Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥5.6bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥5.8bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥5.7bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥5.4bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥5.8bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥196m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥116m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥105m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥6m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥124m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥169m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥146m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥100m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥73m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥108m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥90m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥189m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥164m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥138m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥122m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥58m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥11.9bnat 2025-03-31Cons.Assets
Total assets¥11.6bnat 2024-03-31Cons.Assets
Total assets¥10.9bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥10.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥10.7bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.7bnat 2025-03-31Cons.Liabilities
Total liabilities¥1.6bnat 2024-03-31Cons.Liabilities
Net assets / equity¥10.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥10.0bnat 2024-03-31Cons.Net assets
Net assets / equity¥9.5bnat 2023-03-31dCons.Net assets
Net assets / equity¥9.4bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥9.4bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥2.6bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.1bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥145m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥111m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥87m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥127m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥570m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥292m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥94m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥266m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥13m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥173m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥91m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥71m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥77m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥103m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥113m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-78.342024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥65.52023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-137.282022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-119.292021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥100.012020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥6,860.81at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥6,743.43at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥6,347.89at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥6,318.49at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥6,324.44at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio79.6%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.2%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.0%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio80.7%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.3%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE-1.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE1.0%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE-2.2%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE-1.9%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE1.6%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees357at 2025-03-31Cons.Number of employees
Employees382at 2024-03-31Cons.Number of employees
Employees402at 2023-03-31dCons.Number of employees
Employees418at 2022-03-31dCons.Number of employees
Employees424at 2021-03-31dCons.Number of employees
Revenue¥2.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.9bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥3.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥200m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥131m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥31m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥39m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥65m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥126m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥145m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥31m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥41m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥43m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥43m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥80m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥127m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥129m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥9.0bnat 2025-03-31StandaloneAssets
Total assets¥8.9bnat 2024-03-31StandaloneAssets
Total assets¥8.3bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥8.3bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥8.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2025-03-31StandaloneLiabilities
Total liabilities¥995mat 2024-03-31StandaloneLiabilities
Net assets / equity¥7.9bnat 2025-03-31StandaloneNet assets
Net assets / equity¥7.9bnat 2024-03-31StandaloneNet assets
Net assets / equity¥7.5bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥7.5bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥7.7bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-30.932024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥30.912023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-58.172022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-91.912021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥93.382020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥502024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥502023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥502022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥702020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥5,757.66at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥5,709.67at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥5,418.87at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥5,421.8at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥5,613.1at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio88.1%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.8%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.9%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.3%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.2%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-0.5%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE0.6%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE-1.1%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE-1.7%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE1.7%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,468,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,468,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,468,000at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,468,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,468,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees105at 2025-03-31StandaloneNumber of employees
Employees110at 2024-03-31StandaloneNumber of employees
Employees119at 2023-03-31dStandaloneNumber of employees
Employees121at 2022-03-31dStandaloneNumber of employees
Employees126at 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥865m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥865m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥1.1bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥27m
Asiareportable segmentcapex2024-04-01 → 2025-03-31¥2m
Asiareportable segmentdepreciation2024-04-01 → 2025-03-31¥90m
Asiareportable segmentemployeesat 2025-03-31201 pure
Asiareportable segmentrevenue2024-04-01 → 2025-03-31¥1.9bn
Asiareportable segmentrevenue external2024-04-01 → 2025-03-31¥1.3bn
Asiareportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥675m
Asiareportable segmentsegment assetsat 2025-03-31¥3.5bn
Asiareportable segmentsegment profit2024-04-01 → 2025-03-31−¥42m
Japanreportable segmentcapex2024-04-01 → 2025-03-31¥92m
Japanreportable segmentdepreciation2024-04-01 → 2025-03-31¥160m
Japanreportable segmentemployeesat 2025-03-31156 pure
Japanreportable segmentrevenue2024-04-01 → 2025-03-31¥4.6bn
Japanreportable segmentrevenue external2024-04-01 → 2025-03-31¥4.4bn
Japanreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥189m
Japanreportable segmentsegment assetsat 2025-03-31¥9.5bn
Japanreportable segmentsegment profit2024-04-01 → 2025-03-31−¥180m
—segment totalcapex2024-04-01 → 2025-03-31¥94m
—segment totaldepreciation2024-04-01 → 2025-03-31¥250m
—segment totalrevenue2024-04-01 → 2025-03-31¥6.5bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥5.6bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥865m
—segment totalsegment assetsat 2025-03-31¥13.0bn
—segment totalsegment profit2024-04-01 → 2025-03-31−¥222m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥967m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥967m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31−¥1.2bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥7m
Asiareportable segmentcapex2023-04-01 → 2024-03-31¥27m
Asiareportable segmentdepreciation2023-04-01 → 2024-03-31¥100m
Asiareportable segmentrevenue2023-04-01 → 2024-03-31¥1.8bn
Asiareportable segmentrevenue external2023-04-01 → 2024-03-31¥1.2bn
Asiareportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥680m
Asiareportable segmentsegment assetsat 2024-03-31¥3.4bn
Asiareportable segmentsegment profit2023-04-01 → 2024-03-31−¥92m
Japanreportable segmentcapex2023-04-01 → 2024-03-31¥120m
Japanreportable segmentdepreciation2023-04-01 → 2024-03-31¥143m
Japanreportable segmentrevenue2023-04-01 → 2024-03-31¥4.9bn
Japanreportable segmentrevenue external2023-04-01 → 2024-03-31¥4.6bn
Japanreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥287m
Japanreportable segmentsegment assetsat 2024-03-31¥9.4bn
Japanreportable segmentsegment profit2023-04-01 → 2024-03-31−¥17m
—segment totalcapex2023-04-01 → 2024-03-31¥148m
—segment totaldepreciation2023-04-01 → 2024-03-31¥243m
—segment totalrevenue2023-04-01 → 2024-03-31¥6.8bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥5.8bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥967m
—segment totalsegment assetsat 2024-03-31¥12.8bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥109m

