Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥21.1bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥20.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥17.2bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥8.0bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥8.9bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥263m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥112m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥253m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥74m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥1.1bn2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥2.4bn2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥65m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥391m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥37m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥453m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.3bn2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥31m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥3.5bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥32m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥442m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥7.7bnat 2025-03-31Cons.Assets
Total assets¥8.3bnat 2024-03-31Cons.Assets
Total assets¥9.1bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥9.7bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥10.0bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥7.7bnat 2025-03-31Cons.Liabilities
Total liabilities¥8.1bnat 2024-03-31Cons.Liabilities
Net assets / equity−¥51mat 2025-03-31Cons.Net assets
Net assets / equity¥167mat 2024-03-31Cons.Net assets
Net assets / equity¥118mat 2023-03-31vCons.Net assets
Net assets / equity¥543mat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥523mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥920mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥917mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥541m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥251m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.0bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥113m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥3.6bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥818m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥68m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥560m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥581m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥235m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥443m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥386m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥160m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥284m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥4.1bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-7.532024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-44.352023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-126.432022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.752021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-474.642020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥-111.65at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥-102.14at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥-106.43at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥-89.17at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥-84.94at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio-0.8%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio1.3%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio0.4%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio4.7%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio4.4%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE7.0%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
Employees706at 2025-03-31Cons.Number of employees
Employees723at 2024-03-31Cons.Number of employees
Employees722at 2023-03-31vCons.Number of employees
Employees696at 2022-03-31vCons.Number of employees
Employees717at 2021-03-31dCons.Number of employees
Revenue¥2.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.1bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.5bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥3.0bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥278m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥40m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥195m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥89m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥261m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.1bn2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥881m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥398m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥348m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥354m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥397m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥1.3bn2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥330m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income−¥3.3bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥5.3bnat 2025-03-31StandaloneAssets
Total assets¥5.8bnat 2024-03-31StandaloneAssets
Total assets¥7.5bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥7.6bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥7.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.5bnat 2025-03-31StandaloneLiabilities
Total liabilities¥5.7bnat 2024-03-31StandaloneLiabilities
Net assets / equity−¥210mat 2025-03-31StandaloneNet assets
Net assets / equity¥161mat 2024-03-31StandaloneNet assets
Net assets / equity¥78mat 2023-03-31vStandaloneNet assets
Net assets / equity¥561mat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥231mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥224mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥739mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-32.532024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-33.292023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-125.232022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.752021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-435.92020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-124.14at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-98.27at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-103.29at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-79.77at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-106.52at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio-4.1%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio2.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio0.9%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio7.3%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio2.9%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE84.9%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued12,883,150at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,883,150at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,266,150at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,331,950at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,331,950at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees54at 2025-03-31StandaloneNumber of employees
Employees55at 2024-03-31StandaloneNumber of employees
Employees64at 2023-03-31vStandaloneNumber of employees
Employees50at 2022-03-31vStandaloneNumber of employees
Employees51at 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 Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥828m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥828m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥410,000
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥324,000
Production And Distribution Businessesreportable segmentcapex2024-04-01 → 2025-03-31¥24m
Production And Distribution Businessesreportable segmentdepreciation2024-04-01 → 2025-03-31¥22m
Production And Distribution Businessesreportable segmentemployeesat 2025-03-3126 pure
Production And Distribution Businessesreportable segmentrevenue2024-04-01 → 2025-03-31¥1.6bn
Production And Distribution Businessesreportable segmentrevenue external2024-04-01 → 2025-03-31¥790m
Production And Distribution Businessesreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥827m
Production And Distribution Businessesreportable segmentsegment assetsat 2025-03-31¥941m
Production And Distribution Businessesreportable segmentsegment profit2024-04-01 → 2025-03-31¥145m
Sales Businessreportable segmentcapex2024-04-01 → 2025-03-31¥745m
Sales Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥422m
Sales Businessreportable segmentemployeesat 2025-03-31626 pure
Sales Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥20.3bn
Sales Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥20.3bn
Sales Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥753,000
Sales Businessreportable segmentsegment assetsat 2025-03-31¥6.7bn
Sales Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥118m
—segment totalcapex2024-04-01 → 2025-03-31¥769m
—segment totaldepreciation2024-04-01 → 2025-03-31¥444m
—segment totalemployeesat 2025-03-31706 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥21.9bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥21.1bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥828m
—segment totalsegment assetsat 2025-03-31¥7.7bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥263m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥911m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥911m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31−¥85,000
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31¥15,000
Production And Distribution Businessesreportable segmentcapex2023-04-01 → 2024-03-31¥7m
Production And Distribution Businessesreportable segmentdepreciation2023-04-01 → 2024-03-31¥22m
Production And Distribution Businessesreportable segmentrevenue2023-04-01 → 2024-03-31¥1.6bn
Production And Distribution Businessesreportable segmentrevenue external2023-04-01 → 2024-03-31¥736m
Production And Distribution Businessesreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥910m
Production And Distribution Businessesreportable segmentsegment assetsat 2024-03-31¥1.1bn
Production And Distribution Businessesreportable segmentsegment profit2023-04-01 → 2024-03-31¥96m
Sales Businessreportable segmentcapex2023-04-01 → 2024-03-31¥366m
Sales Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥455m
Sales Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥19.9bn
Sales Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥19.9bn
Sales Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥520,000
Sales Businessreportable segmentsegment assetsat 2024-03-31¥7.2bn
Sales Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥207m
—segment totalcapex2023-04-01 → 2024-03-31¥373m
—segment totaldepreciation2023-04-01 → 2024-03-31¥477m
—segment totalrevenue2023-04-01 → 2024-03-31¥21.5bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥20.6bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥911m
—segment totalsegment assetsat 2024-03-31¥8.3bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥112m
—segment totalemployeesat 2025-03-3154 pure

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

All source rows · 1,605
ItemContextValueUnit
Cash and cash equivalents (5-year summary)CurrentYearInstant917313000JPY
Number of employeesPrior4YearInstant717
Number of employeesPrior3YearInstant696
Number of employeesPrior2YearInstant722
Number of employeesPrior1YearInstant723
Number of employeesCurrentYearInstant706
Average number of temporary workersPrior4YearInstant395
Average number of temporary workersPrior3YearInstant395
Average number of temporary workersPrior2YearInstant774
Average number of temporary workersPrior1YearInstant909
Average number of temporary workersCurrentYearInstant935
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember3037496000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember1497378000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember2104101000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember2042780000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember2052714000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-881249000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember1066838000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember261448000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember-88657000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember194838000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-3257201000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember329659000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember-1300186000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember-397276000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember-353980000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember50000000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember50000000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember50000000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember50000000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember50000000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember10331950
Total number of issued shares class a preferred shares (key data)Prior4YearInstant_NonConsolidatedMember1000
Total number of issued shares class b preferred shares (key data)Prior4YearInstant_NonConsolidatedMember300
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember10331950
Total number of issued shares class a preferred shares (key data)Prior3YearInstant_NonConsolidatedMember1000
Total number of issued shares class b preferred shares (key data)Prior3YearInstant_NonConsolidatedMember300
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember12266150
Total number of issued shares class a preferred shares (key data)Prior2YearInstant_NonConsolidatedMember1000
Total number of issued shares class b preferred shares (key data)Prior2YearInstant_NonConsolidatedMember300
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember12883150
Total number of issued shares class a preferred shares (key data)Prior1YearInstant_NonConsolidatedMember1000
Total number of issued shares class b preferred shares (key data)Prior1YearInstant_NonConsolidatedMember300
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember12883150
Total number of issued shares class a preferred shares (key data)CurrentYearInstant_NonConsolidatedMember1000
Total number of issued shares class b preferred shares (key data)CurrentYearInstant_NonConsolidatedMember300
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember231125000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember560785000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember78132000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember161441000JPY

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 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