Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥8.0bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥7.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥7.1bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥6.6bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥6.4bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥3m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥12m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥52m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥154m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥242m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥237m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥288m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥47m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥150m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥28m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥98m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥156m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥160m2021-04-01 → 2022-03-31vCons.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¥29m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥100m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥7.1bnat 2025-03-31Cons.Assets
Total assets¥7.1bnat 2024-03-31Cons.Assets
Total assets¥6.1bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥5.6bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥5.4bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥4.9bnat 2025-03-31Cons.Liabilities
Total liabilities¥4.9bnat 2024-03-31Cons.Liabilities
Net assets / equity¥2.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥2.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥2.1bnat 2023-03-31vCons.Net assets
Net assets / equity¥2.0bnat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥1.9bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥968mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥696mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥968mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥696mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥780mat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥866mat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥927mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥725m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥393m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥449m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥364m2021-04-01 → 2022-03-31vCons.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)
Investing cash flow−¥451m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥708m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥497m2021-04-01 → 2022-03-31vCons.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)
Financing cash flow−¥4m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥638m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥173m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥72m2021-04-01 → 2022-03-31vCons.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)
EPS (basic)¥6.762024-04-01 → 2025-03-31Cons.Basic earnings loss per share (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 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.272021-04-01 → 2022-03-31vCons.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)
Net assets per share¥523.35at 2025-03-31Cons.Net assets 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 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥487.68at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥460.17at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio30.6%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.0%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.2%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio36.3%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio35.7%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE1.3%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE4.6%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE7.5%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE8.1%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
ROE9.3%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees332at 2025-03-31Cons.Number of employees
Employees320at 2024-03-31Cons.Number of employees
Employees303at 2023-03-31vCons.Number of employees
Employees298at 2022-03-31vCons.Number of employees
Employees288at 2021-03-31dCons.Number of employees
Revenue¥7.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥7.4bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥7.0bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥6.6bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥6.4bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥45m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥123m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥54m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥130m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥199m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥216m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥310m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥44m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥118m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥38m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥90m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥125m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥152m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income¥143m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥6.4bnat 2025-03-31StandaloneAssets
Total assets¥6.2bnat 2024-03-31StandaloneAssets
Total assets¥5.4bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.4bnat 2025-03-31StandaloneLiabilities
Total liabilities¥4.2bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥2.0bnat 2025-03-31StandaloneNet assets
Net assets / equity¥2.0bnat 2024-03-31StandaloneNet assets
Net assets / equity¥2.0bnat 2023-03-31vStandaloneNet assets
Net assets / equity¥1.9bnat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥605mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥331mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥9.072024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.532023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.882022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.412021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.382020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102024-04-01 → 2025-03-31StandaloneDividend paid 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 → 2023-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-04-01 → 2022-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥102020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥477.78at 2025-03-31StandaloneNet assets 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 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥451.41at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥425.76at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio31.2%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.2%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio39.7%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.9%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE4.5%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE6.5%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE8.3%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
ROE8.5%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,179,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,179,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees263at 2025-03-31StandaloneNumber of employees
Employees250at 2024-03-31StandaloneNumber of employees
Employees238at 2023-03-31vStandaloneNumber of employees
Employees235at 2022-03-31vStandaloneNumber of employees
Employees220at 2021-03-31dStandaloneNumber 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 segmentcapex2024-04-01 → 2025-03-31¥11m
Direct Sales Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥53m
Direct Sales Businessreportable segmentemployeesat 2025-03-3162 pure
Direct Sales Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.7bn
Direct Sales Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.7bn
Direct Sales Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥8m
Direct Sales Businessreportable segmentsegment assetsat 2025-03-31¥812m
Direct Sales Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥30m
Production And Wholesale Businessreportable segmentcapex2024-04-01 → 2025-03-31¥423m
Production And Wholesale Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥412m
Production And Wholesale Businessreportable segmentemployeesat 2025-03-31232 pure
Production And Wholesale Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥6.7bn
Production And Wholesale Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥6.3bn
Production And Wholesale Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥465m
Production And Wholesale Businessreportable segmentsegment assetsat 2025-03-31¥5.2bn
Production And Wholesale Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥412m
—segment totalemployeesat 2025-03-31294 pure
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥434m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥465m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥8.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥8.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥474m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥442m
Direct Sales Businessreportable segmentcapex2023-04-01 → 2024-03-31¥626m
Direct Sales Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥27m
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 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
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 segmentemployeesat 2025-03-3162 pure
Production And Wholesale Businessreportable segmentemployeesat 2025-03-31163 pure
—segment totalemployeesat 2025-03-31225 pure

