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
Bond issuance cost and other daCurrentYearInstant246000JPY
Deferred assetsPrior1YearInstant2615000JPY
Deferred assetsCurrentYearInstant274000JPY
AssetsPrior1YearInstant1131718000JPY
AssetsCurrentYearInstant1305131000JPY
Notes and accounts payable tradePrior1YearInstant128939000JPY
Notes and accounts payable tradeCurrentYearInstant61102000JPY
Short term loans payablePrior1YearInstant127500000JPY
Short term loans payableCurrentYearInstant-JPY
Current portion of long term loans payablePrior1YearInstant48940000JPY
Current portion of long term loans payableCurrentYearInstant38088000JPY
Accounts payable otherPrior1YearInstant79903000JPY
Accounts payable otherCurrentYearInstant53514000JPY
Accrued expensesPrior1YearInstant27621000JPY
Accrued expensesCurrentYearInstant9261000JPY
Income taxes payablePrior1YearInstant6700000JPY
Income taxes payableCurrentYearInstant14907000JPY
Contract liabilitiesPrior1YearInstant110806000JPY
Contract liabilitiesCurrentYearInstant116634000JPY
Provision for bonusesPrior1YearInstant5731000JPY
Provision for bonusesCurrentYearInstant8855000JPY
Provision for point card certificates clPrior1YearInstant489000JPY
Provision for point card certificates clCurrentYearInstant-JPY
Provision for loss on business closure clPrior1YearInstant4932000JPY
Provision for loss on business closure clCurrentYearInstant4871000JPY
Other clPrior1YearInstant47591000JPY
Other clCurrentYearInstant33051000JPY
Current liabilitiesPrior1YearInstant589155000JPY
Current liabilitiesCurrentYearInstant340287000JPY
Long term loans payablePrior1YearInstant127656000JPY
Long term loans payableCurrentYearInstant109694000JPY
Net defined benefit liabilityPrior1YearInstant64425000JPY
Net defined benefit liabilityCurrentYearInstant40592000JPY
Deferred tax liabilitiesPrior1YearInstant-JPY
Deferred tax liabilitiesCurrentYearInstant278218000JPY
Noncurrent liabilitiesPrior1YearInstant192081000JPY
Noncurrent liabilitiesCurrentYearInstant428504000JPY
LiabilitiesPrior1YearInstant781237000JPY
LiabilitiesCurrentYearInstant768791000JPY
Capital stockPrior1YearInstant10000000JPY
Capital stockCurrentYearInstant24599000JPY
Capital surplusPrior1YearInstant482164000JPY
Capital surplusCurrentYearInstant472528000JPY
Retained earningsPrior1YearInstant-108384000JPY
Retained earningsCurrentYearInstant490150000JPY
Treasury stockPrior1YearInstant-24235000JPY
Treasury stockCurrentYearInstant-JPY
Shareholders equityPrior1YearInstant359544000JPY
Shareholders equityCurrentYearInstant987277000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-JPY

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