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
Current portion of long term loans payablePrior1YearInstant347741000JPY
Current portion of long term loans payableCurrentYearInstant560941000JPY
Lease obligations clPrior1YearInstant42631000JPY
Lease obligations clCurrentYearInstant61567000JPY
Income taxes payablePrior1YearInstant8458000JPY
Income taxes payableCurrentYearInstant7272000JPY
Provision for bonusesPrior1YearInstant-JPY
Provision for bonusesCurrentYearInstant21198000JPY
Asset retirement obligations clPrior1YearInstant227186000JPY
Asset retirement obligations clCurrentYearInstant7300000JPY
Other clPrior1YearInstant321433000JPY
Other clCurrentYearInstant245704000JPY
Current liabilitiesPrior1YearInstant1155051000JPY
Current liabilitiesCurrentYearInstant1071055000JPY
Long term loans payablePrior1YearInstant2062107000JPY
Long term loans payableCurrentYearInstant1803809000JPY
Lease obligations nclPrior1YearInstant146150000JPY
Lease obligations nclCurrentYearInstant169171000JPY
Long term accounts payable otherPrior1YearInstant132150000JPY
Long term accounts payable otherCurrentYearInstant92646000JPY
Asset retirement obligations nclPrior1YearInstant122933000JPY
Asset retirement obligations nclCurrentYearInstant290506000JPY
Deferred tax liabilitiesPrior1YearInstant-JPY
Deferred tax liabilitiesCurrentYearInstant28907000JPY
Other nclPrior1YearInstant149415000JPY
Other nclCurrentYearInstant122434000JPY
Noncurrent liabilitiesPrior1YearInstant2612755000JPY
Noncurrent liabilitiesCurrentYearInstant2507475000JPY
LiabilitiesPrior1YearInstant3767807000JPY
LiabilitiesCurrentYearInstant3578530000JPY
Capital stockPrior1YearInstant100000000JPY
Capital stockCurrentYearInstant100000000JPY
Capital surplusPrior1YearInstant236430000JPY
Capital surplusCurrentYearInstant236430000JPY
Retained earningsPrior1YearInstant-67348000JPY
Retained earningsCurrentYearInstant-23939000JPY
Treasury stockPrior1YearInstant-92627000JPY
Treasury stockCurrentYearInstant-92627000JPY
Shareholders equityPrior1YearInstant176454000JPY
Shareholders equityCurrentYearInstant219863000JPY
Net assetsPrior1YearInstant176454000JPY
Net assetsCurrentYearInstant219863000JPY
Liabilities and net assetsPrior1YearInstant3944262000JPY
Liabilities and net assetsCurrentYearInstant3798394000JPY
Net salesPrior1YearDuration7366473000JPY
Net salesCurrentYearDuration5408416000JPY
Cost of salesPrior1YearDuration6351802000JPY
Cost of salesCurrentYearDuration4382218000JPY
Gross profitPrior1YearDuration1014670000JPY
Gross profitCurrentYearDuration1026197000JPY

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