Annual report

Period2024-04-01 → 2025-03-31
Filed2025-07-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100W9OZ. Amended by S100WFFO (2025-07-29).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥3.4bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥3.2bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥3.2bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥3.0bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥2.8bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥329m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥229m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥330m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥226m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥218m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥117m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥79m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥330m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥226m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥228m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥164m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥132m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥60m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥40m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥228m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥164m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥2.2bnat 2025-03-31Cons.Assets
Total assets¥2.1bnat 2024-03-31Cons.Assets
Total assets¥2.0bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥2.0bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥2.0bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥799mat 2025-03-31Cons.Liabilities
Total liabilities¥858mat 2024-03-31Cons.Liabilities
Net assets / equity¥1.4bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2023-03-31vCons.Net assets
Net assets / equity¥933mat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥887mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥251m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥159m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥155m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥63m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥109m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥3m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥4m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥6m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥17m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥113m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥132m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥111m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥148m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥68m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥28.522024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥20.532023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.562022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.622021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.112020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥177.22at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥150.58at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥134.06at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥117.52at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥112.54at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio64.0%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.4%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.1%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio47.1%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio45.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE17.4%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE14.4%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE13.2%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
ROE4.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees428at 2025-03-31Cons.Number of employees
Employees434at 2024-03-31Cons.Number of employees
Employees474at 2023-03-31vCons.Number of employees
Employees417at 2022-03-31vCons.Number of employees
Employees388at 2021-03-31dCons.Number of employees
Revenue¥2.5bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.3bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.1bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.9bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥221m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥209m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥221m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥206m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥42m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥14m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥9m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥221m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥206m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥155m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥150m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥13m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income−¥24m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income−¥4m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2025-03-31StandaloneAssets
Total assets¥1.6bnat 2024-03-31StandaloneAssets
Total assets¥1.5bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥625mat 2025-03-31StandaloneLiabilities
Total liabilities¥709mat 2024-03-31StandaloneLiabilities
Net assets / equity¥981mat 2025-03-31StandaloneNet assets
Net assets / equity¥861mat 2024-03-31StandaloneNet assets
Net assets / equity¥745mat 2023-03-31vStandaloneNet assets
Net assets / equity¥733mat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥776mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥873mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥869mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥19.42024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.772023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.72022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.012021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.452020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥52023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-04-01 → 2023-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥12021-04-01 → 2022-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥12020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥122.52at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥107.82at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥93.51at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥92.36at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥98.38at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio61.1%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio54.8%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.6%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.9%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.8%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE16.8%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE18.6%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE1.8%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE-3.2%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
ROE-0.4%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,572,400at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees286at 2025-03-31StandaloneNumber of employees
Employees282at 2024-03-31StandaloneNumber of employees
Employees285at 2023-03-31vStandaloneNumber of employees
Employees273at 2022-03-31vStandaloneNumber of employees
Employees222at 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥827,000
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥953m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥408m
Technical Outsourcing Businessreportable segmentcapex2024-04-01 → 2025-03-31¥173,000
Technical Outsourcing Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥4m
Technical Outsourcing Businessreportable segmentemployeesat 2025-03-31381 pure
Technical Outsourcing Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥3.4bn
Technical Outsourcing Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.4bn
Technical Outsourcing Businessreportable segmentsegment assetsat 2025-03-31¥1.3bn
Technical Outsourcing Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥737m
—segment totalcapex2024-04-01 → 2025-03-31¥173,000
—segment totaldepreciation2024-04-01 → 2025-03-31¥4m
—segment totalemployeesat 2025-03-31381 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥3.4bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥3.4bn
—segment totalsegment assetsat 2025-03-31¥1.3bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥737m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31−¥150,000
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥949m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥343m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue2023-04-01 → 2024-03-31¥26m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue external2023-04-01 → 2024-03-31¥26m
General Worker Dispatching And Engineer Dispatchingreportable segmentsegment assetsat 2024-03-31¥11m
General Worker Dispatching And Engineer Dispatchingreportable segmentsegment profit2023-04-01 → 2024-03-31−¥4m
Technical Outsourcing Businessreportable segmentcapex2023-04-01 → 2024-03-31¥1m
Technical Outsourcing Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥4m
Technical Outsourcing Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥3.2bn
Technical Outsourcing Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.2bn
Technical Outsourcing Businessreportable segmentsegment assetsat 2024-03-31¥1.1bn
Technical Outsourcing Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥577m
—segment totalcapex2023-04-01 → 2024-03-31¥1m
—segment totaldepreciation2023-04-01 → 2024-03-31¥4m
—segment totalrevenue2023-04-01 → 2024-03-31¥3.2bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.2bn
—segment totalsegment assetsat 2024-03-31¥1.1bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥573m
Technical Outsourcing Businessreportable segmentemployeesat 2025-03-31270 pure

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

All source rows · 1,452
ItemContextValueUnit
Net assets (5-year summary)Prior1YearInstant1202519000JPY
Net assets (5-year summary)CurrentYearInstant1418955000JPY
Total assets (5-year summary)Prior4YearInstant1969523000JPY
Total assets (5-year summary)Prior3YearInstant1981793000JPY
Total assets (5-year summary)Prior2YearInstant2012658000JPY
Total assets (5-year summary)Prior1YearInstant2060546000JPY
Total assets (5-year summary)CurrentYearInstant2217882000JPY
Net assets per share (5-year summary)Prior4YearInstant112.54
Net assets per share (5-year summary)Prior3YearInstant117.52
Net assets per share (5-year summary)Prior2YearInstant134.06
Net assets per share (5-year summary)Prior1YearInstant150.58
Net assets per share (5-year summary)CurrentYearInstant177.22
Basic earnings loss per share (5-year summary)Prior4YearDuration5.11
Basic earnings loss per share (5-year summary)Prior3YearDuration7.62
Basic earnings loss per share (5-year summary)Prior2YearDuration16.56
Basic earnings loss per share (5-year summary)Prior1YearDuration20.53
Basic earnings loss per share (5-year summary)CurrentYearDuration28.52
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.450
Equity to asset ratio (5-year summary)Prior3YearInstant0.471
Equity to asset ratio (5-year summary)Prior2YearInstant0.531
Equity to asset ratio (5-year summary)Prior1YearInstant0.584
Equity to asset ratio (5-year summary)CurrentYearInstant0.640
Rate of return on equity (5-year summary)Prior4YearDuration0.045
Rate of return on equity (5-year summary)Prior3YearDuration0.066
Rate of return on equity (5-year summary)Prior2YearDuration0.132
Rate of return on equity (5-year summary)Prior1YearDuration0.144
Rate of return on equity (5-year summary)CurrentYearDuration0.174
Price earnings ratio (5-year summary)Prior4YearDuration35.19
Price earnings ratio (5-year summary)Prior3YearDuration27.02
Price earnings ratio (5-year summary)Prior2YearDuration15.70
Price earnings ratio (5-year summary)Prior1YearDuration12.86
Price earnings ratio (5-year summary)CurrentYearDuration8.59
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration108514000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration62756000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration155279000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration159483000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration250692000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-16621000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration6111000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration4476000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-1026000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration2700000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration68170000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-147770000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-111449000JPY

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 rounding
balance sheet identitynon_consolidated 2025-03-31pass
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