Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 157
MetricValuePeriodScopeSource row
Revenue¥8.1bn2024-04-01 → 2025-03-31Cons.Revenue IFRS
Revenue¥8.0bn2023-04-01 → 2024-03-31Cons.Revenue IFRS
Revenue¥8.8bn2022-04-01 → 2023-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥8.1bn2021-04-01 → 2022-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥6.9bn2020-04-01 → 2021-03-31dCons.Revenue IFRS (5-year summary)
Operating income¥2.0bn2024-04-01 → 2025-03-31Cons.Operating profit loss IFRS
Operating income¥2.2bn2023-04-01 → 2024-03-31Cons.Operating profit loss IFRS
Profit before tax¥2.1bn2024-04-01 → 2025-03-31Cons.Profit loss before tax IFRS
Profit before tax¥2.2bn2023-04-01 → 2024-03-31Cons.Profit loss before tax IFRS
Net income (owners)¥1.5bn2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.5bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥2.0bn2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.8bn2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.3bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥1.5bn2024-04-01 → 2025-03-31Cons.Profit loss IFRS
Net income¥1.5bn2023-04-01 → 2024-03-31Cons.Profit loss IFRS
Net income¥2.0bn2022-04-01 → 2023-03-31dCons.Profit loss IFRS (5-year summary)
Net income¥1.8bn2021-04-01 → 2022-03-31dCons.Profit loss IFRS (5-year summary)
Net income¥1.3bn2020-04-01 → 2021-03-31dCons.Profit loss IFRS (5-year summary)
Total assets¥11.0bnat 2025-03-31Cons.Assets IFRS
Total assets¥11.4bnat 2024-03-31Cons.Assets IFRS
Total assets¥11.2bnat 2023-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥10.0bnat 2022-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥9.1bnat 2021-03-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥1.6bnat 2025-03-31Cons.Liabilities IFRS
Total liabilities¥1.6bnat 2024-03-31Cons.Liabilities IFRS
Net assets / equity¥9.4bnat 2025-03-31Cons.Equity IFRS
Net assets / equity¥9.8bnat 2024-03-31Cons.Equity IFRS
Net assets / equity¥9.4bnat 2023-03-31dCons.Equity IFRS
Equity (owners)¥9.4bnat 2025-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥9.8bnat 2024-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥9.4bnat 2023-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥7.9bnat 2022-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥7.1bnat 2021-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥6.6bnat 2025-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥7.9bnat 2024-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥8.0bnat 2023-03-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥6.8bnat 2022-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥5.9bnat 2021-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥1.8bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.4bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.9bn2022-04-01 → 2023-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥2.0bn2021-04-01 → 2022-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥2.2bn2020-04-01 → 2021-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥1.2bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥165m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥53m2022-04-01 → 2023-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥152m2021-04-01 → 2022-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥161m2020-04-01 → 2021-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥2.0bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.2bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥660m2022-04-01 → 2023-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.2bn2021-04-01 → 2022-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥476m2020-04-01 → 2021-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥77.182024-04-01 → 2025-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥76.982023-04-01 → 2024-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥99.822022-04-01 → 2023-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥90.942021-04-01 → 2022-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥63.322020-04-01 → 2021-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥76.722024-04-01 → 2025-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥76.272023-04-01 → 2024-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥98.642022-04-01 → 2023-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥89.352021-04-01 → 2022-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥61.822020-04-01 → 2021-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥483.16at 2025-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥505.95at 2024-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥476.37at 2023-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥401.34at 2022-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥359.11at 2021-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio85.3%at 2025-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio86.2%at 2024-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio84.5%at 2023-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio78.9%at 2022-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio78.4%at 2021-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE15.6%2024-04-01 → 2025-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE15.6%2023-04-01 → 2024-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE22.8%2022-04-01 → 2023-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE23.9%2021-04-01 → 2022-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE19.3%2020-04-01 → 2021-03-31dCons.Rate of return on equity IFRS (5-year summary)
Employees346at 2025-03-31Cons.Number of employees
Employees339at 2024-03-31Cons.Number of employees
Employees322at 2023-03-31dCons.Number of employees
Employees281at 2022-03-31dCons.Number of employees
Employees260at 2021-03-31dCons.Number of employees
Revenue¥7.5bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥7.5bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥8.4bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥7.8bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥6.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥2.0bn2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥2.2bn2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥2.0bn2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥2.2bn2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥2.8bn2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.6bn2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.0bn2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥2.2bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥1.4bn2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥1.5bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥1.9bn2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥1.9bn2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥10.1bnat 2025-03-31StandaloneAssets
Total assets¥10.5bnat 2024-03-31StandaloneAssets
Total assets¥10.5bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥9.3bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥8.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.3bnat 2025-03-31StandaloneLiabilities
Total liabilities¥1.2bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥8.8bnat 2025-03-31StandaloneNet assets
Net assets / equity¥9.3bnat 2024-03-31StandaloneNet assets
