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
Total assets (5-year summary)Prior1YearInstant1093099000JPY
Total assets (5-year summary)CurrentYearInstant1131718000JPY
Net assets per share (5-year summary)Prior4YearInstant20.86
Net assets per share (5-year summary)Prior3YearInstant11.72
Net assets per share (5-year summary)Prior2YearInstant30.34
Net assets per share (5-year summary)Prior1YearInstant43.62
Net assets per share (5-year summary)CurrentYearInstant26.80
Basic earnings loss per share (5-year summary)Prior4YearDuration-146.44
Basic earnings loss per share (5-year summary)Prior3YearDuration-40.94
Basic earnings loss per share (5-year summary)Prior2YearDuration3.33
Basic earnings loss per share (5-year summary)Prior1YearDuration5.57
Basic earnings loss per share (5-year summary)CurrentYearDuration-24.53
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration3.26
Diluted earnings per share (5-year summary)Prior1YearDuration5.49
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.206
Equity to asset ratio (5-year summary)Prior3YearInstant0.200
Equity to asset ratio (5-year summary)Prior2YearInstant0.353
Equity to asset ratio (5-year summary)Prior1YearInstant0.493
Equity to asset ratio (5-year summary)CurrentYearInstant0.303
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration0.157
Rate of return on equity (5-year summary)Prior1YearDuration0.151
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration92.5
Price earnings ratio (5-year summary)Prior1YearDuration43.3
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-337563000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-125791000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-105701000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration34803000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-342241000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-37632000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-110673000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-168702000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-14489000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-29607000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration212961000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration273106000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration261129000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration1810000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration381291000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant160127000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant196768000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant183493000JPY

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