Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 137
MetricValuePeriodScopeSource row
Revenue¥5.4bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥7.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥3.7bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥4.3bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥4.9bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥126m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥128m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥112m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥97m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥206m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥589m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥615m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥76m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥99m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥43m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥100m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥176m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥682m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥951m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥43m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥100m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥3.8bnat 2025-03-31Cons.Assets
Total assets¥3.9bnat 2024-03-31Cons.Assets
Total assets¥3.4bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥3.7bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥3.6bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥3.6bnat 2025-03-31Cons.Liabilities
Total liabilities¥3.8bnat 2024-03-31Cons.Liabilities
Net assets / equity¥220mat 2025-03-31Cons.Net assets
Net assets / equity¥176mat 2024-03-31Cons.Net assets
Net assets / equity¥77mat 2023-03-31dCons.Net assets
Net assets / equity¥253mat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥112mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥863mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.2bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥863mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥772mat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥970mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥487mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥250m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥328m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥197m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥329m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥526m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥402m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥128m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥68m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥208m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥13m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥136m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥77m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥70m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥605m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥141m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥10.212024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.462023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-41.52022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-287.152021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-485.672020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥51.73at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥41.51at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥18.05at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥59.55at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥49.56at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio5.8%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.5%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio2.2%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio6.9%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio3.1%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE21.9%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE78.8%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
Employees116at 2025-03-31Cons.Number of employees
Employees128at 2024-03-31Cons.Number of employees
Employees200at 2023-03-31dCons.Number of employees
Employees208at 2022-03-31dCons.Number of employees
Employees210at 2021-03-31dCons.Number of employees
Revenue¥5.0bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥6.4bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥3.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.5bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥100m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥23m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥124m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥55m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥235m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥641m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥586m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥89m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥115m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥45m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥126m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥192m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥711m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.2bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥3.7bnat 2025-03-31StandaloneAssets
Total assets¥3.8bnat 2024-03-31StandaloneAssets
Total assets¥3.1bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.4bnat 2025-03-31StandaloneLiabilities
Total liabilities¥3.6bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥223mat 2025-03-31StandaloneNet assets
Net assets / equity¥178mat 2024-03-31StandaloneNet assets
Net assets / equity¥52mat 2023-03-31dStandaloneNet assets
Net assets / equity¥244mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥131mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥767mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥1.0bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥10.672024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.652023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-45.132022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-299.392021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-618.912020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥52.55at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥41.88at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥12.23at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥57.36at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥58.35at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio6.1%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio4.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio1.7%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio7.0%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio3.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE22.6%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE109.6%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
Shares issued4,380,900at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,380,900at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,380,900at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,380,900at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,380,900at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees105at 2025-03-31StandaloneNumber of employees
Employees118at 2024-03-31StandaloneNumber of employees
Employees126at 2023-03-31dStandaloneNumber of employees
Employees143at 2022-03-31dStandaloneNumber of employees
Employees153at 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 · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥5m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥5m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥271m
Entertainment Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥176m
Entertainment Businessreportable segmentemployeesat 2025-03-3171 pure
Entertainment Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥3.2bn
Entertainment Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.2bn
Entertainment Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥188m
Real Estate Business Segmentreportable segmentdepreciation2024-04-01 → 2025-03-31¥6m
Real Estate Business Segmentreportable segmentemployeesat 2025-03-311 pure
Real Estate Business Segmentreportable segmentrevenue2024-04-01 → 2025-03-31¥85m
Real Estate Business Segmentreportable segmentrevenue external2024-04-01 → 2025-03-31¥85m
Real Estate Business Segmentreportable segmentsegment profit2024-04-01 → 2025-03-31¥60m
System Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥8m
System Businessreportable segmentemployeesat 2025-03-3127 pure
System Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥2.1bn
System Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥2.1bn
System Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥5m
System Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥148m
—segment totaldepreciation2024-04-01 → 2025-03-31¥189m
—segment totalrevenue2024-04-01 → 2025-03-31¥5.4bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥5.4bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥5m
—segment totalsegment profit2024-04-01 → 2025-03-31¥396m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥5m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥5m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥276m
Child Development Support Segmentreportable segmentdepreciation2023-04-01 → 2024-03-31¥2m
Child Development Support Segmentreportable segmentrevenue2023-04-01 → 2024-03-31¥549m
Child Development Support Segmentreportable segmentrevenue external2023-04-01 → 2024-03-31¥549m
Child Development Support Segmentreportable segmentsegment profit2023-04-01 → 2024-03-31¥59m
Entertainment Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥159m
Entertainment Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥3.6bn
Entertainment Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.6bn
Entertainment Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥1m
Entertainment Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥115m
Real Estate Business Segmentreportable segmentdepreciation2023-04-01 → 2024-03-31¥5m
Real Estate Business Segmentreportable segmentrevenue2023-04-01 → 2024-03-31¥82m
Real Estate Business Segmentreportable segmentrevenue external2023-04-01 → 2024-03-31¥82m
Real Estate Business Segmentreportable segmentsegment profit2023-04-01 → 2024-03-31¥61m
System Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥6m
System Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥3.1bn
System Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.1bn
System Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥4m
System Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥169m
—segment totaldepreciation2023-04-01 → 2024-03-31¥173m
—segment totalrevenue2023-04-01 → 2024-03-31¥7.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥7.4bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥5m
—segment totalsegment profit2023-04-01 → 2024-03-31¥403m
Entertainment Businessreportable segmentemployeesat 2025-03-3160 pure
Real Estate Business Segmentreportable segmentemployeesat 2025-03-311 pure
System Businessreportable segmentemployeesat 2025-03-3127 pure

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

All source rows · 1,464
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)アスカ監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)小  原  芳  樹
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)森     達  哉
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関連当事者である株式会社快活フロンティアとの取引
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)アスカ監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)小  原  芳  樹
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)森     達  哉
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関連当事者である株式会社快活フロンティアとの取引
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration4918160000JPY
Net sales (5-year summary)Prior3YearDuration4346443000JPY
Net sales (5-year summary)Prior2YearDuration3702335000JPY
Net sales (5-year summary)Prior1YearDuration7366473000JPY
Net sales (5-year summary)CurrentYearDuration5408416000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-614630000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-588877000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-206313000JPY
Ordinary income loss (5-year summary)Prior1YearDuration96632000JPY
Ordinary income loss (5-year summary)CurrentYearDuration111964000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-951077000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-682407000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-176374000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration99719000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration43408000JPY
Comprehensive income (5-year summary)Prior4YearDuration-951077000JPY
Comprehensive income (5-year summary)Prior3YearDuration-682407000JPY
Comprehensive income (5-year summary)Prior2YearDuration-176374000JPY
Comprehensive income (5-year summary)Prior1YearDuration99719000JPY
Comprehensive income (5-year summary)CurrentYearDuration43408000JPY
Net assets (5-year summary)Prior4YearInstant111538000JPY
Net assets (5-year summary)Prior3YearInstant253109000JPY
Net assets (5-year summary)Prior2YearInstant76735000JPY
Net assets (5-year summary)Prior1YearInstant176454000JPY
Net assets (5-year summary)CurrentYearInstant219863000JPY
Total assets (5-year summary)Prior4YearInstant3647742000JPY
Total assets (5-year summary)Prior3YearInstant3665648000JPY
Total assets (5-year summary)Prior2YearInstant3420243000JPY

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