Annual report

Period2023-04-01 → 2024-03-31
Filed2024-07-01
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥2.2bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.5bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥1.9bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥1.5bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income−¥257m2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥83m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥260m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥80m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥50m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥325m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.1bn2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥310m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥79m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥310m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥68m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥39m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥435m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥310m2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥68m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥1.1bnat 2024-03-31Cons.Assets
Total assets¥1.1bnat 2023-03-31Cons.Assets
Total assets¥1.0bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥647mat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥934mat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥781mat 2024-03-31Cons.Liabilities
Total liabilities¥547mat 2023-03-31Cons.Liabilities
Net assets / equity¥350mat 2024-03-31Cons.Net assets
Net assets / equity¥547mat 2023-03-31Cons.Net assets
Net assets / equity¥365mat 2022-03-31dCons.Net assets
Net assets / equity¥130mat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥199mat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥215mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥206mat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥215mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥206mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥183mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥197mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥160mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥342m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥35m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥106m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥126m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥338m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥30m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥14m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥169m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥111m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥38m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥381m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥261m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥273m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥213m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-24.532023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.572022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.332021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-40.942020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-146.442019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥5.492022-04-01 → 2023-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥3.262021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥26.8at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥43.62at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥30.34at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥11.72at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥20.86at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio30.3%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio49.3%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.3%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio20.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio20.6%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE15.1%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE15.7%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
Employees91at 2024-03-31Cons.Number of employees
Employees74at 2023-03-31Cons.Number of employees
Employees61at 2022-03-31dCons.Number of employees
Employees58at 2021-03-31dCons.Number of employees
Employees55at 2020-03-31dCons.Number of employees
Revenue¥348m2023-04-01 → 2024-03-31StandaloneOperating revenue1
Revenue¥596m2022-04-01 → 2023-03-31StandaloneOperating revenue1
Revenue¥425m2021-04-01 → 2022-03-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥247m2020-04-01 → 2021-03-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥113m2019-04-01 → 2020-03-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥184m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥86m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income−¥272m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥79m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥62m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥286m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.5bn2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥347m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥80m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥346m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥80m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥33m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥437m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.5bn2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥623mat 2024-03-31StandaloneAssets
Total assets¥826mat 2023-03-31StandaloneAssets
Total assets¥716mat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥464mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥584mat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥415mat 2024-03-31StandaloneLiabilities
Total liabilities¥383mat 2023-03-31StandaloneLiabilities
Net assets / equity¥209mat 2024-03-31StandaloneNet assets
Net assets / equity¥443mat 2023-03-31StandaloneNet assets
Net assets / equity¥232mat 2022-03-31dStandaloneNet assets
Net assets / equity¥14mat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥69mat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥17mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥38mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-27.452023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.542022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.882021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-41.172020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-167.042019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥6.462022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥2.812021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥15.73at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥35.24at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥19.17at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1.17at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥6.79at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio32.3%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.7%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio2.8%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio10.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE24.1%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE27.7%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,875,800at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,348,900at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,859,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,055,500at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,230,900at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees13at 2024-03-31StandaloneNumber of employees
Employees9at 2023-03-31StandaloneNumber of employees
Employees7at 2022-03-31dStandaloneNumber of employees
Employees7at 2021-03-31dStandaloneNumber of employees
Employees7at 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 · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥9m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥18m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥23m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥23m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31−¥55m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥412m
Marketingreportable segmentcapex2023-04-01 → 2024-03-31¥4m
Marketingreportable segmentdepreciation2023-04-01 → 2024-03-31¥4m
Marketingreportable segmentemployeesat 2024-03-3130 pure
Marketingreportable segmentrevenue2023-04-01 → 2024-03-31¥813m
Marketingreportable segmentrevenue external2023-04-01 → 2024-03-31¥794m
Marketingreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥19m
Marketingreportable segmentsegment assetsat 2024-03-31¥341m
Marketingreportable segmentsegment profit2023-04-01 → 2024-03-31¥89m
Securityreportable segmentcapex2023-04-01 → 2024-03-31¥7m
Securityreportable segmentdepreciation2023-04-01 → 2024-03-31¥19m
Securityreportable segmentemployeesat 2024-03-3148 pure
Securityreportable segmentrevenue2023-04-01 → 2024-03-31¥1.4bn
Securityreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.4bn
Securityreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥4m
Securityreportable segmentsegment assetsat 2024-03-31¥846m
Securityreportable segmentsegment profit2023-04-01 → 2024-03-31¥66m
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥11m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥23m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥23m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥155m
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥16m
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥19m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥13m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥13m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥256m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥359m
Marketingreportable segmentcapex2022-04-01 → 2023-03-31¥6m
Marketingreportable segmentdepreciation2022-04-01 → 2023-03-31¥3m
Marketingreportable segmentrevenue2022-04-01 → 2023-03-31¥1.0bn
Marketingreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.0bn
Marketingreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥13m
Marketingreportable segmentsegment assetsat 2023-03-31¥274m
Marketingreportable segmentsegment profit2022-04-01 → 2023-03-31¥114m
Securityreportable segmentcapex2022-04-01 → 2023-03-31¥9m
Securityreportable segmentdepreciation2022-04-01 → 2023-03-31¥21m
Securityreportable segmentrevenue2022-04-01 → 2023-03-31¥1.5bn
Securityreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.5bn
Securityreportable segmentsegment assetsat 2023-03-31¥564m
Securityreportable segmentsegment profit2022-04-01 → 2023-03-31¥327m
Total Of Reportable Segments And Otherssegment totalcapex2022-04-01 → 2023-03-31¥16m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥23m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥13m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-03-31¥837m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥441m