Net assets / equity¥8.9bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥7.5bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.8bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥6.6bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥7.7bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥73.622024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.452023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥98.562022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥96.382021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.132020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥73.172024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥75.742023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥97.42022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥94.692021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥52.842020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥1002024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥1152023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥282022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥232021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥452.41at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥479.23at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥450.7at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥378.01at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥341.9at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio86.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.3%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.6%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.0%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.8%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE16.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE23.8%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE26.8%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE17.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued21,061,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued21,030,300at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,865,900at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,837,300at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,532,600at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees318at 2025-03-31StandaloneNumber of employees
Employees317at 2024-03-31StandaloneNumber of employees
Employees306at 2023-03-31dStandaloneNumber of employees
Employees267at 2022-03-31dStandaloneNumber of employees
Employees249at 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 · 18
SegmentItemPeriodValue
Bto B Media Segmentsreportable segmentrevenue2024-04-01 → 2025-03-31¥6.6bn
Bto B Media Segmentsreportable segmentrevenue external2024-04-01 → 2025-03-31¥6.6bn
Bto B Media Segmentsreportable segmentsegment profit2024-04-01 → 2025-03-31¥1.7bn
Bto C Media Segmentsreportable segmentrevenue2024-04-01 → 2025-03-31¥1.5bn
Bto C Media Segmentsreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.5bn
Bto C Media Segmentsreportable segmentsegment profit2024-04-01 → 2025-03-31¥324m
—segment totalrevenue2024-04-01 → 2025-03-31¥8.1bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥8.1bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥2.0bn
Bto B Media Segmentsreportable segmentrevenue2023-04-01 → 2024-03-31¥6.6bn
Bto B Media Segmentsreportable segmentrevenue external2023-04-01 → 2024-03-31¥6.6bn
Bto B Media Segmentsreportable segmentsegment profit2023-04-01 → 2024-03-31¥1.9bn
Bto C Media Segmentsreportable segmentrevenue2023-04-01 → 2024-03-31¥1.4bn
Bto C Media Segmentsreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.4bn
Bto C Media Segmentsreportable segmentsegment profit2023-04-01 → 2024-03-31¥324m
—segment totalrevenue2023-04-01 → 2024-03-31¥8.0bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥8.0bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥2.2bn

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

All source rows · 1,515
ItemContextValueUnit
Software IFRSCurrentYearInstant370647000JPY
Customer related assets IFRSCurrentYearInstant15030000JPY
Other components of intangible assets IFRSCurrentYearInstant1992000JPY
Intangible assets IFRSCurrentYearInstant387669000JPY
Goodwill acquisition cost IFRSPrior1YearInstant443471000JPY
Software acquisition cost IFRSPrior1YearInstant887279000JPY
Customer related assets acquisition cost IFRSPrior1YearInstant167000000JPY
Other components of intangible assets acquisition cost IFRSPrior1YearInstant17325000JPY
Intangible assets acquisition cost IFRSPrior1YearInstant1071604000JPY
Goodwill acquisition cost IFRSCurrentYearInstant443471000JPY
Software acquisition cost IFRSCurrentYearInstant1101856000JPY
Customer related assets acquisition cost IFRSCurrentYearInstant167000000JPY
Other components of intangible assets acquisition cost IFRSCurrentYearInstant17906000JPY
Intangible assets acquisition cost IFRSCurrentYearInstant1286763000JPY
Goodwill accumulated impairment losses IFRSPrior1YearInstant-JPY
Software accumulated amortization and impairment losses IFRSPrior1YearInstant-682207000JPY
Customer related assets accumulated amortization and impairment losses IFRSPrior1YearInstant-136773000JPY
Other components of intangible assets accumulated amortization and impairment losses IFRSPrior1YearInstant-15510000JPY
Intangible assets accumulated amortization and impairment losses IFRSPrior1YearInstant-834491000JPY
Goodwill accumulated impairment losses IFRSCurrentYearInstant-JPY
Software accumulated amortization and impairment losses IFRSCurrentYearInstant-731209000JPY
Customer related assets accumulated amortization and impairment losses IFRSCurrentYearInstant-151970000JPY
Other components of intangible assets accumulated amortization and impairment losses IFRSCurrentYearInstant-15913000JPY
Intangible assets accumulated amortization and impairment losses IFRSCurrentYearInstant-899093000JPY
Personnel expenses operating expenses IFRSPrior1YearDuration3192762000JPY
Personnel expenses operating expenses IFRSCurrentYearDuration3283452000JPY
Subcontract expenses operating expenses IFRSPrior1YearDuration943310000JPY
Subcontract expenses operating expenses IFRSCurrentYearDuration980005000JPY
Depreciation and amortization operating expenses IFRSPrior1YearDuration215905000JPY
Depreciation and amortization operating expenses IFRSCurrentYearDuration209663000JPY
Outsourcing expenses operating expenses IFRSPrior1YearDuration493266000JPY
Outsourcing expenses operating expenses IFRSCurrentYearDuration473938000JPY
Maintenance fee operating expenses IFRSPrior1YearDuration473045000JPY
Maintenance fee operating expenses IFRSCurrentYearDuration544101000JPY
Other components of operating expenses IFRSPrior1YearDuration454919000JPY
Other components of operating expenses IFRSCurrentYearDuration575989000JPY
Operating expenses IFRSPrior1YearDuration5773208000JPY
Operating expenses IFRSCurrentYearDuration6067151000JPY
Foreign exchange profits and losses components of other non operating income and expenses IFRSPrior1YearDuration3405000JPY
Foreign exchange profits and losses components of other non operating income and expenses IFRSCurrentYearDuration-370000JPY
Interest income components of other non operating income and expenses IFRS IFRSPrior1YearDuration95000JPY
Interest income components of other non operating income and expenses IFRS IFRSCurrentYearDuration3945000JPY
Interest on securities components of other non operating income and expenses IFRSPrior1YearDuration224000JPY
Interest on securities components of other non operating income and expenses IFRSCurrentYearDuration1335000JPY
Other profits and losses components of other non operating income and expenses IFRSPrior1YearDuration-627000JPY
Other profits and losses components of other non operating income and expenses IFRSCurrentYearDuration-415000JPY
Other non operating income and expenses IFRSPrior1YearDuration3098000JPY
Other non operating income and expenses IFRSCurrentYearDuration4495000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember7705066000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember6582265000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
dei present pass
period resolution pass
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