Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 13 passed
Key figures · 114
MetricValuePeriodScopeSource row
Revenue¥1.3bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥700m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥639m2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥393m2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥556m2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥368m2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥592m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥440m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥150m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥75m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥164m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥92m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥43m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥21m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥7m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥41m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥21m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥47m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥41m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income (owners)¥40m2022-04-01 → 2023-03-31vStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥17m2021-04-01 → 2022-03-31vStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income (owners)¥41m2020-04-01 → 2021-03-31dStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income¥169m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥68m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥19m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income−¥22m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income¥20m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.1bnat 2025-03-31StandaloneAssets
Total assets¥1.0bnat 2024-03-31StandaloneAssets
Total assets¥1.0bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥939mat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥950mat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥883mat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥904mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥871mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2025-03-31StandaloneLiabilities
Total liabilities¥387mat 2024-03-31StandaloneLiabilities
Net assets / equity¥957mat 2025-03-31StandaloneNet assets
Net assets / equity¥622mat 2024-03-31StandaloneNet assets
Net assets / equity¥550mat 2023-03-31vStandaloneNet assets
Net assets / equity¥593mat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥553mat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥531mat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥570mat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥553mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥711mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥678mat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥661mat 2025-03-31StandaloneCash and cash equivalents
Cash & equivalents¥658mat 2024-03-31StandaloneCash and cash equivalents
Cash & equivalents¥211mat 2023-03-31vStandaloneCash and cash equivalents
Cash & equivalents¥283mat 2023-03-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥313mat 2022-03-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥341mat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥191m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥176m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥108m2022-04-01 → 2023-03-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥32m2021-04-01 → 2022-03-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥90m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.2bn2024-04-01 → 2025-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow¥288m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥165m2022-04-01 → 2023-03-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥134m2021-04-01 → 2022-03-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥86m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥875m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥89m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥27m2022-04-01 → 2023-03-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥74m2021-04-01 → 2022-03-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥36m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥24.632024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.212023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.832022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.562021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.242021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.212020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.032020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥24.612024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥32024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥133.62at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥92.62at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥88.92at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥82.45at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥82.92at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥79.62at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥85.49at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥82.87at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio43.5%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.3%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.5%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.6%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.2%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.1%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.5%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE21.8%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE11.7%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE7.0%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE3.5%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE7.5%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE3.7%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,098,040at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,380,920at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,380,920at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,380,920at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,380,920at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees70at 2025-03-31StandaloneNumber of employees
Employees24at 2024-03-31StandaloneNumber of employees
Employees28at 2023-03-31vStandaloneNumber of employees
Employees17at 2023-03-31vStandaloneNumber of employees
Employees22at 2022-03-31vStandaloneNumber of employees
Employees14at 2022-03-31vStandaloneNumber of employees
Employees19at 2021-03-31dStandaloneNumber of employees
Employees13at 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 · 57
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥514,000
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥2m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥873m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥194m
Cloud Solution Businessreportable segmentcapex2024-04-01 → 2025-03-31¥489m
Cloud Solution Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥693,000
Cloud Solution Businessreportable segmentemployeesat 2025-03-3120 pure
Cloud Solution Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥798m
Cloud Solution Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥798m
Cloud Solution Businessreportable segmentsegment assetsat 2025-03-31¥586m
Cloud Solution Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥263m
DX Solution Businessreportable segmentcapex2024-04-01 → 2025-03-31¥631m
DX Solution Businessreportable segmentemployeesat 2025-03-3146 pure
DX Solution Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥471m
DX Solution Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥471m
DX Solution Businessreportable segmentsegment assetsat 2025-03-31¥690m
DX Solution Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥81m
—segment totalcapex2024-04-01 → 2025-03-31¥1.1bn
—segment totaldepreciation2024-04-01 → 2025-03-31¥693,000
—segment totalrevenue2024-04-01 → 2025-03-31¥1.3bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥1.3bn
—segment totalsegment assetsat 2025-03-31¥1.3bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥344m
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥1.1bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥2m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥1.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥1.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥2.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥150m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥390,000
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥2m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥759m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥111m
Cloud Solution Businessreportable segmentcapex2023-04-01 → 2024-03-31¥11m
Cloud Solution Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥3m
Cloud Solution Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥559m
Cloud Solution Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥559m
Cloud Solution Businessreportable segmentsegment assetsat 2024-03-31¥212m
Cloud Solution Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥138m
DX Solution Businessreportable segmentcapex2023-04-01 → 2024-03-31¥498,000
DX Solution Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥276,000
DX Solution Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥140m
DX Solution Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥140m
DX Solution Businessreportable segmentsegment assetsat 2024-03-31¥37m
DX Solution Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥48m
—segment totalcapex2023-04-01 → 2024-03-31¥12m
—segment totaldepreciation2023-04-01 → 2024-03-31¥3m
—segment totalrevenue2023-04-01 → 2024-03-31¥700m
—segment totalrevenue external2023-04-01 → 2024-03-31¥700m
—segment totalsegment assetsat 2024-03-31¥249m
—segment totalsegment profit2023-04-01 → 2024-03-31¥185m
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥12m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥5m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥700m
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥700m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥1.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥75m

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

All source rows · 1,105
ItemContextValueUnit
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember1
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember9040000JPY
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember8400000JPY
Performance linked share awards remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember640000JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember5
Number of issues shares not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant2
Carrying amount shares not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant16100000JPY
Number of issues shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant-
Carrying amount shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant-JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember677930000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember711061000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember123769000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember204905000JPY
Work in processPrior1YearInstant_NonConsolidatedMember380000JPY
Work in processCurrentYearInstant_NonConsolidatedMember-JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember10712000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember15118000JPY
Short term loans receivablePrior1YearInstant_NonConsolidatedMember-JPY
Short term loans receivableCurrentYearInstant_NonConsolidatedMember270000JPY
Other caPrior1YearInstant_NonConsolidatedMember1674000JPY
Other caCurrentYearInstant_NonConsolidatedMember7337000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-645000JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-197000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember813822000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember938495000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember8179000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember8179000JPY
Accumulated depreciation and impairment loss buildingsPrior1YearInstant_NonConsolidatedMember-6435000JPY
Accumulated depreciation and impairment loss buildingsCurrentYearInstant_NonConsolidatedMember-6784000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember1743000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember1394000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember125162000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember20455000JPY
Accumulated depreciation and impairment loss tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-123777000JPY
Accumulated depreciation and impairment loss tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-19813000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember1384000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember642000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember3128000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember2036000JPY
GoodwillPrior1YearInstant_NonConsolidatedMember124948000JPY
GoodwillCurrentYearInstant_NonConsolidatedMember929450000JPY
Customer related intangible assetsPrior1YearInstant_NonConsolidatedMember-JPY
Customer related intangible assetsCurrentYearInstant_NonConsolidatedMember136742000JPY
Right of trademarkPrior1YearInstant_NonConsolidatedMember1268000JPY
Right of trademarkCurrentYearInstant_NonConsolidatedMember961000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember155000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember5012000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember126372000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember1072167000JPY

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 · 12 of 13 passed
balance sheet identitynon_consolidated 2024-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-03-31mismatch
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · operating cash flownon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flownon_consolidated 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 assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass