Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥5.5bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥5.3bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥6.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥4.4bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Operating income¥156m2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥188m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥145m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥229m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥833m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥949m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥138m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥286m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥127m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥394m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥589m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥677m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥127m2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥394m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.6bnat 2025-12-31Cons.Assets
Total assets¥5.5bnat 2024-12-31Cons.Assets
Total assets¥5.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥4.3bnat 2022-12-31vCons.Total assets (5-year summary)
Total liabilities¥2.4bnat 2025-12-31Cons.Liabilities
Total liabilities¥3.3bnat 2024-12-31Cons.Liabilities
Net assets / equity¥2.3bnat 2025-12-31Cons.Net assets
Net assets / equity¥2.2bnat 2024-12-31Cons.Net assets
Net assets / equity¥2.7bnat 2023-12-31vCons.Net assets
Net assets / equity¥2.8bnat 2022-12-31vCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.6bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥2.1bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥570m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥132m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥453m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥783m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥36m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥6m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥707m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.2bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥22m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥731m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥408m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥23.732025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-72.592024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥102.322023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥119.172022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥23.562025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥99.522023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥113.482022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥422.91at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥413.58at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥489.39at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥489.08at 2022-12-31vCons.Net assets per share (5-year summary)
Equity ratio48.6%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.5%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.4%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio65.1%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
ROE5.6%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE21.7%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE27.8%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
Employees350at 2025-12-31Cons.Number of employees
Employees255at 2024-12-31Cons.Number of employees
Employees239at 2023-12-31vCons.Number of employees
Employees167at 2022-12-31vCons.Number of employees
Revenue¥955m2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥753m2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥4.1bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.5bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥145m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥43m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥129m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥3m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥688m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥787m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥502m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥122m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥205m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥104m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥229m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥531m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥582m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥360m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.9bnat 2025-12-31StandaloneAssets
Total assets¥4.9bnat 2024-12-31StandaloneAssets
Total assets¥5.1bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.7bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.5bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥2.7bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥2.0bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥2.2bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥427m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥25m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.542025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-42.222024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥92.262023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.542022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.582021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥19.42025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥89.732023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥97.652022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥64.552021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥418.42at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥413.31at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥458.69at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥472.62at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥370.44at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.3%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.4%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.7%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.6%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE20.5%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE24.4%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE28.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,487,450at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,872,450at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,872,450at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,736,950at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,637,150at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees30at 2025-12-31StandaloneNumber of employees
Employees25at 2024-12-31StandaloneNumber of employees
Employees134at 2023-12-31vStandaloneNumber of employees
Employees110at 2022-12-31vStandaloneNumber of employees
Employees64at 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥58m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥3m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥543m
DX Technology Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥1m
DX Technology Businessreportable segmentemployeesat 2025-12-31126 pure
DX Technology Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.3bn
DX Technology Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.3bn
DX Technology Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥100,000
DX Technology Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥46m
DXHR Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥52m
DXHR Businessreportable segmentemployeesat 2025-12-3115 pure
DXHR Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥216m
DXHR Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥214m
DXHR Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥3m
DXHR Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥1m
Digital Transformation Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥8m
Digital Transformation Businessreportable segmentemployeesat 2025-12-31179 pure
Digital Transformation Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥4.0bn
Digital Transformation Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥4.0bn
Digital Transformation Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥652m
—segment totaldepreciation2025-01-01 → 2025-12-31¥61m
—segment totalemployeesat 2025-12-31320 pure
—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¥3m
—segment totalsegment profit2025-01-01 → 2025-12-31¥698m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥48m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥8m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥8m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥493m
DX Technology Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥86m
DX Technology Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.0bn
DX Technology Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.0bn
DX Technology Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥6m
DX Technology Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥87m
DXHR Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥65m
DXHR Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥311m
DXHR Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥309m
DXHR Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1m
DXHR Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥20m
Digital Transformation Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥13m
Digital Transformation Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥4.0bn
Digital Transformation Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.0bn
Digital Transformation Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥372m
—segment totaldepreciation2024-01-01 → 2024-12-31¥164m
—segment totalrevenue2024-01-01 → 2024-12-31¥5.3bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.3bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥8m
—segment totalsegment profit2024-01-01 → 2024-12-31¥305m

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

All source rows · 1,422
ItemContextValueUnit
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration84911000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration22156000JPY
Decrease increase in consumption taxes refund receivable ope cfPrior1YearDuration-175427000JPY
Decrease increase in consumption taxes refund receivable ope cfCurrentYearDuration171135000JPY
Other net ope cfPrior1YearDuration-16071000JPY
Other net ope cfCurrentYearDuration70875000JPY
Subtotal ope cfPrior1YearDuration123562000JPY
Subtotal ope cfCurrentYearDuration548982000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration247000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration3505000JPY
Proceeds from insurance income ope cfPrior1YearDuration5905000JPY
Proceeds from insurance income ope cfCurrentYearDuration-JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-24114000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-26150000JPY
Settlement package paid ope cfPrior1YearDuration-21552000JPY
Settlement package paid ope cfCurrentYearDuration-JPY
Income taxes refund ope cfPrior1YearDuration10617000JPY
Income taxes refund ope cfCurrentYearDuration150187000JPY
Income taxes paid ope cfPrior1YearDuration-226635000JPY
Income taxes paid ope cfCurrentYearDuration-106979000JPY
Net cash provided by used in operating activitiesPrior1YearDuration-131970000JPY
Net cash provided by used in operating activitiesCurrentYearDuration569544000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration335924000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration13705000JPY
Proceeds from sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration246355000JPY
Proceeds from sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-600095000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-33241000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration-JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration1299000JPY
Payments for lease deposits inv cfPrior1YearDuration-26534000JPY
Payments for lease deposits inv cfCurrentYearDuration-JPY
Collection of lease deposits inv cfPrior1YearDuration41591000JPY
Collection of lease deposits inv cfCurrentYearDuration49573000JPY
Other net inv cfPrior1YearDuration8799000JPY
Other net inv cfCurrentYearDuration4390000JPY
Net cash provided by used in investment activitiesPrior1YearDuration6040000JPY
Net cash provided by used in investment activitiesCurrentYearDuration35726000JPY
Proceeds from issuance of subscription rights to shares fin cfPrior1YearDuration-JPY
Proceeds from issuance of subscription rights to shares fin cfCurrentYearDuration3224000JPY
Purchase of treasury stock fin cfPrior1YearDuration-23342000JPY
Purchase of treasury stock fin cfCurrentYearDuration-141352000JPY
Proceeds from disposal of treasury stock fin cfPrior1YearDuration10181000JPY
Proceeds from disposal of treasury stock fin cfCurrentYearDuration3983000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration500000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-487268000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-994804000JPY
Redemption of bonds fin cfPrior1YearDuration-20000000JPY
Redemption of bonds fin cfCurrentYearDuration-5000000JPY

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
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 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