Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥2.8bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥2.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥1.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥997m2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥902m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥568m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥417m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥532m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥389m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥11m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥221m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥493m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥556m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥421m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥707m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥398m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥13m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥83m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥555m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥707m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥400m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥1.9bnat 2025-12-31Cons.Assets
Total assets¥1.3bnat 2024-12-31Cons.Assets
Total assets¥1.0bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥666mat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥567mat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥598mat 2025-12-31Cons.Liabilities
Total liabilities¥707mat 2024-12-31Cons.Liabilities
Net assets / equity¥1.3bnat 2025-12-31Cons.Net assets
Net assets / equity¥568mat 2024-12-31Cons.Net assets
Net assets / equity¥143mat 2023-12-31vCons.Net assets
Net assets / equity−¥442mat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity−¥433mat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥600mat 2025-12-31Cons.Cash and deposits
Cash and deposits¥190mat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥600mat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥190mat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥284mat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥123mat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥127mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥610m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥198m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥345m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥126m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥311m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥145m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥192m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥26m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥49m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥70m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥56m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥99m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥533m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥73m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥115m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥109.712025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥62.672024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.722023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.252022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-175.462021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥89.522025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.592024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥190.38at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥81.06at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥15.31at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥-130.99at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥-136.63at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio66.4%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio9.4%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio-72.5%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio-83.4%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE80.3%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE129.3%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
Employees48at 2025-12-31Cons.Number of employees
Employees39at 2024-12-31Cons.Number of employees
Employees34at 2023-12-31vCons.Number of employees
Employees32at 2022-12-31vCons.Number of employees
Employees42at 2021-12-31dCons.Number of employees
Revenue¥2.6bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥2.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.3bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥962m2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥894m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥556m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥396m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥547m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥395m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥2m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥202m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥450m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥547m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥394m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥699m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥381m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥43m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥164m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥514m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.7bnat 2025-12-31StandaloneAssets
Total assets¥1.0bnat 2024-12-31StandaloneAssets
Total assets¥827mat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥525mat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥518mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥542mat 2025-12-31StandaloneLiabilities
Total liabilities¥630mat 2024-12-31StandaloneLiabilities
Net assets / equity¥1.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥405mat 2024-12-31StandaloneNet assets
Net assets / equity−¥662,000at 2023-12-31vStandaloneNet assets
Net assets / equity−¥553mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity−¥462mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥585mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥166mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥108.52025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.92024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.642023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-46.142022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-162.682021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥88.532025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥51.222024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥178.7at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥58.87at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-4.48at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-156.91at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-140.66at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio67.1%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-3.4%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio-104.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio-94.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE90.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE218.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
Shares issued6,511,724at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,412,500at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,302,500at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,682,500at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,463,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees48at 2025-12-31StandaloneNumber of employees
Employees39at 2024-12-31StandaloneNumber of employees
Employees34at 2023-12-31vStandaloneNumber of employees
Employees32at 2022-12-31vStandaloneNumber of employees
Employees42at 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 · 57
SegmentItemPeriodValue
Otherother segmentscapex2025-01-01 → 2025-12-31¥92m
Otherother segmentsdepreciation2025-01-01 → 2025-12-31¥12m
Otherother segmentsemployeesat 2025-12-310 pure
Otherother segmentsrevenue2025-01-01 → 2025-12-31¥199m
Otherother segmentsrevenue external2025-01-01 → 2025-12-31¥197m
Otherother segmentsrevenue intersegment2025-01-01 → 2025-12-31¥3m
Otherother segmentssegment assetsat 2025-12-31¥368m
Otherother segmentssegment profit2025-01-01 → 2025-12-31¥23m
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥48m
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥8m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥3m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥878m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥241m
Segment Of Inbound MDreportable segmentcapex2025-01-01 → 2025-12-31¥4m
Segment Of Inbound MDreportable segmentdepreciation2025-01-01 → 2025-12-31¥28m
Segment Of Inbound MDreportable segmentemployeesat 2025-12-3133 pure
Segment Of Inbound MDreportable segmentrevenue2025-01-01 → 2025-12-31¥2.6bn
Segment Of Inbound MDreportable segmentrevenue external2025-01-01 → 2025-12-31¥2.6bn
Segment Of Inbound MDreportable segmentsegment assetsat 2025-12-31¥619m
Segment Of Inbound MDreportable segmentsegment profit2025-01-01 → 2025-12-31¥786m
—segment totalcapex2025-01-01 → 2025-12-31¥96m
—segment totaldepreciation2025-01-01 → 2025-12-31¥40m
—segment totalemployeesat 2025-12-3133 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥2.8bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥2.8bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥3m
—segment totalsegment assetsat 2025-12-31¥988m
—segment totalsegment profit2025-01-01 → 2025-12-31¥809m
Otherother segmentscapex2024-01-01 → 2024-12-31¥24m
Otherother segmentsdepreciation2024-01-01 → 2024-12-31¥10m
Otherother segmentsrevenue2024-01-01 → 2024-12-31¥135m
Otherother segmentsrevenue external2024-01-01 → 2024-12-31¥132m
Otherother segmentsrevenue intersegment2024-01-01 → 2024-12-31¥3m
Otherother segmentssegment assetsat 2024-12-31¥257m
Otherother segmentssegment profit2024-01-01 → 2024-12-31¥20m
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31−¥3m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥2m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥19m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥19m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥430m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥182m
Segment Of Inbound MDreportable segmentcapex2024-01-01 → 2024-12-31¥10m
Segment Of Inbound MDreportable segmentdepreciation2024-01-01 → 2024-12-31¥5m
Segment Of Inbound MDreportable segmentrevenue2024-01-01 → 2024-12-31¥2.0bn
Segment Of Inbound MDreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.0bn
Segment Of Inbound MDreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥16m
Segment Of Inbound MDreportable segmentsegment assetsat 2024-12-31¥588m
Segment Of Inbound MDreportable segmentsegment profit2024-01-01 → 2024-12-31¥578m
—segment totalcapex2024-01-01 → 2024-12-31¥34m
—segment totaldepreciation2024-01-01 → 2024-12-31¥15m
—segment totalrevenue2024-01-01 → 2024-12-31¥2.1bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥2.1bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥19m
—segment totalsegment assetsat 2024-12-31¥845m
—segment totalsegment profit2024-01-01 → 2024-12-31¥598m
Segment Of Inbound MDreportable segmentemployeesat 2025-12-3133 pure

