Annual report

Period2024-04-01 → 2025-03-31
Filed2025-07-17
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100W1R5. Amended by S100WDQH (2025-07-17).

Key figures · 112
MetricValuePeriodScopeSource row
Revenue¥11.2bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥10.8bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥10.2bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Operating income¥323m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥276m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥325m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥247m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥204m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥324m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥371m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥196m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥345m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥88m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥196m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥345m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥4.2bnat 2025-03-31Cons.Assets
Total assets¥3.7bnat 2024-03-31Cons.Assets
Total assets¥3.3bnat 2023-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.9bnat 2025-03-31Cons.Liabilities
Total liabilities¥3.1bnat 2024-03-31Cons.Liabilities
Net assets / equity¥1.3bnat 2025-03-31Cons.Net assets
Net assets / equity¥621mat 2024-03-31Cons.Net assets
Net assets / equity¥177mat 2023-03-31dCons.Net assets
Cash and deposits¥2.4bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.9bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥2.2bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2023-03-31dCons.Cash and cash equivalents
Operating cash flow¥290m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥493m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥259m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥50m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥144m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥122m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥243m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥116m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥128m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥167.372024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥362.822023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥92.182022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥144.782024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥871.39at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥653.26at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥184.67at 2023-03-31dCons.Net assets per share (5-year summary)
Equity ratio30.4%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio16.7%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio5.4%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
ROE20.8%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE86.6%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE66.3%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
Employees303at 2025-03-31Cons.Number of employees
Employees295at 2024-03-31Cons.Number of employees
Employees307at 2023-03-31dCons.Number of employees
Revenue¥1.5bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥1.3bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥928m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥877m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥300m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥227m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥326m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥187m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥53m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥12m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥161m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥324m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥314m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥237m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥315m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥162m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥73m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥594m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2025-03-31StandaloneAssets
Total assets¥1.7bnat 2024-03-31StandaloneAssets
Total assets¥1.3bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.9bnat 2025-03-31StandaloneLiabilities
Total liabilities¥2.0bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥306mat 2025-03-31StandaloneNet assets
Net assets / equity−¥376mat 2024-03-31StandaloneNet assets
Net assets / equity−¥693mat 2023-03-31dStandaloneNet assets
Net assets / equity−¥530mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity−¥456mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥529mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥202.522024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥331.72023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-170.912022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-77.22021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-625.212020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥175.182024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥211.42at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-397.51at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-731.1at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-559.1at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-481.91at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio14.1%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-22.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-52.4%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-38.2%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-27.4%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued1,449,600at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued949,600at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued949,600at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued949,600at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued949,600at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees57at 2025-03-31StandaloneNumber of employees
Employees56at 2024-03-31StandaloneNumber of employees
Employees61at 2023-03-31dStandaloneNumber of employees
Employees55at 2022-03-31dStandaloneNumber of employees
Employees69at 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 · 72
SegmentItemPeriodValue
Otherother segmentsdepreciation2024-04-01 → 2025-03-31¥121,000
Otherother segmentsemployeesat 2025-03-319 pure
Otherother segmentsrevenue2024-04-01 → 2025-03-31¥98m
Otherother segmentsrevenue external2024-04-01 → 2025-03-31¥4m
Otherother segmentsrevenue intersegment2024-04-01 → 2025-03-31¥94m
Otherother segmentssegment assetsat 2025-03-31¥90m
Otherother segmentssegment profit2024-04-01 → 2025-03-31¥25m
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥14m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥48m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥238m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥238m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥1.6bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥1.3bn
DX Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥540,000
DX Businessreportable segmentemployeesat 2025-03-3179 pure
DX Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥844m
DX Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥771m
DX Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥73m
DX Businessreportable segmentsegment assetsat 2025-03-31¥204m
DX Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥76m
Media Businessreportable segmentcapex2024-04-01 → 2025-03-31¥25m
Media Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥52m
Media Businessreportable segmentemployeesat 2025-03-3150 pure
Media Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥3.5bn
Media Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.5bn
Media Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥27m
Media Businessreportable segmentsegment assetsat 2025-03-31¥769m
Media Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥1.1bn
Staffing And Employment Businessreportable segmentcapex2024-04-01 → 2025-03-31¥7m
Staffing And Employment Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥39m
Staffing And Employment Businessreportable segmentemployeesat 2025-03-31108 pure
Staffing And Employment Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥7.0bn
Staffing And Employment Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥6.9bn
Staffing And Employment Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥44m
Staffing And Employment Businessreportable segmentsegment assetsat 2025-03-31¥1.5bn
Staffing And Employment Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥366m
Otherother segmentsdepreciation2023-04-01 → 2024-03-31¥196,000
Otherother segmentsrevenue2023-04-01 → 2024-03-31¥68m
Otherother segmentsrevenue external2023-04-01 → 2024-03-31¥520,000
Otherother segmentsrevenue intersegment2023-04-01 → 2024-03-31¥67m
Otherother segmentssegment assetsat 2024-03-31¥67m
Otherother segmentssegment profit2023-04-01 → 2024-03-31¥12m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥22m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥46m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥210m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥210m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥939m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥1.1bn
DX Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥540,000
DX Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥725m
DX Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥653m
DX Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥72m
DX Businessreportable segmentsegment assetsat 2024-03-31¥133m
DX Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥7m
Fieldwork Support Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥11m
Fieldwork Support Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥238m
Fieldwork Support Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥238m
Fieldwork Support Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥24m
Media Businessreportable segmentcapex2023-04-01 → 2024-03-31¥32m
Media Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥63m
Media Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥2.7bn
Media Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.7bn
Media Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥24m
Media Businessreportable segmentsegment assetsat 2024-03-31¥680m
Media Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥849m
Staffing And Employment Businessreportable segmentcapex2023-04-01 → 2024-03-31¥27m
Staffing And Employment Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥35m
Staffing And Employment Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥7.3bn
Staffing And Employment Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥7.3bn
Staffing And Employment Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥47m
Staffing And Employment Businessreportable segmentsegment assetsat 2024-03-31¥1.9bn
Staffing And Employment Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥519m

