Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥2.7bn2024-04-01 → 2025-03-31Cons.Revenue IFRS
Revenue¥2.8bn2023-04-01 → 2024-03-31Cons.Revenue IFRS
Revenue¥2.8bn2022-04-01 → 2023-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥2.5bn2021-04-01 → 2022-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥2.5bn2020-04-01 → 2021-03-31dCons.Revenue IFRS (5-year summary)
Operating income¥161m2024-04-01 → 2025-03-31Cons.Operating profit loss IFRS
Operating income¥103m2023-04-01 → 2024-03-31Cons.Operating profit loss IFRS
Profit before tax¥164m2024-04-01 → 2025-03-31Cons.Profit loss before tax IFRS
Profit before tax¥110m2023-04-01 → 2024-03-31Cons.Profit loss before tax IFRS
Profit before tax¥83m2022-04-01 → 2023-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥481m2021-04-01 → 2022-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥53m2020-04-01 → 2021-03-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥247m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥112m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥63m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥485m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥43m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥247m2024-04-01 → 2025-03-31Cons.Profit loss IFRS
Net income¥112m2023-04-01 → 2024-03-31Cons.Profit loss IFRS
Net income¥63m2022-04-01 → 2023-03-31dCons.Profit loss IFRS (5-year summary)
Net income−¥485m2021-04-01 → 2022-03-31dCons.Profit loss IFRS (5-year summary)
Net income¥43m2020-04-01 → 2021-03-31dCons.Profit loss IFRS (5-year summary)
Total assets¥4.9bnat 2025-03-31Cons.Assets IFRS
Total assets¥4.2bnat 2024-03-31Cons.Assets IFRS
Total assets¥4.1bnat 2023-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥4.0bnat 2022-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥4.4bnat 2021-03-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥2.0bnat 2025-03-31Cons.Liabilities IFRS
Total liabilities¥1.6bnat 2024-03-31Cons.Liabilities IFRS
Net assets / equity¥2.9bnat 2025-03-31Cons.Equity IFRS
Net assets / equity¥2.7bnat 2024-03-31Cons.Equity IFRS
Net assets / equity¥2.5bnat 2023-03-31dCons.Equity IFRS
Equity (owners)¥2.9bnat 2025-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥2.7bnat 2024-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥2.5bnat 2023-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥2.5bnat 2022-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥2.9bnat 2021-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥990mat 2025-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥863mat 2024-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥929mat 2023-03-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥839mat 2022-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥845mat 2021-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥416m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥282m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥453m2022-04-01 → 2023-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥250m2021-04-01 → 2022-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥438m2020-04-01 → 2021-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥722m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥287m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥291m2022-04-01 → 2023-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥284m2021-04-01 → 2022-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥367m2020-04-01 → 2021-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥433m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥63m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥74m2022-04-01 → 2023-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥26m2021-04-01 → 2022-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥53m2020-04-01 → 2021-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥31.042024-04-01 → 2025-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥14.122023-04-01 → 2024-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥7.92022-04-01 → 2023-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-61.132021-04-01 → 2022-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥5.532020-04-01 → 2021-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥7.92022-04-01 → 2023-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-61.132021-04-01 → 2022-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥5.472020-04-01 → 2021-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥363.79at 2025-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥333.94at 2024-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥320at 2023-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥312.67at 2022-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥367.15at 2021-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio59.4%at 2025-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio62.7%at 2024-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio62.6%at 2023-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio62.7%at 2022-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio65.7%at 2021-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE8.9%2024-04-01 → 2025-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE4.3%2023-04-01 → 2024-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE2.5%2022-04-01 → 2023-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE-18.0%2021-04-01 → 2022-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE1.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity IFRS (5-year summary)
Employees147at 2025-03-31Cons.Number of employees
Employees154at 2024-03-31Cons.Number of employees
Employees156at 2023-03-31dCons.Number of employees
Employees156at 2022-03-31dCons.Number of employees
Employees162at 2021-03-31dCons.Number of employees
Revenue¥833m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥785m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥779m2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥775m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥777m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥52m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥28m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥71m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥58m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥28m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥32m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥71m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥58m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥75m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥68m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥25m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥208m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥29m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥4.3bnat 2025-03-31StandaloneAssets
Total assets¥3.6bnat 2024-03-31StandaloneAssets
Total assets¥3.6bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.7bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.4bnat 2025-03-31StandaloneLiabilities
Total liabilities¥817mat 2024-03-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2025-03-31StandaloneNet assets
Net assets / equity¥2.8bnat 2024-03-31StandaloneNet assets
Net assets / equity¥2.8bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥2.8bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.9bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥569mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥417mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥9.42024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.522023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.132022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-26.252021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.662020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.622020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥32024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥362.8at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥355.45at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥348.88at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥347.76at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥368.99at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio67.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.9%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.7%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio78.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.6%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE2.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE0.9%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE1.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,951,100at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,951,100at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,951,100at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,951,100at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,947,100at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees53at 2025-03-31StandaloneNumber of employees
Employees56at 2024-03-31StandaloneNumber of employees
Employees57at 2023-03-31dStandaloneNumber of employees
Employees57at 2022-03-31dStandaloneNumber of employees
Employees58at 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.

