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 bearing liabilities interest expenses IFRSPrior1YearDuration76475000JPY
Interest bearing liabilities interest expenses IFRSCurrentYearDuration156210000JPY
Lease obligations interest expenses IFRSPrior1YearDuration1638000JPY
Lease obligations interest expenses IFRSCurrentYearDuration4597000JPY
Other interest expenses IFRSPrior1YearDuration29806000JPY
Other interest expenses IFRSCurrentYearDuration46221000JPY
Other finance costs IFRSPrior1YearDuration7416000JPY
Other finance costs IFRSCurrentYearDuration41472000JPY
Finance costs IFRSPrior1YearDuration115337000JPY
Finance costs IFRSCurrentYearDuration248501000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember4291119000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember5192904000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember620852000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember549358000JPY
Accounts receivable otherPrior1YearInstant_NonConsolidatedMember337582000JPY
Accounts receivable otherCurrentYearInstant_NonConsolidatedMember409695000JPY
Short term loans receivable to subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember675000000JPY
Short term loans receivable to subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember125000000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember35203000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember57003000JPY
Work in processPrior1YearInstant_NonConsolidatedMember-JPY
Work in processCurrentYearInstant_NonConsolidatedMember16000JPY
Other caPrior1YearInstant_NonConsolidatedMember13117000JPY
Other caCurrentYearInstant_NonConsolidatedMember15746000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-1014000JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-903000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember5971860000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember6348822000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember9012000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember7425000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember13633000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember12741000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember22645000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember20167000JPY
GoodwillPrior1YearInstant_NonConsolidatedMember1045291000JPY
GoodwillCurrentYearInstant_NonConsolidatedMember911597000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember92368000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember81013000JPY
Software in progressPrior1YearInstant_NonConsolidatedMember-JPY
Software in progressCurrentYearInstant_NonConsolidatedMember59193000JPY
Customer related intangible assetsPrior1YearInstant_NonConsolidatedMember1671000JPY
Customer related intangible assetsCurrentYearInstant_NonConsolidatedMember-JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember1139331000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember1051805000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember6171084000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember10203634000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember416657000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember293430000JPY
Long term loans receivablePrior1YearInstant_NonConsolidatedMember-JPY
Long term loans receivableCurrentYearInstant_NonConsolidatedMember96666000JPY

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