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

All source rows · 1,451
ItemContextValueUnit
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember795000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember-1149000JPY
Total changes of items during the periodCurrentYearDuration641676000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember4135000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember4135000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember-JPY
Net assetsCurrentYearInstant1263165000JPY
Income before income taxesPrior1YearDuration370523000JPY
Income before income taxesCurrentYearDuration324403000JPY
Depreciation and amortization ope cfPrior1YearDuration156590000JPY
Depreciation and amortization ope cfCurrentYearDuration138584000JPY
Amortization of goodwill ope cfPrior1YearDuration5099000JPY
Amortization of goodwill ope cfCurrentYearDuration-JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration4258000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-4572000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration3070000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration6787000JPY
Interest and dividends income ope cfPrior1YearDuration-305000JPY
Interest and dividends income ope cfCurrentYearDuration-1269000JPY
Subsidy income2 ope cfPrior1YearDuration-8806000JPY
Subsidy income2 ope cfCurrentYearDuration-16367000JPY
Interest expenses ope cfPrior1YearDuration14068000JPY
Interest expenses ope cfCurrentYearDuration17982000JPY
Commission fee ope cfPrior1YearDuration26811000JPY
Commission fee ope cfCurrentYearDuration1000000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration15502000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration986000JPY
Gain on sales of non current assets ope cfPrior1YearDuration-588000JPY
Gain on sales of non current assets ope cfCurrentYearDuration-JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration5872000JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration-JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfPrior1YearDuration-144130000JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfCurrentYearDuration-JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-52490000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-47235000JPY
Decrease increase in other assets ope cfPrior1YearDuration-20661000JPY
Decrease increase in other assets ope cfCurrentYearDuration-29987000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-40142000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-16784000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration206286000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-30953000JPY
Increase decrease in deposits received ope cfPrior1YearDuration67113000JPY
Increase decrease in deposits received ope cfCurrentYearDuration-74259000JPY
Increase decrease in income taxes payable the factor based tax ope cfPrior1YearDuration-JPY
Increase decrease in income taxes payable the factor based tax ope cfCurrentYearDuration14618000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-1667000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-10430000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration132000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration-1545000JPY
Decrease increase in refundable income taxes ope cfPrior1YearDuration-33029000JPY

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
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass
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