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

All source rows · 1,585
ItemContextValueUnit
Net salesPrior1YearDuration5805692000JPY
Net salesCurrentYearDuration5646425000JPY
Cost of salesPrior1YearDuration4353618000JPY
Cost of salesCurrentYearDuration4291445000JPY
Gross profitPrior1YearDuration1452073000JPY
Gross profitCurrentYearDuration1354980000JPY
Freightage and packing expenses sgaPrior1YearDuration104934000JPY
Freightage and packing expenses sgaCurrentYearDuration96393000JPY
Advertising expenses sgaPrior1YearDuration6072000JPY
Advertising expenses sgaCurrentYearDuration5903000JPY
Promotion expenses sgaPrior1YearDuration40567000JPY
Promotion expenses sgaCurrentYearDuration49602000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration1058000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration2674000JPY
Directors compensations sgaPrior1YearDuration97402000JPY
Directors compensations sgaCurrentYearDuration97950000JPY
Salaries and allowances sgaPrior1YearDuration562917000JPY
Salaries and allowances sgaCurrentYearDuration560320000JPY
Employees bonuses sgaPrior1YearDuration56365000JPY
Employees bonuses sgaCurrentYearDuration55938000JPY
Provision for bonuses sgaPrior1YearDuration24771000JPY
Provision for bonuses sgaCurrentYearDuration22815000JPY
Retirement benefit expenses sgaPrior1YearDuration26409000JPY
Retirement benefit expenses sgaCurrentYearDuration12986000JPY
Provision for directors retirement benefits sgaPrior1YearDuration14147000JPY
Provision for directors retirement benefits sgaCurrentYearDuration18770000JPY
Legal welfare expenses sgaPrior1YearDuration92504000JPY
Legal welfare expenses sgaCurrentYearDuration94762000JPY
Rent expenses sgaPrior1YearDuration47268000JPY
Rent expenses sgaCurrentYearDuration47556000JPY
Commission fee sgaPrior1YearDuration71170000JPY
Commission fee sgaCurrentYearDuration68548000JPY
Traveling and transportation expenses sgaPrior1YearDuration39144000JPY
Traveling and transportation expenses sgaCurrentYearDuration36933000JPY
Depreciation sgaPrior1YearDuration71752000JPY
Depreciation sgaCurrentYearDuration71607000JPY
Research and development expenses sgaPrior1YearDuration78185000JPY
Research and development expenses sgaCurrentYearDuration89550000JPY
Other sgaPrior1YearDuration233330000JPY
Other sgaCurrentYearDuration218502000JPY
Selling general and administrative expensesPrior1YearDuration1568001000JPY
Selling general and administrative expensesCurrentYearDuration1550813000JPY
Operating incomePrior1YearDuration-115928000JPY
Operating incomeCurrentYearDuration-195833000JPY
Interest income noiPrior1YearDuration7468000JPY
Interest income noiCurrentYearDuration8189000JPY
Dividends income noiPrior1YearDuration39246000JPY
Dividends income noiCurrentYearDuration49176000JPY
Subsidy income noiPrior1YearDuration32837000JPY
Subsidy income noiCurrentYearDuration22570000JPY

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