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

All source rows · 1,387
ItemContextValueUnit
Payments of loans receivable inv cfCurrentYearDuration-6000000JPY
Collection of loans receivable inv cfPrior1YearDuration15000000JPY
Collection of loans receivable inv cfCurrentYearDuration7000000JPY
Purchase of investment securities inv cfPrior1YearDuration-10000000JPY
Purchase of investment securities inv cfCurrentYearDuration-19000000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-13049000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-6822000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration-JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration17000JPY
Purchase of intangible assets inv cfPrior1YearDuration-17246000JPY
Purchase of intangible assets inv cfCurrentYearDuration-11115000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-5468000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration19377000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration6463000JPY
Other net inv cfPrior1YearDuration-JPY
Other net inv cfCurrentYearDuration-150000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-14489000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-29607000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration-66640000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration127500000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration-JPY
Proceeds from long term loans payable fin cfCurrentYearDuration170000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-57516000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-28352000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration125966000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration136379000JPY
Purchase of treasury stock fin cfPrior1YearDuration-JPY
Purchase of treasury stock fin cfCurrentYearDuration-24235000JPY
Net cash provided by used in financing activitiesPrior1YearDuration1810000JPY
Net cash provided by used in financing activitiesCurrentYearDuration381291000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration22124000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration9443000JPY
Cash and cash equivalentsPrior2YearInstant183493000JPY
Cash and cash equivalentsPrior1YearInstant205618000JPY
Cash and cash equivalentsPrior1YearInstant205618000JPY
Cash and cash equivalentsCurrentYearInstant215061000JPY
Number of consolidated subsidiariesCurrentYearInstant5
Directors compensations sgaPrior1YearDuration206646000JPY
Directors compensations sgaCurrentYearDuration224999000JPY
Payroll and allowances sgaPrior1YearDuration227224000JPY
Payroll and allowances sgaCurrentYearDuration267446000JPY
Provision for bonuses sgaPrior1YearDuration23084000JPY
Provision for bonuses sgaCurrentYearDuration5731000JPY
Retirement benefit expenses sgaPrior1YearDuration10787000JPY
Retirement benefit expenses sgaCurrentYearDuration18450000JPY
Amortization of goodwill sgaPrior1YearDuration4746000JPY
Amortization of goodwill sgaCurrentYearDuration4746000JPY
Commission fee sgaPrior1YearDuration142177000JPY
Commission fee sgaCurrentYearDuration132121000JPY

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