Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥7.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥7.1bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥6.6bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥6.4bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥5.8bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income¥12m2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥20m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income¥154m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥242m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥237m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥288m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥121m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥150m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥236m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)¥98m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥156m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥160m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥170m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥72m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥100m2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥157m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥7.1bnat 2024-03-31Cons.Assets
Total assets¥6.1bnat 2023-03-31Cons.Assets
Total assets¥5.6bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥5.4bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥5.1bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥4.9bnat 2024-03-31Cons.Liabilities
Total liabilities¥3.9bnat 2023-03-31Cons.Liabilities
Net assets / equity¥2.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥2.1bnat 2023-03-31Cons.Net assets
Net assets / equity¥2.0bnat 2022-03-31dCons.Net assets
Net assets / equity¥1.9bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.7bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥696mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥780mat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥696mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥780mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥866mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥927mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥619mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥393m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥449m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥364m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥786m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥480m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.1bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥708m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥497m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥333m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥456m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥638m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥173m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥72m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥145m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥22m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥23.582023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.432022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.272021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.772020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.232019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥523.57at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥512.11at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥487.68at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥460.17at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥415.56at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio31.0%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.2%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio36.3%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.7%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.1%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE4.6%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE7.5%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE8.1%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE9.3%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE4.2%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
Employees320at 2024-03-31Cons.Number of employees
Employees303at 2023-03-31Cons.Number of employees
Employees298at 2022-03-31dCons.Number of employees
Employees288at 2021-03-31dCons.Number of employees
Employees276at 2020-03-31dCons.Number of employees
Revenue¥7.4bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥7.0bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥6.6bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥6.4bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥5.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥123m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥178m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥130m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥199m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥216m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥310m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥124m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥118m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥175m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥90m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥125m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥152m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥143m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥77m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥6.2bnat 2024-03-31StandaloneAssets
Total assets¥5.4bnat 2023-03-31StandaloneAssets
Total assets¥4.7bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.2bnat 2024-03-31StandaloneLiabilities
Total liabilities¥3.4bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥2.0bnat 2024-03-31StandaloneNet assets
Net assets / equity¥2.0bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.9bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥1.8bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.6bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥331mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥628mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥21.532023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.882022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.412021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.382020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.472019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102022-04-01 → 2023-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥479.01at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥468.29at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥451.41at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥425.76at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥387.55at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio32.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.2%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.7%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.5%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE6.5%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE8.3%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE8.5%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE4.8%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,179,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees250at 2024-03-31StandaloneNumber of employees
Employees238at 2023-03-31StandaloneNumber of employees
Employees235at 2022-03-31dStandaloneNumber of employees
Employees220at 2021-03-31dStandaloneNumber of employees
Employees209at 2020-03-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Direct Sales Businessreportable segmentcapex2023-04-01 → 2024-03-31¥626m
Direct Sales Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥27m
Direct Sales Businessreportable segmentemployeesat 2024-03-3159 pure
Direct Sales Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥1.7bn
Direct Sales Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.7bn
Direct Sales Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥5m
Direct Sales Businessreportable segmentsegment assetsat 2024-03-31¥803m
Direct Sales Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥73m
Production And Wholesale Businessreportable segmentcapex2023-04-01 → 2024-03-31¥354m
Production And Wholesale Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥377m
Production And Wholesale Businessreportable segmentemployeesat 2024-03-31229 pure
Production And Wholesale Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥6.2bn
Production And Wholesale Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥5.7bn
Production And Wholesale Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥458m
Production And Wholesale Businessreportable segmentsegment assetsat 2024-03-31¥5.5bn
Production And Wholesale Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥379m
—segment totalemployeesat 2024-03-31288 pure
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥980m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥404m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥7.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥7.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥462m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥6.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥452m
Direct Sales Businessreportable segmentcapex2022-04-01 → 2023-03-31¥8m
Direct Sales Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥16m
Direct Sales Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥1.7bn
Direct Sales Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.7bn
Direct Sales Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥4m
Direct Sales Businessreportable segmentsegment assetsat 2023-03-31¥428m
Direct Sales Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥109m
Production And Wholesale Businessreportable segmentcapex2022-04-01 → 2023-03-31¥647m
Production And Wholesale Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥359m
Production And Wholesale Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥5.8bn
Production And Wholesale Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥5.4bn
Production And Wholesale Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥467m
Production And Wholesale Businessreportable segmentsegment assetsat 2023-03-31¥4.6bn
Production And Wholesale Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥318m
Total Of Reportable Segments And Otherssegment totalcapex2022-04-01 → 2023-03-31¥655m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥375m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥7.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥7.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥472m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-03-31¥5.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥427m
Direct Sales Businessreportable segmentemployeesat 2024-03-3159 pure
Production And Wholesale Businessreportable segmentemployeesat 2024-03-31159 pure
—segment totalemployeesat 2024-03-31218 pure

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

All source rows · 1,430
ItemContextValueUnit
Subsidy income ope cfPrior1YearDuration-1000000JPY
Subsidy income ope cfCurrentYearDuration-18843000JPY
Compensation income ope cfPrior1YearDuration-1948000JPY
Compensation income ope cfCurrentYearDuration-JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-113919000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-68406000JPY
Decrease increase in inventories ope cfPrior1YearDuration-121963000JPY
Decrease increase in inventories ope cfCurrentYearDuration-173954000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration-85053000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration111083000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration93704000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration6355000JPY
Loss gain on step acquisitions ope cfPrior1YearDuration-JPY
Loss gain on step acquisitions ope cfCurrentYearDuration1765000JPY
Other net ope cfPrior1YearDuration28056000JPY
Other net ope cfCurrentYearDuration-26196000JPY
Subtotal ope cfPrior1YearDuration440249000JPY
Subtotal ope cfCurrentYearDuration468227000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration1443000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration1840000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-12222000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-14174000JPY
Proceeds from subsidy ope cfPrior1YearDuration1000000JPY
Proceeds from subsidy ope cfCurrentYearDuration18843000JPY
Proceeds from compensation ope cfPrior1YearDuration53990000JPY
Proceeds from compensation ope cfCurrentYearDuration-JPY
Income taxes paid ope cfPrior1YearDuration-35449000JPY
Income taxes paid ope cfCurrentYearDuration-81494000JPY
Net cash provided by used in operating activitiesPrior1YearDuration449011000JPY
Net cash provided by used in operating activitiesCurrentYearDuration393242000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-683851000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-1031375000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration8748000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration6788000JPY
Payments for retirement of property plant and equipment inv cfPrior1YearDuration-710000JPY
Payments for retirement of property plant and equipment inv cfCurrentYearDuration-JPY
Payments for investments in capital inv cfPrior1YearDuration-13000000JPY
Payments for investments in capital inv cfCurrentYearDuration-JPY
Purchase of investment securities inv cfPrior1YearDuration-17000JPY
Purchase of investment securities inv cfCurrentYearDuration-17000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-73784000JPY
Payments of loans receivable inv cfPrior1YearDuration-24460000JPY
Payments of loans receivable inv cfCurrentYearDuration-420000JPY
Collection of loans receivable inv cfPrior1YearDuration7782000JPY
Collection of loans receivable inv cfCurrentYearDuration4200000JPY
Purchase of software inv cfPrior1YearDuration-2924000JPY
Purchase of software inv cfCurrentYearDuration-19590000JPY
Other net inv cfPrior1YearDuration81000JPY
Other net inv cfCurrentYearDuration-119000JPY

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 2023-03-31pass
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass