Annual report

Period2024-04-01 → 2025-03-31
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100W1I6. Amended by S100X4M3 (2025-11-14).

Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥1.4bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥1.3bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥1.1bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥1.0bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Operating income¥245m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥201m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥212m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥190m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥95m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥117m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥212m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥194m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥177m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥126m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥83m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥97m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥123m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥120m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥2.2bnat 2025-03-31Cons.Assets
Total assets¥2.0bnat 2024-03-31Cons.Assets
Total assets¥1.6bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥1.3bnat 2022-03-31dCons.Total assets (5-year summary)
Total liabilities¥519mat 2025-03-31Cons.Liabilities
Total liabilities¥513mat 2024-03-31Cons.Liabilities
Net assets / equity¥1.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2023-03-31dCons.Net assets
Net assets / equity¥946mat 2022-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.3bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥880mat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥757mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥102m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥226m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥106m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥65m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥89m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥24m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥18m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥19m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥64m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥209m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥788,0002022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥757,0002021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥92.672024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥78.632023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.162022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥60.792021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥91.392024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥75.582023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥626.6at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥514.36at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥357.93at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥296.75at 2022-03-31dCons.Net assets per share (5-year summary)
Equity ratio55.2%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.4%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.9%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.6%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
ROE16.5%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE16.6%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE15.9%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE23.0%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
Employees84at 2025-03-31Cons.Number of employees
Employees89at 2024-03-31Cons.Number of employees
Employees85at 2023-03-31dCons.Number of employees
Employees69at 2022-03-31dCons.Number of employees
Revenue¥1.4bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥1.3bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1.1bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥981m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥724m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥222m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥179m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥233m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥179m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥132m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥140m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥12m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥233m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥198m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥146m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥120m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥125m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥106m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥16m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2025-03-31StandaloneAssets
Total assets¥1.4bnat 2024-03-31StandaloneAssets
Total assets¥980mat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥749mat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥554mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥505mat 2025-03-31StandaloneLiabilities
Total liabilities¥492mat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2025-03-31StandaloneNet assets
Net assets / equity¥883mat 2024-03-31StandaloneNet assets
Net assets / equity¥525mat 2023-03-31dStandaloneNet assets
Net assets / equity¥400mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥294mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥76.182024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥74.712023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.252022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥66.132021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥982.52020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥75.132024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥71.822023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥575.16at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥480.02at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥327.97at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥249.72at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥18,358.93at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio68.6%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.5%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.4%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.0%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE14.7%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE17.0%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE27.1%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE30.5%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE5.5%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,916,700at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,840,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,000at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees83at 2025-03-31StandaloneNumber of employees
Employees88at 2024-03-31StandaloneNumber of employees
Employees84at 2023-03-31dStandaloneNumber of employees
Employees68at 2022-03-31dStandaloneNumber of employees
Employees60at 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥3m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥1.9bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥336m
Global Innovation Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥6m
Global Innovation Businessreportable segmentemployeesat 2025-03-3111 pure
Global Innovation Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥413m
Global Innovation Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥413m
Global Innovation Businessreportable segmentsegment assetsat 2025-03-31¥126m
Global Innovation Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥162m
Media PR Businessreportable segmentemployeesat 2025-03-3114 pure
Media PR Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥434m
Media PR Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥434m
Media PR Businessreportable segmentsegment assetsat 2025-03-31¥97m
Media PR Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥250m
Public Private Co Creation Businessreportable segmentemployeesat 2025-03-3137 pure
Public Private Co Creation Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥547m
Public Private Co Creation Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥547m
Public Private Co Creation Businessreportable segmentsegment assetsat 2025-03-31¥103m
Public Private Co Creation Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥169m
—segment totaldepreciation2024-04-01 → 2025-03-31¥6m
—segment totalrevenue2024-04-01 → 2025-03-31¥1.4bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥1.4bn
—segment totalsegment assetsat 2025-03-31¥326m
—segment totalsegment profit2024-04-01 → 2025-03-31¥581m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥5m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥2m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥1.7bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥329m
Global Innovation Businessreportable segmentcapex2023-04-01 → 2024-03-31¥687,000
Global Innovation Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥11m
Global Innovation Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥389m
Global Innovation Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥389m
Global Innovation Businessreportable segmentsegment assetsat 2024-03-31¥133m
Global Innovation Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥139m
Media PR Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥419m
Media PR Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥419m
Media PR Businessreportable segmentsegment assetsat 2024-03-31¥70m
Media PR Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥260m
Public Private Co Creation Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥473m
Public Private Co Creation Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥473m
Public Private Co Creation Businessreportable segmentsegment assetsat 2024-03-31¥72m
Public Private Co Creation Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥131m
—segment totalcapex2023-04-01 → 2024-03-31¥687,000
—segment totaldepreciation2023-04-01 → 2024-03-31¥11m
—segment totalrevenue2023-04-01 → 2024-03-31¥1.3bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥1.3bn
—segment totalsegment assetsat 2024-03-31¥276m
—segment totalsegment profit2023-04-01 → 2024-03-31¥530m
Global Innovation Businessreportable segmentemployeesat 2025-03-3110 pure
Media PR Businessreportable segmentemployeesat 2025-03-3114 pure
Public Private Co Creation Businessreportable segmentemployeesat 2025-03-3137 pure

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

All source rows · 1,298
ItemContextValueUnit
Income taxes payableCurrentYearInstant_NonConsolidatedMember62801000JPY
Unearned revenuePrior1YearInstant_NonConsolidatedMember250095000JPY
Unearned revenueCurrentYearInstant_NonConsolidatedMember243099000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember8899000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember4117000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember26437000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember21320000JPY
Lease obligations clPrior1YearInstant_NonConsolidatedMember647000JPY
Lease obligations clCurrentYearInstant_NonConsolidatedMember667000JPY
Asset retirement obligations clPrior1YearInstant_NonConsolidatedMember-JPY
Asset retirement obligations clCurrentYearInstant_NonConsolidatedMember5349000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember30628000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember30423000JPY
Other clPrior1YearInstant_NonConsolidatedMember2450000JPY
Other clCurrentYearInstant_NonConsolidatedMember20000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember487622000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember503160000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember2183000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember1515000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember2088000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember-JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember4271000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember1515000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember491894000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember504675000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember127232000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember164002000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember119232000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember156002000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember119232000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember156002000JPY
Other retained earningsPrior1YearInstant_NonConsolidatedMember636778000JPY
Other retained earningsCurrentYearInstant_NonConsolidatedMember782411000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember636778000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember782411000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember636778000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember782411000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember883242000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1102417000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember883242000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1102417000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1375137000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1607092000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1256053000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1378384000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember309074000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember330696000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember946978000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1047688000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember767836000JPY

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
balance sheet identitynon_consolidated 2024-03-31pass rounding
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