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

All source rows · 1,438
ItemContextValueUnit
Long term loans receivablePrior1YearInstant485000JPY
Long term loans receivableCurrentYearInstant7628000JPY
Deferred tax assetsPrior1YearInstant116795000JPY
Deferred tax assetsCurrentYearInstant125704000JPY
Other ioaPrior1YearInstant35929000JPY
Other ioaCurrentYearInstant32565000JPY
Investments and other assetsPrior1YearInstant283144000JPY
Investments and other assetsCurrentYearInstant284683000JPY
Noncurrent assetsPrior1YearInstant4189322000JPY
Noncurrent assetsCurrentYearInstant4192142000JPY
AssetsPrior1YearInstant7050478000JPY
AssetsCurrentYearInstant7126124000JPY
Notes and accounts payable tradePrior1YearInstant456195000JPY
Notes and accounts payable tradeCurrentYearInstant499220000JPY
Short term loans payablePrior1YearInstant1365928000JPY
Short term loans payableCurrentYearInstant1564124000JPY
Lease obligations clPrior1YearInstant20343000JPY
Lease obligations clCurrentYearInstant5572000JPY
Income taxes payablePrior1YearInstant30016000JPY
Income taxes payableCurrentYearInstant14322000JPY
Provision for bonusesPrior1YearInstant45496000JPY
Provision for bonusesCurrentYearInstant48448000JPY
Other clPrior1YearInstant573263000JPY
Other clCurrentYearInstant557245000JPY
Current liabilitiesPrior1YearInstant2491243000JPY
Current liabilitiesCurrentYearInstant2688933000JPY
Long term loans payablePrior1YearInstant1858069000JPY
Long term loans payableCurrentYearInstant1713918000JPY
Lease obligations nclPrior1YearInstant121806000JPY
Lease obligations nclCurrentYearInstant138515000JPY
Deferred tax liabilitiesPrior1YearInstant10165000JPY
Deferred tax liabilitiesCurrentYearInstant9019000JPY
Net defined benefit liabilityPrior1YearInstant320466000JPY
Net defined benefit liabilityCurrentYearInstant347838000JPY
Provision for directors retirement benefitsPrior1YearInstant61647000JPY
Provision for directors retirement benefitsCurrentYearInstant41017000JPY
Noncurrent liabilitiesPrior1YearInstant2372155000JPY
Noncurrent liabilitiesCurrentYearInstant2250309000JPY
LiabilitiesPrior1YearInstant4863398000JPY
LiabilitiesCurrentYearInstant4939243000JPY
Capital stockPrior1YearInstant714150000JPY
Capital stockCurrentYearInstant714150000JPY
Capital surplusPrior1YearInstant553441000JPY
Capital surplusCurrentYearInstant553441000JPY
Retained earningsPrior1YearInstant874992000JPY
Retained earningsCurrentYearInstant861486000JPY
Treasury stockPrior1YearInstant-5881000JPY
Treasury stockCurrentYearInstant-5881000JPY
Shareholders equityPrior1YearInstant2136702000JPY
Shareholders equityCurrentYearInstant2123196000JPY

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 2024-03-31pass rounding
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass