Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100WHKS (2025-08-07).

Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥1.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥4.3bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.8bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥1.3bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income−¥1.5bn2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥296m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥1.5bn2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥314m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥842m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.1bn2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥394m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.5bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥365m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥1.5bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥299m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥915m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥455m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥1.5bn2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥299m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥1.3bnat 2024-03-31Cons.Assets
Total assets¥1.5bnat 2023-03-31Cons.Assets
Total assets¥1.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥1.5bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.0bnat 2024-03-31Cons.Liabilities
Total liabilities¥426mat 2023-03-31Cons.Liabilities
Net assets / equity¥222mat 2024-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2023-03-31Cons.Net assets
Net assets / equity¥792mat 2022-03-31dCons.Net assets
Net assets / equity¥1.3bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥906mat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥232mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥67mat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥232mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥67mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥92mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥770mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥713mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥804m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥58m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.2bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥545m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥233m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥498m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥20m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥14m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥395m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥13m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.5bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥62m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥532m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥997m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥535m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-5.682023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.162022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.642021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.782020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.112019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥0.74at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥4.12at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥2.97at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥5.06at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥5.22at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio16.3%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio71.6%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.2%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio85.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.2%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE27.8%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
Employees39at 2024-03-31Cons.Number of employees
Employees19at 2023-03-31Cons.Number of employees
Employees19at 2022-03-31dCons.Number of employees
Employees23at 2021-03-31dCons.Number of employees
Employees81at 2020-03-31dCons.Number of employees
Revenue¥190m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥29m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥150m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income−¥372m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income−¥299m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income−¥379m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥99m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income−¥790m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.6bn2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥215m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.1bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax−¥89m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥1.1bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥90m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥1.2bn2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.5bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥794m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2024-03-31StandaloneAssets
Total assets¥796mat 2023-03-31StandaloneAssets
Total assets¥1.2bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥931mat 2024-03-31StandaloneLiabilities
Total liabilities¥90mat 2023-03-31StandaloneLiabilities
Net assets / equity¥222mat 2024-03-31StandaloneNet assets
Net assets / equity¥706mat 2023-03-31StandaloneNet assets
Net assets / equity¥812mat 2022-03-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥123mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥43mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-4.292023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.352022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.742021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.452020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.422019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥0.74at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2.69at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥3.04at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥6.25at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥7.83at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio17.8%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.6%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.0%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.5%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued271,651,756at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued258,251,756at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued258,251,756at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued249,541,756at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued171,844,156at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees19at 2024-03-31StandaloneNumber of employees
Employees9at 2023-03-31StandaloneNumber of employees
Employees7at 2022-03-31dStandaloneNumber of employees
Employees5at 2021-03-31dStandaloneNumber of employees
Employees4at 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 · 60
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2023-04-01 → 2024-03-31¥417m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-04-01 → 2024-03-31¥482,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-04-01 → 2024-03-31¥190m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-04-01 → 2024-03-31¥190m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-03-31¥403m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31¥65m
Otherother segmentsemployeesat 2024-03-315 pure
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥33m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥319m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥443m
Construction Workreportable segmentcapex2023-04-01 → 2024-03-31¥6m
Construction Workreportable segmentdepreciation2023-04-01 → 2024-03-31¥592,000
Construction Workreportable segmentemployeesat 2024-03-3120 pure
Construction Workreportable segmentrevenue2023-04-01 → 2024-03-31¥1.3bn
Construction Workreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.3bn
Construction Workreportable segmentsegment assetsat 2024-03-31¥432m
Construction Workreportable segmentsegment profit2023-04-01 → 2024-03-31−¥1.0bn
Cosmetic Workreportable segmentdepreciation2023-04-01 → 2024-03-31¥40,000
Cosmetic Workreportable segmentrevenue2023-04-01 → 2024-03-31¥97m
Cosmetic Workreportable segmentrevenue external2023-04-01 → 2024-03-31¥97m
Cosmetic Workreportable segmentsegment assetsat 2024-03-31¥112m
Cosmetic Workreportable segmentsegment profit2023-04-01 → 2024-03-31−¥69m
—segment totalcapex2023-04-01 → 2024-03-31¥6m
—segment totaldepreciation2023-04-01 → 2024-03-31¥633,000
—segment totalrevenue2023-04-01 → 2024-03-31¥1.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥1.4bn
—segment totalsegment assetsat 2024-03-31¥544m
—segment totalsegment profit2023-04-01 → 2024-03-31−¥1.1bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2022-04-01 → 2023-03-31¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-04-01 → 2023-03-31¥769,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2023-03-31¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-04-01 → 2023-03-31−¥13m
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥785,000
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥60m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥316m
Automobile Workreportable segmentdepreciation2022-04-01 → 2023-03-31¥186,000
Automobile Workreportable segmentrevenue2022-04-01 → 2023-03-31¥46m
Automobile Workreportable segmentrevenue external2022-04-01 → 2023-03-31¥46m
Automobile Workreportable segmentsegment assetsat 2023-03-31¥11m
Automobile Workreportable segmentsegment profit2022-04-01 → 2023-03-31−¥39m
Construction Workreportable segmentcapex2022-04-01 → 2023-03-31¥680,000
Construction Workreportable segmentdepreciation2022-04-01 → 2023-03-31¥489,000
Construction Workreportable segmentrevenue2022-04-01 → 2023-03-31¥4.2bn
Construction Workreportable segmentrevenue external2022-04-01 → 2023-03-31¥4.2bn
Construction Workreportable segmentsegment assetsat 2023-03-31¥1.3bn
Construction Workreportable segmentsegment profit2022-04-01 → 2023-03-31¥680m
Cosmetic Workreportable segmentdepreciation2022-04-01 → 2023-03-31¥40,000
Cosmetic Workreportable segmentrevenue2022-04-01 → 2023-03-31¥26m
Cosmetic Workreportable segmentrevenue external2022-04-01 → 2023-03-31¥26m
Cosmetic Workreportable segmentsegment assetsat 2023-03-31¥147m
Cosmetic Workreportable segmentsegment profit2022-04-01 → 2023-03-31−¥15m
—segment totalcapex2022-04-01 → 2023-03-31¥680,000
—segment totaldepreciation2022-04-01 → 2023-03-31¥717,000
—segment totalrevenue2022-04-01 → 2023-03-31¥4.3bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥4.3bn
—segment totalsegment assetsat 2023-03-31¥1.4bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥626m
Otherother segmentsemployeesat 2024-03-315 pure

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

All source rows · 1,402
ItemContextValueUnit
Short term loans payablePrior1YearInstant43000000JPY
Short term loans payableCurrentYearInstant203000000JPY
Accounts payable otherPrior1YearInstant18888000JPY
Accounts payable otherCurrentYearInstant31645000JPY
Accrued expensesPrior1YearInstant-JPY
Accrued expensesCurrentYearInstant9738000JPY
Income taxes payablePrior1YearInstant63882000JPY
Income taxes payableCurrentYearInstant2052000JPY
Accrued consumption taxesPrior1YearInstant66319000JPY
Accrued consumption taxesCurrentYearInstant5122000JPY
Other clPrior1YearInstant8574000JPY
Other clCurrentYearInstant4464000JPY
Current liabilitiesPrior1YearInstant396030000JPY
Current liabilitiesCurrentYearInstant364131000JPY
Long term loans payablePrior1YearInstant-JPY
Long term loans payableCurrentYearInstant650000000JPY
Long term guarantee depositedPrior1YearInstant19090000JPY
Long term guarantee depositedCurrentYearInstant26090000JPY
Net defined benefit liabilityPrior1YearInstant3478000JPY
Net defined benefit liabilityCurrentYearInstant-JPY
Provision for warranties for completed constructionPrior1YearInstant3275000JPY
Provision for warranties for completed constructionCurrentYearInstant-JPY
Other nclPrior1YearInstant3780000JPY
Other nclCurrentYearInstant2936000JPY
Noncurrent liabilitiesPrior1YearInstant29624000JPY
Noncurrent liabilitiesCurrentYearInstant679027000JPY
LiabilitiesPrior1YearInstant425655000JPY
LiabilitiesCurrentYearInstant1043158000JPY
Capital stockPrior1YearInstant10641760000JPY
Capital stockCurrentYearInstant10966980000JPY
Capital surplusPrior1YearInstant3880366000JPY
Capital surplusCurrentYearInstant4205586000JPY
Retained earningsPrior1YearInstant-13451065000JPY
Retained earningsCurrentYearInstant-14960930000JPY
Treasury stockPrior1YearInstant-5923000JPY
Treasury stockCurrentYearInstant-5948000JPY
Shareholders equityPrior1YearInstant1065137000JPY
Shareholders equityCurrentYearInstant205688000JPY
Subscription rights to sharesPrior1YearInstant9925000JPY
Subscription rights to sharesCurrentYearInstant16650000JPY
Net assetsPrior1YearInstant1075062000JPY
Net assetsCurrentYearInstant222338000JPY
Liabilities and net assetsPrior1YearInstant1500718000JPY
Liabilities and net assetsCurrentYearInstant1265496000JPY
Net salesPrior1YearDuration4300103000JPY
Net salesCurrentYearDuration1580420000JPY
Cost of salesPrior1YearDuration3547579000JPY
Cost of salesCurrentYearDuration1467027000JPY
Gross profitPrior1YearDuration752524000JPY
Gross profitCurrentYearDuration113392000JPY

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 rounding
balance sheet identityconsolidated 2024-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass rounding
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