Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥6.1bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥7.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥7.2bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥10.9bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥10.4bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥528m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥185m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥544m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥168m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥1.3bn2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥330m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥246m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥2.8bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥555m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥2.8bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.7bn2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.3bn2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥359m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥555m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥2.8bn2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥6.5bnat 2025-03-31Cons.Assets
Total assets¥7.5bnat 2024-03-31Cons.Assets
Total assets¥9.1bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥11.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥11.9bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥3.2bnat 2025-03-31Cons.Liabilities
Total liabilities¥4.7bnat 2024-03-31Cons.Liabilities
Net assets / equity¥3.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥2.8bnat 2024-03-31Cons.Net assets
Net assets / equity¥5.1bnat 2023-03-31dCons.Net assets
Net assets / equity¥6.4bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥4.6bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥2.6bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥3.0bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥2.6bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.0bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥753m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥915m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.4bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.0bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥254m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥182m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥625m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥618m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥348m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥913m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥34m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥606m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.5bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥53m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥14.12024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-72.252023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-43.272022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.352021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.332020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥14.12024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥33.112021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥9.322020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥75.38at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥66.37at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥123.5at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥160.47at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥114.23at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio45.9%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.7%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.2%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio53.3%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio37.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE19.9%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE24.3%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE9.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees206at 2025-03-31Cons.Number of employees
Employees225at 2024-03-31Cons.Number of employees
Employees288at 2023-03-31dCons.Number of employees
Employees310at 2022-03-31dCons.Number of employees
Employees315at 2021-03-31dCons.Number of employees
Revenue¥4.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥5.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥4.4bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥5.7bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥591m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥292m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥587m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥294m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥19m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥383m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥219m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥6.6bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥152m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥6.7bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥9m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥968m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥398m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥5.5bnat 2025-03-31StandaloneAssets
Total assets¥7.5bnat 2024-03-31StandaloneAssets
Total assets¥12.6bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥13.5bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥13.8bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.9bnat 2025-03-31StandaloneLiabilities
Total liabilities¥4.9bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥2.6bnat 2025-03-31StandaloneNet assets
Net assets / equity¥2.6bnat 2024-03-31StandaloneNet assets
Net assets / equity¥9.0bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥9.2bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥8.2bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥2.5bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥3.872024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-170.182023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.242022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.662021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.332020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.872024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥24.482021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.322020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥72021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥59.98at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥59.98at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥225.08at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥231.14at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥206.03at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio42.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.1%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio67.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.4%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.5%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE11.3%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE5.4%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued39,356,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued39,355,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued39,332,000at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued39,314,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued39,207,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees164at 2025-03-31StandaloneNumber of employees
Employees171at 2024-03-31StandaloneNumber of employees
Employees204at 2023-03-31dStandaloneNumber of employees
Employees186at 2022-03-31dStandaloneNumber of employees
Employees176at 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 · 40
SegmentItemPeriodValue
Artificial Intelligence Solutionsreportable segmentcapex2024-04-01 → 2025-03-31¥208m
Artificial Intelligence Solutionsreportable segmentdepreciation2024-04-01 → 2025-03-31¥92m
Artificial Intelligence Solutionsreportable segmentemployeesat 2025-03-31112 pure
Artificial Intelligence Solutionsreportable segmentrevenue2024-04-01 → 2025-03-31¥2.6bn
Artificial Intelligence Solutionsreportable segmentrevenue external2024-04-01 → 2025-03-31¥2.6bn
Artificial Intelligence Solutionsreportable segmentsegment assetsat 2025-03-31¥3.0bn
Artificial Intelligence Solutionsreportable segmentsegment profit2024-04-01 → 2025-03-31¥278m
Regaltech Artificial Intelligencereportable segmentcapex2024-04-01 → 2025-03-31¥62m
Regaltech Artificial Intelligencereportable segmentdepreciation2024-04-01 → 2025-03-31¥253m
Regaltech Artificial Intelligencereportable segmentemployeesat 2025-03-3194 pure
Regaltech Artificial Intelligencereportable segmentrevenue2024-04-01 → 2025-03-31¥3.5bn
Regaltech Artificial Intelligencereportable segmentrevenue external2024-04-01 → 2025-03-31¥3.5bn
Regaltech Artificial Intelligencereportable segmentsegment assetsat 2025-03-31¥3.4bn
Regaltech Artificial Intelligencereportable segmentsegment profit2024-04-01 → 2025-03-31¥250m
—segment totalcapex2024-04-01 → 2025-03-31¥271m
—segment totaldepreciation2024-04-01 → 2025-03-31¥345m
—segment totalrevenue2024-04-01 → 2025-03-31¥6.1bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥6.1bn
—segment totalsegment assetsat 2025-03-31¥6.5bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥528m
Artificial Intelligence Solutionsreportable segmentcapex2023-04-01 → 2024-03-31¥142m
Artificial Intelligence Solutionsreportable segmentdepreciation2023-04-01 → 2024-03-31¥150m
Artificial Intelligence Solutionsreportable segmentrevenue2023-04-01 → 2024-03-31¥2.8bn
Artificial Intelligence Solutionsreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.8bn
Artificial Intelligence Solutionsreportable segmentsegment assetsat 2024-03-31¥2.1bn
Artificial Intelligence Solutionsreportable segmentsegment profit2023-04-01 → 2024-03-31¥162m
Regaltech Artificial Intelligencereportable segmentcapex2023-04-01 → 2024-03-31¥218m
Regaltech Artificial Intelligencereportable segmentdepreciation2023-04-01 → 2024-03-31¥531m
Regaltech Artificial Intelligencereportable segmentrevenue2023-04-01 → 2024-03-31¥4.6bn
Regaltech Artificial Intelligencereportable segmentrevenue external2023-04-01 → 2024-03-31¥4.6bn
Regaltech Artificial Intelligencereportable segmentsegment assetsat 2024-03-31¥5.4bn
Regaltech Artificial Intelligencereportable segmentsegment profit2023-04-01 → 2024-03-31−¥348m
—segment totalcapex2023-04-01 → 2024-03-31¥360m
—segment totaldepreciation2023-04-01 → 2024-03-31¥681m
—segment totalrevenue2023-04-01 → 2024-03-31¥7.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥7.4bn
—segment totalsegment assetsat 2024-03-31¥7.5bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥185m
Artificial Intelligence Solutionsreportable segmentemployeesat 2025-03-31112 pure
Regaltech Artificial Intelligencereportable segmentemployeesat 2025-03-3152 pure

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

All source rows · 1,497
ItemContextValueUnit
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-606324000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-34354000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-913281000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant3001761000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant3458306000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1471656000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant3039480000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant2594862000JPY
Number of employeesPrior4YearInstant315
Number of employeesPrior3YearInstant310
Number of employeesPrior2YearInstant288
Number of employeesPrior1YearInstant225
Number of employeesCurrentYearInstant206
Average number of temporary workersPrior4YearInstant7
Average number of temporary workersPrior3YearInstant6
Average number of temporary workersPrior2YearInstant9
Average number of temporary workersPrior1YearInstant13
Average number of temporary workersCurrentYearInstant16
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember4726921000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember5666091000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember4392876000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember5041373000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember4671318000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember382504000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember1177759000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember-18521000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember293544000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember586740000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember397775000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember967550000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember-9240000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember-6696455000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember152287000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember2973975000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember3034846000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember3042317000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember3048772000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember899176000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember39207000
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember39314000
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember39332000
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember39355000
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember39356000
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember8243139000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember9219199000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember9045515000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember2587984000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember2621497000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember13839761000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember13543723000JPY

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