Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥9.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥8.4bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥7.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥5.0bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥3.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥1.1bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥502m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥869m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥248m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥196m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.1bn2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.4bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.0bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥248m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥1.3bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥108m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥150m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.7bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.5bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥174m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥21.0bnat 2025-12-31Cons.Assets
Total assets¥20.7bnat 2024-12-31Cons.Assets
Total assets¥18.2bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥17.0bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥16.7bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥12.1bnat 2025-12-31Cons.Liabilities
Total liabilities¥14.0bnat 2024-12-31Cons.Liabilities
Net assets / equity¥8.9bnat 2025-12-31Cons.Net assets
Net assets / equity¥6.6bnat 2024-12-31Cons.Net assets
Net assets / equity¥5.3bnat 2023-12-31vCons.Net assets
Net assets / equity¥5.1bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥6.1bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.6bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.9bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥3.5bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥744m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥436m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥395m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥241m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥373m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥649m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.6bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥617m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥764m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥548m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥981m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥648m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥21m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥4.822025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.432024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.592023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.112022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.632021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥0.422024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥21.03at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥14.6at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥13.43at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥13.92at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥18.82at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio26.7%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio18.0%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio18.7%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio20.7%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE27.4%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE3.0%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
Employees529at 2025-12-31Cons.Number of employees
Employees404at 2024-12-31Cons.Number of employees
Employees372at 2023-12-31vCons.Number of employees
Employees364at 2022-12-31vCons.Number of employees
Employees355at 2021-12-31dCons.Number of employees
Revenue¥575m2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥342m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥44m2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥69m2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥76m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income−¥40m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥285m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥201m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥287m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥192m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥608m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥621m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥436m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥579m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥472m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥580m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥63m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥629m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥787m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥9.9bnat 2025-12-31StandaloneAssets
Total assets¥9.3bnat 2024-12-31StandaloneAssets
Total assets¥9.1bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥9.2bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥9.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.5bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.9bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥6.3bnat 2025-12-31StandaloneNet assets
Net assets / equity¥6.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥6.9bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥7.0bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥7.6bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥167mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥252mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-1.782025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.282024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.252023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.482022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.12021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥23.51at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥24.47at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥26.85at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥27.01at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥29.48at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio63.6%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.2%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.0%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued281,708,934at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees13at 2025-12-31StandaloneNumber of employees
Employees8at 2024-12-31StandaloneNumber of employees
Employees8at 2023-12-31vStandaloneNumber of employees
Employees8at 2022-12-31vStandaloneNumber of employees
Employees10at 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 · 46
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥2m
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥516,000
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥145m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥477m
Lodgment Businessreportable segmentcapex2025-01-01 → 2025-12-31¥433m
Lodgment Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥440m
Lodgment Businessreportable segmentemployeesat 2025-12-31475 pure
Lodgment Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥9.0bn
Lodgment Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥9.0bn
Lodgment Businessreportable segmentsegment assetsat 2025-12-31¥16.8bn
Lodgment Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥1.4bn
Other Investment Businessreportable segmentcapex2025-01-01 → 2025-12-31¥9m
Other Investment Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥9m
Other Investment Businessreportable segmentemployeesat 2025-12-3141 pure
Other Investment Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥946m
Other Investment Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥946m
Other Investment Businessreportable segmentsegment assetsat 2025-12-31¥4.1bn
Other Investment Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥137m
—segment totalcapex2025-01-01 → 2025-12-31¥442m
—segment totaldepreciation2025-01-01 → 2025-12-31¥450m
—segment totalrevenue2025-01-01 → 2025-12-31¥9.9bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥9.9bn
—segment totalsegment assetsat 2025-12-31¥20.8bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥1.5bn
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥2m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥253,000
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥120m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥460m
Lodgment Businessreportable segmentcapex2024-01-01 → 2024-12-31¥3.0bn
Lodgment Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥309m
Lodgment Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥7.3bn
Lodgment Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥7.3bn
Lodgment Businessreportable segmentsegment assetsat 2024-12-31¥16.6bn
Lodgment Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥699m
Other Investment Businessreportable segmentcapex2024-01-01 → 2024-12-31¥7m
Other Investment Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥8m
Other Investment Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.0bn
Other Investment Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.0bn
Other Investment Businessreportable segmentsegment assetsat 2024-12-31¥4.0bn
Other Investment Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥264m
—segment totalcapex2024-01-01 → 2024-12-31¥3.0bn
—segment totaldepreciation2024-01-01 → 2024-12-31¥317m
—segment totalrevenue2024-01-01 → 2024-12-31¥8.4bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥8.4bn
—segment totalsegment assetsat 2024-12-31¥20.5bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥962m

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

All source rows · 1,438
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant16661205000JPY
Total assets (5-year summary)Prior3YearInstant17035125000JPY
Total assets (5-year summary)Prior2YearInstant18231816000JPY
Total assets (5-year summary)Prior1YearInstant20653292000JPY
Total assets (5-year summary)CurrentYearInstant20988815000JPY
Net assets per share (5-year summary)Prior4YearInstant18.82
Net assets per share (5-year summary)Prior3YearInstant13.92
Net assets per share (5-year summary)Prior2YearInstant13.43
Net assets per share (5-year summary)Prior1YearInstant14.60
Net assets per share (5-year summary)CurrentYearInstant21.03
Basic earnings loss per share (5-year summary)Prior4YearDuration-6.63
Basic earnings loss per share (5-year summary)Prior3YearDuration-5.11
Basic earnings loss per share (5-year summary)Prior2YearDuration-0.59
Basic earnings loss per share (5-year summary)Prior1YearDuration0.43
Basic earnings loss per share (5-year summary)CurrentYearDuration4.82
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration0.42
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.287
Equity to asset ratio (5-year summary)Prior3YearInstant0.207
Equity to asset ratio (5-year summary)Prior2YearInstant0.187
Equity to asset ratio (5-year summary)Prior1YearInstant0.180
Equity to asset ratio (5-year summary)CurrentYearInstant0.267
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration0.0300
Rate of return on equity (5-year summary)CurrentYearDuration0.2735
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration115.15
Price earnings ratio (5-year summary)CurrentYearDuration10.59
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-373356000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration240762000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration394758000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration435802000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration743898000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-4154000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-763922000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-617310000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-2625811000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-648647000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-21470000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration647559000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration980840000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration2103290000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration548435000JPY

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