All source rows · 1,322
ItemContextValueUnit
Net cash provided by used in operating activities IFRSPrior1YearDuration282310000JPY
Net cash provided by used in operating activities IFRSCurrentYearDuration415820000JPY
Purchase of marketable securities inv cf IFRSPrior1YearDuration-12600000JPY
Purchase of marketable securities inv cf IFRSCurrentYearDuration-JPY
Proceeds from sale of marketable securities inv cf IFRSPrior1YearDuration-JPY
Proceeds from sale of marketable securities inv cf IFRSCurrentYearDuration12600000JPY
Purchase of property plant and equipment inv cf IFRSPrior1YearDuration-31579000JPY
Purchase of property plant and equipment inv cf IFRSCurrentYearDuration-474756000JPY
Purchase of intangible assets inv cf IFRSPrior1YearDuration-243113000JPY
Purchase of intangible assets inv cf IFRSCurrentYearDuration-259772000JPY
Other inv cf IFRSPrior1YearDuration-191000JPY
Other inv cf IFRSCurrentYearDuration-3000JPY
Net cash provided by used in investing activities IFRSPrior1YearDuration-287484000JPY
Net cash provided by used in investing activities IFRSCurrentYearDuration-721932000JPY
Proceeds from short term borrowings fin cf IFRSPrior1YearDuration-JPY
Proceeds from short term borrowings fin cf IFRSCurrentYearDuration19904000JPY
Proceeds from long term borrowings fin cf IFRSPrior1YearDuration-JPY
Proceeds from long term borrowings fin cf IFRSCurrentYearDuration480096000JPY
Repayments of long term borrowings fin cf IFRSPrior1YearDuration-12591000JPY
Repayments of long term borrowings fin cf IFRSCurrentYearDuration-20093000JPY
Repayments of lease obligations fin cf IFRSPrior1YearDuration-26623000JPY
Repayments of lease obligations fin cf IFRSCurrentYearDuration-31035000JPY
Dividends paid fin cf IFRSPrior1YearDuration-15949000JPY
Dividends paid fin cf IFRSCurrentYearDuration-15907000JPY
Expenses for repurchase of stock acquisition rights fin cf IFRSPrior1YearDuration-8029000JPY
Expenses for repurchase of stock acquisition rights fin cf IFRSCurrentYearDuration-JPY
Net cash provided by used in financing activities IFRSPrior1YearDuration-63193000JPY
Net cash provided by used in financing activities IFRSCurrentYearDuration432963000JPY
Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRSPrior1YearDuration-68367000JPY
Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRSCurrentYearDuration126852000JPY
Cash and cash equivalents IFRSPrior2YearInstant928706000JPY
Cash and cash equivalents IFRSPrior1YearInstant862878000JPY
Effect of exchange rate changes on cash and cash equivalents IFRSPrior1YearDuration2538000JPY
Effect of exchange rate changes on cash and cash equivalents IFRSCurrentYearDuration-216000JPY
Cash and cash equivalents IFRSPrior1YearInstant862878000JPY
Cash and cash equivalents IFRSCurrentYearInstant989514000JPY
Merchandise ca IFRSPrior1YearInstant80732000JPY
Merchandise ca IFRSCurrentYearInstant86109000JPY
Work in process ca IFRSPrior1YearInstant3861000JPY
Work in process ca IFRSCurrentYearInstant10346000JPY
Production supplies ca IFRSPrior1YearInstant10388000JPY
Production supplies ca IFRSCurrentYearInstant2222000JPY
Inventories ca IFRSPrior1YearInstant94983000JPY
Inventories ca IFRSCurrentYearInstant98679000JPY
Land acquisition cost IFRSPrior1YearInstant946119000JPY
Buildings and structures acquisition cost IFRSPrior1YearInstant1087699000JPY
Vehicles acquisition cost IFRSPrior1YearInstant16403000JPY
Tools furniture and fixtures acquisition cost IFRSPrior1YearInstant255901000JPY
Other components of property plant and equipment acquisition cost IFRSPrior1YearInstant39874000JPY
Property plant and equipment acquisition cost IFRSPrior1YearInstant2345998000JPY

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
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