Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥1.6bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.2bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.5bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥1.9bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥1.5bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥270m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥257m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥272m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥260m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥80m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥50m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥325m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥888m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥310m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥599m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥310m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥68m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥39m2021-04-01 → 2022-03-31vCons.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¥599m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥310m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥1.3bnat 2025-03-31Cons.Assets
Total assets¥1.1bnat 2024-03-31Cons.Assets
Total assets¥1.1bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥1.0bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥647mat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥769mat 2025-03-31Cons.Liabilities
Total liabilities¥781mat 2024-03-31Cons.Liabilities
Net assets / equity¥536mat 2025-03-31Cons.Net assets
Net assets / equity¥350mat 2024-03-31Cons.Net assets
Net assets / equity¥547mat 2023-03-31vCons.Net assets
Net assets / equity¥365mat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥130mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥266mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥215mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥266mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥215mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥206mat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥183mat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥197mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥87m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥342m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥35m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥106m2021-04-01 → 2022-03-31vCons.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)
Investing cash flow¥232m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥30m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥14m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥169m2021-04-01 → 2022-03-31vCons.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)
Financing cash flow−¥95m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥381m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥261m2021-04-01 → 2022-03-31vCons.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)
EPS (basic)¥46.462024-04-01 → 2025-03-31Cons.Basic earnings loss per share (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 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.332021-04-01 → 2022-03-31vCons.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 (diluted)¥5.492022-04-01 → 2023-03-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥3.262021-04-01 → 2022-03-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥40.92at 2025-03-31Cons.Net assets 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 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥30.34at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥11.72at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio40.5%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.3%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio49.3%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio35.3%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio20.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE137.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE15.1%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE15.7%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
Employees54at 2025-03-31Cons.Number of employees
Employees91at 2024-03-31Cons.Number of employees
Employees74at 2023-03-31vCons.Number of employees
Employees61at 2022-03-31vCons.Number of employees
Employees58at 2021-03-31dCons.Number of employees
Revenue¥427m2024-04-01 → 2025-03-31StandaloneOperating revenue1
Revenue¥348m2023-04-01 → 2024-03-31StandaloneOperating revenue1
Revenue¥596m2022-04-01 → 2023-03-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥425m2021-04-01 → 2022-03-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥247m2020-04-01 → 2021-03-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥67m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥184m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥175m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥272m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥79m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥62m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥286m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥890m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥347m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥611m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥346m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥80m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥33m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income−¥437m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.0bnat 2025-03-31StandaloneAssets
Total assets¥623mat 2024-03-31StandaloneAssets
Total assets¥826mat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥716mat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥464mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥600mat 2025-03-31StandaloneLiabilities
Total liabilities¥415mat 2024-03-31StandaloneLiabilities
Net assets / equity¥408mat 2025-03-31StandaloneNet assets
Net assets / equity¥209mat 2024-03-31StandaloneNet assets
Net assets / equity¥443mat 2023-03-31vStandaloneNet assets
Net assets / equity¥232mat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥14mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥107mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥17mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥47.462024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.452023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.542022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.882021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-41.172020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥6.462022-04-01 → 2023-03-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥2.812021-04-01 → 2022-03-31vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥30.99at 2025-03-31StandaloneNet assets 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 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥19.17at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1.17at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio39.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.3%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.7%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.7%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio2.8%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE203.1%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE24.1%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE27.7%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued12,930,500at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,875,800at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,348,900at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued11,859,000at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued11,055,500at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees13at 2025-03-31StandaloneNumber of employees
Employees13at 2024-03-31StandaloneNumber of employees
Employees9at 2023-03-31vStandaloneNumber of employees
Employees7at 2022-03-31vStandaloneNumber of employees
Employees7at 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥4m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥492,000
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥9m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥9m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥780m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥404m
Marketingreportable segmentcapex2024-04-01 → 2025-03-31¥7m
Marketingreportable segmentdepreciation2024-04-01 → 2025-03-31¥612,000
Marketingreportable segmentrevenue2024-04-01 → 2025-03-31¥140m
Marketingreportable segmentrevenue external2024-04-01 → 2025-03-31¥138m
Marketingreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥1m
Marketingreportable segmentsegment profit2024-04-01 → 2025-03-31−¥12m
Securityreportable segmentcapex2024-04-01 → 2025-03-31¥17m
Securityreportable segmentdepreciation2024-04-01 → 2025-03-31¥22m
Securityreportable segmentemployeesat 2025-03-3141 pure
Securityreportable segmentrevenue2024-04-01 → 2025-03-31¥1.5bn
Securityreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.5bn
Securityreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥8m
Securityreportable segmentsegment assetsat 2025-03-31¥526m
Securityreportable segmentsegment profit2024-04-01 → 2025-03-31¥146m
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥24m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥23m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥1.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥1.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥9m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥526m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥133m
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 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 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

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

All source rows · 1,399
ItemContextValueUnit
Increase decrease in provision for loss on office closing ope cfPrior1YearDuration-227000JPY
Increase decrease in provision for loss on office closing ope cfCurrentYearDuration-JPY
Increase decrease in net defined benefit liability ope cfPrior1YearDuration16040000JPY
Increase decrease in net defined benefit liability ope cfCurrentYearDuration9706000JPY
Interest and dividends income ope cfPrior1YearDuration-177000JPY
Interest and dividends income ope cfCurrentYearDuration-865000JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfPrior1YearDuration-JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfCurrentYearDuration-1207791000JPY
Interest expenses ope cfPrior1YearDuration1651000JPY
Interest expenses ope cfCurrentYearDuration3566000JPY
Loss gain on sales of noncurrent assets ope cfPrior1YearDuration111000JPY
Loss gain on sales of noncurrent assets ope cfCurrentYearDuration-122000JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration-6514000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration-8992000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration367000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration-JPY
Loss gain on sales of investment securities ope cfPrior1YearDuration-JPY
Loss gain on sales of investment securities ope cfCurrentYearDuration-5000000JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration16459000JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration19000000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-70526000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration251398000JPY
Decrease increase in inventories ope cfPrior1YearDuration815000JPY
Decrease increase in inventories ope cfCurrentYearDuration-1287000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration-7844000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration-5817000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-2747000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-24541000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration9314000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration7445000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-33114000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-7980000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration20103000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-11875000JPY
Other net ope cfPrior1YearDuration-22416000JPY
Other net ope cfCurrentYearDuration-38004000JPY
Subtotal ope cfPrior1YearDuration-320225000JPY
Subtotal ope cfCurrentYearDuration-98868000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration183000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration865000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-1641000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-3129000JPY
Income taxes paid ope cfPrior1YearDuration-25731000JPY
Income taxes paid ope cfCurrentYearDuration-917000JPY
Income taxes refund ope cfPrior1YearDuration5172000JPY
Income taxes refund ope cfCurrentYearDuration15456000JPY
Net cash provided by used in operating activitiesPrior1YearDuration-342241000JPY
Net cash provided by used in operating activitiesCurrentYearDuration-86593000JPY
Payments of loans receivable inv cfPrior1YearDuration-6000000JPY
Payments of loans receivable inv cfCurrentYearDuration-260000000JPY

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 2024-03-31pass rounding
balance sheet identityconsolidated 2025-03-31pass rounding
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 assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
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