Annual report

Period2025-04-01 → 2026-03-31
Filed2026-06-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 129
MetricValuePeriodScopeSource row
Revenue¥12.0bn2025-04-01 → 2026-03-31Cons.Net sales
Revenue¥11.2bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥10.8bn2023-04-01 → 2024-03-31dCons.Net sales (5-year summary)
Revenue¥10.2bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Operating income¥190m2025-04-01 → 2026-03-31Cons.Operating income
Operating income¥323m2024-04-01 → 2025-03-31Cons.Operating income
Ordinary income¥177m2025-04-01 → 2026-03-31Cons.Ordinary income
Ordinary income¥325m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥247m2023-04-01 → 2024-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥204m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥155m2025-04-01 → 2026-03-31Cons.Income before income taxes
Profit before tax¥324m2024-04-01 → 2025-03-31Cons.Income before income taxes
Net income (owners)¥51m2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥196m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥345m2023-04-01 → 2024-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥88m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥51m2025-04-01 → 2026-03-31Cons.Profit loss
Net income¥196m2024-04-01 → 2025-03-31Cons.Profit loss
Total assets¥3.9bnat 2026-03-31Cons.Assets
Total assets¥4.2bnat 2025-03-31Cons.Assets
Total assets¥3.7bnat 2024-03-31dCons.Total assets (5-year summary)
Total assets¥3.3bnat 2023-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.6bnat 2026-03-31Cons.Liabilities
Total liabilities¥2.9bnat 2025-03-31Cons.Liabilities
Net assets / equity¥1.3bnat 2026-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2025-03-31Cons.Net assets
Net assets / equity¥621mat 2024-03-31dCons.Net assets
Net assets / equity¥177mat 2023-03-31dCons.Net assets (5-year summary)
Cash and deposits¥2.0bnat 2026-03-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2026-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2024-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2023-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥120m2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥290m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥493m2023-04-01 → 2024-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥259m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥155m2025-04-01 → 2026-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥50m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥144m2023-04-01 → 2024-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥122m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥155m2025-04-01 → 2026-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥243m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥116m2023-04-01 → 2024-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥128m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥17.732025-04-01 → 2026-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥83.682024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥181.442023-04-01 → 2024-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥46.092022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥17.092025-04-01 → 2026-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥72.392024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥451.91at 2026-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥435.69at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥326.63at 2024-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥92.33at 2023-03-31dCons.Net assets per share (5-year summary)
Equity ratio33.9%at 2026-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.4%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio16.7%at 2024-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio5.4%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
ROE4.0%2025-04-01 → 2026-03-31Cons.Rate of return on equity (5-year summary)
ROE20.8%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE86.6%2023-04-01 → 2024-03-31dCons.Rate of return on equity (5-year summary)
ROE66.3%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
Employees336at 2026-03-31Cons.Number of employees
Employees303at 2025-03-31Cons.Number of employees
Employees295at 2024-03-31dCons.Number of employees
Employees307at 2023-03-31dCons.Number of employees
Revenue¥1.7bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥1.5bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥1.3bn2023-04-01 → 2024-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥928m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Operating income¥219m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income¥300m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥200m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income¥326m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥187m2023-04-01 → 2024-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥178m2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax¥324m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income¥125m2025-04-01 → 2026-03-31StandaloneProfit loss
Net income¥237m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥315m2023-04-01 → 2024-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.0bnat 2026-03-31StandaloneAssets
Total assets¥2.2bnat 2025-03-31StandaloneAssets
Total assets¥1.7bnat 2024-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2026-03-31StandaloneLiabilities
Total liabilities¥1.9bnat 2025-03-31StandaloneLiabilities
Net assets / equity¥432mat 2026-03-31StandaloneNet assets
Net assets / equity¥306mat 2025-03-31StandaloneNet assets
Net assets / equity−¥376mat 2024-03-31dStandaloneNet assets
Net assets / equity−¥693mat 2023-03-31dStandaloneNet assets (5-year summary)
Net assets / equity−¥530mat 2022-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥894mat 2026-03-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2025-03-31StandaloneCash and deposits
EPS (basic)¥43.172025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥101.262024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥165.852023-04-01 → 2024-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-85.452022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-38.62021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥41.622025-04-01 → 2026-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥87.592024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥148.54at 2026-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥105.71at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-198.76at 2024-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-365.55at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-279.55at 2022-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio21.7%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-22.7%at 2024-03-31dStandaloneEquity 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)
ROE33.9%2025-04-01 → 2026-03-31StandaloneRate of return on equity (5-year summary)
Shares issued1,454,984at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,449,600at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued949,600at 2024-03-31dStandaloneTotal 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)
Employees57at 2026-03-31StandaloneNumber of employees
Employees57at 2025-03-31StandaloneNumber of employees
Employees56at 2024-03-31dStandaloneNumber of employees
Employees61at 2023-03-31dStandaloneNumber of employees
Employees55at 2022-03-31dStandaloneNumber 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 · 68
SegmentItemPeriodValue
Otherother segmentsdepreciation2025-04-01 → 2026-03-31¥221,000
Otherother segmentsemployeesat 2026-03-318 pure
Otherother segmentsrevenue2025-04-01 → 2026-03-31¥112m
Otherother segmentsrevenue external2025-04-01 → 2026-03-31¥8m
Otherother segmentsrevenue intersegment2025-04-01 → 2026-03-31¥104m
Otherother segmentssegment assetsat 2026-03-31¥102m
Otherother segmentssegment profit2025-04-01 → 2026-03-31¥28m
Reconciling Itemsreconcilingcapex2025-04-01 → 2026-03-31¥24m
Reconciling Itemsreconcilingdepreciation2025-04-01 → 2026-03-31¥37m
Reconciling Itemsreconcilingrevenue2025-04-01 → 2026-03-31−¥272m
Reconciling Itemsreconcilingrevenue intersegment2025-04-01 → 2026-03-31−¥272m
Reconciling Itemsreconcilingsegment assetsat 2026-03-31¥1.2bn
Reconciling Itemsreconcilingsegment profit2025-04-01 → 2026-03-31−¥1.5bn
DX Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥540,000
DX Businessreportable segmentemployeesat 2026-03-3191 pure
DX Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥1.0bn
DX Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥921m
DX Businessreportable segmentrevenue intersegment2025-04-01 → 2026-03-31¥82m
DX Businessreportable segmentsegment assetsat 2026-03-31¥227m
DX Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥64m
Media Businessreportable segmentcapex2025-04-01 → 2026-03-31¥138m
Media Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥47m
Media Businessreportable segmentemployeesat 2026-03-3166 pure
Media Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥4.5bn
Media Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥4.4bn
Media Businessreportable segmentrevenue intersegment2025-04-01 → 2026-03-31¥36m
Media Businessreportable segmentsegment assetsat 2026-03-31¥1.0bn
Media Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥1.4bn
Staffing And Employment Businessreportable segmentcapex2025-04-01 → 2026-03-31¥20m
Staffing And Employment Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥39m
Staffing And Employment Businessreportable segmentemployeesat 2026-03-31114 pure
Staffing And Employment Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥6.7bn
Staffing And Employment Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥6.7bn
Staffing And Employment Businessreportable segmentrevenue intersegment2025-04-01 → 2026-03-31¥50m
Staffing And Employment Businessreportable segmentsegment assetsat 2026-03-31¥1.3bn
Staffing And Employment Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥283m
Otherother segmentsdepreciation2024-04-01 → 2025-03-31¥121,000
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 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 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 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

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

All source rows · 1,421
ItemContextValueUnit
Net assetsCurrentYearInstant_CapitalSurplusMember235845000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember765724000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember1311666000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember4135000JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember4135000JPY
Net assetsPrior1YearInstant1263165000JPY
Issuance of new sharesCurrentYearDuration1152000JPY
Profit loss attributable to owners of parentCurrentYearDuration51484000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-750000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember-750000JPY
Net changes of items other than shareholders equityCurrentYearDuration-750000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-750000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember-750000JPY
Total changes of items during the periodCurrentYearDuration51885000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember3385000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember3385000JPY
Net assetsCurrentYearInstant1315051000JPY
Income before income taxesPrior1YearDuration324403000JPY
Income before income taxesCurrentYearDuration155414000JPY
Depreciation and amortization ope cfPrior1YearDuration138584000JPY
Depreciation and amortization ope cfCurrentYearDuration124231000JPY
Impairment loss ope cfPrior1YearDuration-JPY
Impairment loss ope cfCurrentYearDuration21368000JPY
Amortization of goodwill ope cfPrior1YearDuration-JPY
Amortization of goodwill ope cfCurrentYearDuration1398000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-4572000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-6438000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration6787000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration16117000JPY
Interest and dividends income ope cfPrior1YearDuration-1269000JPY
Interest and dividends income ope cfCurrentYearDuration-4235000JPY
Subsidy income2 ope cfPrior1YearDuration-16367000JPY
Subsidy income2 ope cfCurrentYearDuration-6583000JPY
Interest expenses ope cfPrior1YearDuration17982000JPY
Interest expenses ope cfCurrentYearDuration30324000JPY
Commission fee ope cfPrior1YearDuration1000000JPY
Commission fee ope cfCurrentYearDuration1000000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration986000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration12000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-47235000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-102469000JPY
Decrease increase in other assets ope cfPrior1YearDuration-29987000JPY
Decrease increase in other assets ope cfCurrentYearDuration-26717000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-16784000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration3013000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration-30953000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-79688000JPY
Increase decrease in deposits received ope cfPrior1YearDuration-74259000JPY
Increase decrease in deposits received ope cfCurrentYearDuration-16410000JPY
Increase decrease in income taxes payable the factor based tax ope cfPrior1YearDuration14618000JPY

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 2025-03-31pass rounding
balance sheet identityconsolidated 2026-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass
balance sheet identitynon_consolidated 2026-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsconsolidated 2026-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2026-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2026-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2025-04-01/2026-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2026-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass