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
Net assets (5-year summary)Prior1YearInstant2187079000JPY
Net assets (5-year summary)CurrentYearInstant2186880000JPY
Total assets (5-year summary)Prior4YearInstant5378494000JPY
Total assets (5-year summary)Prior3YearInstant5593521000JPY
Total assets (5-year summary)Prior2YearInstant6073371000JPY
Total assets (5-year summary)Prior1YearInstant7050478000JPY
Total assets (5-year summary)CurrentYearInstant7126124000JPY
Net assets per share (5-year summary)Prior4YearInstant460.17
Net assets per share (5-year summary)Prior3YearInstant487.68
Net assets per share (5-year summary)Prior2YearInstant512.11
Net assets per share (5-year summary)Prior1YearInstant523.57
Net assets per share (5-year summary)CurrentYearInstant523.35
Basic earnings loss per share (5-year summary)Prior4YearDuration40.77
Basic earnings loss per share (5-year summary)Prior3YearDuration38.27
Basic earnings loss per share (5-year summary)Prior2YearDuration37.43
Basic earnings loss per share (5-year summary)Prior1YearDuration23.58
Basic earnings loss per share (5-year summary)CurrentYearDuration6.76
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)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.357
Equity to asset ratio (5-year summary)Prior3YearInstant0.363
Equity to asset ratio (5-year summary)Prior2YearInstant0.352
Equity to asset ratio (5-year summary)Prior1YearInstant0.310
Equity to asset ratio (5-year summary)CurrentYearInstant0.306
Rate of return on equity (5-year summary)Prior4YearDuration0.093
Rate of return on equity (5-year summary)Prior3YearDuration0.081
Rate of return on equity (5-year summary)Prior2YearDuration0.075
Rate of return on equity (5-year summary)Prior1YearDuration0.046
Rate of return on equity (5-year summary)CurrentYearDuration0.013
Price earnings ratio (5-year summary)Prior4YearDuration30.1
Price earnings ratio (5-year summary)Prior3YearDuration28.2
Price earnings ratio (5-year summary)Prior2YearDuration27.9
Price earnings ratio (5-year summary)Prior1YearDuration44.2
Price earnings ratio (5-year summary)CurrentYearDuration150.6
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration785867000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration364319000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration449011000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration393242000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration725072000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-332930000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-497265000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-708350000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-1114318000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-451110000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-144656000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration72239000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration172907000JPY

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