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

All source rows · 1,478
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)監査法人 アリア
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)茂 木 秀 俊
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)山 中 康 之
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)インバウンドMD事業におけるOEM販売の収益認識
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人 アリア
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)茂 木 秀 俊
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)山 中 康 之
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)インバウンドMD事業におけるOEM販売の収益認識
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)連結財務諸表の監査報告書に記載されている監査上の主要な検討事項と同一内容であるため、記載を省略している。
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration902142000JPY
Net sales (5-year summary)Prior3YearDuration996843000JPY
Net sales (5-year summary)Prior2YearDuration1330928000JPY
Net sales (5-year summary)Prior1YearDuration2094946000JPY
Net sales (5-year summary)CurrentYearDuration2783840000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-493389000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-220584000JPY
Ordinary income loss (5-year summary)Prior2YearDuration11187000JPY
Ordinary income loss (5-year summary)Prior1YearDuration389016000JPY
Ordinary income loss (5-year summary)CurrentYearDuration531563000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-554756000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-82884000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-13465000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration398330000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration706854000JPY
Comprehensive income (5-year summary)Prior4YearDuration-552576000JPY
Comprehensive income (5-year summary)Prior3YearDuration-81702000JPY
Comprehensive income (5-year summary)Prior2YearDuration-10340000JPY
Comprehensive income (5-year summary)Prior1YearDuration400334000JPY
Comprehensive income (5-year summary)CurrentYearDuration706854000JPY
Net assets (5-year summary)Prior4YearInstant-433387000JPY
Net assets (5-year summary)Prior3YearInstant-441820000JPY
Net assets (5-year summary)Prior2YearInstant142975000JPY
Net assets (5-year summary)Prior1YearInstant568354000JPY
Net assets (5-year summary)CurrentYearInstant1267524000JPY
Total assets (5-year summary)Prior4YearInstant566851000JPY
Total assets (5-year summary)Prior3YearInstant665801000JPY

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 rounding
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