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
Raw materials and suppliesCurrentYearInstant529000JPY
Other caPrior1YearInstant59026000JPY
Other caCurrentYearInstant101629000JPY
Allowance for doubtful accounts caPrior1YearInstant-3875000JPY
Allowance for doubtful accounts caCurrentYearInstant-27055000JPY
Current assetsPrior1YearInstant865413000JPY
Current assetsCurrentYearInstant963990000JPY
Buildings and structuresPrior1YearInstant34554000JPY
Buildings and structuresCurrentYearInstant34554000JPY
Accumulated depreciation buildingsPrior1YearInstant-17427000JPY
Accumulated depreciation buildingsCurrentYearInstant-34330000JPY
Buildings and structures netPrior1YearInstant17127000JPY
Buildings and structures netCurrentYearInstant224000JPY
VehiclesPrior1YearInstant4268000JPY
VehiclesCurrentYearInstant2060000JPY
Accumulated depreciation vehiclesPrior1YearInstant-2893000JPY
Accumulated depreciation vehiclesCurrentYearInstant-1143000JPY
Vehicles netPrior1YearInstant1374000JPY
Vehicles netCurrentYearInstant916000JPY
Tools furniture and fixturesPrior1YearInstant102712000JPY
Tools furniture and fixturesCurrentYearInstant110110000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-70427000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-96372000JPY
Tools furniture and fixtures netPrior1YearInstant32284000JPY
Tools furniture and fixtures netCurrentYearInstant13738000JPY
Construction in progressPrior1YearInstant1041000JPY
Construction in progressCurrentYearInstant-JPY
Property plant and equipmentPrior1YearInstant51827000JPY
Property plant and equipmentCurrentYearInstant14879000JPY
GoodwillPrior1YearInstant23730000JPY
GoodwillCurrentYearInstant18984000JPY
SoftwarePrior1YearInstant42794000JPY
SoftwareCurrentYearInstant24597000JPY
Intangible assetsPrior1YearInstant66525000JPY
Intangible assetsCurrentYearInstant43581000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant-JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant9514000JPY
Investment securitiesPrior1YearInstant21631000JPY
Investment securitiesCurrentYearInstant21000000JPY
Lease and guarantee depositsPrior1YearInstant65093000JPY
Lease and guarantee depositsCurrentYearInstant58320000JPY
Deferred tax assetsPrior1YearInstant9642000JPY
Deferred tax assetsCurrentYearInstant10523000JPY
Other ioaPrior1YearInstant9847000JPY
Other ioaCurrentYearInstant11109000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-3750000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-3818000JPY
Investments and other assetsPrior1YearInstant102463000JPY
Investments and other assetsCurrentYearInstant106650000JPY
Noncurrent assetsPrior1YearInstant220816000JPY

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