64at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥302.21at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥83.17at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥58.23at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio28.5%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio30.7%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio31.9%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio29.0%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio21.3%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio47.9%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE20.4%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE17.0%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE24.8%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE11.9%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
Employees489at 2025-12-31Cons.Number of employees
Employees149at 2024-12-31Cons.Number of employees
Employees153at 2023-12-31vCons.Number of employees
Employees39at 2022-12-31vCons.Number of employees
Employees26at 2021-12-31dCons.Number of employees
Revenue¥1.3bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥2.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.5bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥1.1bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥661m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income−¥203m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥131m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥513m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥500m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥320m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥216m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥149m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥35m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥463m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥264m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥246m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥247m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥188m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥152m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥18.2bnat 2025-12-31StandaloneAssets
Total assets¥13.8bnat 2024-12-31StandaloneAssets
Total assets¥8.8bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥843mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥13.0bnat 2025-12-31StandaloneLiabilities
Total liabilities¥8.1bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥5.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥5.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥3.0bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥724mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥492mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥5.2bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥4.3bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥978mat 2022-12-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥602mat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥58m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥103m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.4bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥16m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.8bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥189m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-21.62025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.172024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.972023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.72022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.642021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥19.542024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥22.922023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥21.032022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥17.992021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥425.6at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥469.59at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥284.59at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥87.28at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥60.01at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio28.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio41.7%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.9%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.3%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.6%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE13.3%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE30.9%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE55.5%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,409,400at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,260,600at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,546,600at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,292,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,196,400at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees44at 2025-12-31StandaloneNumber of employees
Employees41at 2024-12-31StandaloneNumber of employees
Employees54at 2023-12-31vStandaloneNumber of employees
Employees39at 2022-12-31vStandaloneNumber of employees
Employees26at 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 · 1,514
ItemContextValueUnit
Interest and dividends received ope cf IFRSPrior1YearDuration1136000JPY
Interest and dividends received ope cf IFRSCurrentYearDuration11424000JPY
Interest paid ope cf IFRSPrior1YearDuration-68524000JPY
Interest paid ope cf IFRSCurrentYearDuration-142730000JPY
Income taxes paid ope cf IFRSPrior1YearDuration-163234000JPY
Income taxes paid ope cf IFRSCurrentYearDuration-254535000JPY
Net cash provided by used in operating activities IFRSPrior1YearDuration916485000JPY
Net cash provided by used in operating activities IFRSCurrentYearDuration1169284000JPY
Proceeds from withdrawal of time deposits inv cf IFRSPrior1YearDuration100000000JPY
Proceeds from withdrawal of time deposits inv cf IFRSCurrentYearDuration-JPY
Purchase of property plant and equipment inv cf IFRSPrior1YearDuration-5109000JPY
Purchase of property plant and equipment inv cf IFRSCurrentYearDuration-13140000JPY
Purchase of intangible assets inv cf IFRSPrior1YearDuration-94044000JPY
Purchase of intangible assets inv cf IFRSCurrentYearDuration-75404000JPY
Purchase of investments inv cf IFRSPrior1YearDuration-JPY
Purchase of investments inv cf IFRSCurrentYearDuration-49984000JPY
Payments for acquisition of subsidiaries inv cf IFRSPrior1YearDuration-3195234000JPY
Payments for acquisition of subsidiaries inv cf IFRSCurrentYearDuration-3112898000JPY
Other inv cf IFRSPrior1YearDuration106330000JPY
Other inv cf IFRSCurrentYearDuration-200935000JPY
Net cash provided by used in investing activities IFRSPrior1YearDuration-3088057000JPY
Net cash provided by used in investing activities IFRSCurrentYearDuration-3452363000JPY
Net increase decrease in short term borrowings fin cf IFRSPrior1YearDuration-244691000JPY
Net increase decrease in short term borrowings fin cf IFRSCurrentYearDuration218342000JPY
Proceeds from issuance of bonds and long term borrowings fin cf IFRSPrior1YearDuration3640000000JPY
Proceeds from issuance of bonds and long term borrowings fin cf IFRSCurrentYearDuration7296567000JPY
Redemption of bonds and repayments of long term borrowings fin cf IFRSPrior1YearDuration-1685337000JPY
Redemption of bonds and repayments of long term borrowings fin cf IFRSCurrentYearDuration-2078574000JPY
Proceeds from issuance of shares fin cf IFRSPrior1YearDuration2414338000JPY
Proceeds from issuance of shares fin cf IFRSCurrentYearDuration-JPY
Payments for purchase of treasury shares fin cf IFRSPrior1YearDuration-JPY
Payments for purchase of treasury shares fin cf IFRSCurrentYearDuration-355932000JPY
Proceeds from exercise of share acquisition rights fin cf IFRSPrior1YearDuration95520000JPY
Proceeds from exercise of share acquisition rights fin cf IFRSCurrentYearDuration59222000JPY
Repayments of lease obligations fin cf IFRSPrior1YearDuration-62616000JPY
Repayments of lease obligations fin cf IFRSCurrentYearDuration-130779000JPY
Capital contribution from non controlling interests fin cf IFRSPrior1YearDuration206886000JPY
Capital contribution from non controlling interests fin cf IFRSCurrentYearDuration-JPY
Payments for acquisition of interests in subsidiaries from non controlling interests fin cf IFRSPrior1YearDuration-JPY
Payments for acquisition of interests in subsidiaries from non controlling interests fin cf IFRSCurrentYearDuration-800000000JPY
Other fin cf IFRSPrior1YearDuration964000JPY
Other fin cf IFRSCurrentYearDuration-77070000JPY
Net cash provided by used in financing activities IFRSPrior1YearDuration4365064000JPY
Net cash provided by used in financing activities IFRSCurrentYearDuration4131775000JPY
Effect of exchange rate changes on cash and cash equivalents IFRSPrior1YearDuration2890000JPY
Effect of exchange rate changes on cash and cash equivalents IFRSCurrentYearDuration1050000JPY
Net increase decrease in cash and cash equivalents IFRSPrior1YearDuration2196382000JPY
Net increase decrease in cash and cash equivalents IFRSCurrentYearDuration1849746000JPY
Cash and cash equivalents IFRSPrior2YearInstant4039948000JPY
Cash and cash equivalents IFRSPrior1YearInstant6236331000JPY

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 22 passed
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-12-31mismatch
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