Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥2.1bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.2bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.2bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥1.8bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥1.6bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥47m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥172m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥62m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥184m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥220m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥187m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥137m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥72m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥184m2023-04-01 → 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)¥127m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥170m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥113m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥101m2020-04-01 → 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¥127m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥2.0bnat 2025-03-31Cons.Assets
Total assets¥2.1bnat 2024-03-31Cons.Assets
Total assets¥1.7bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥1.3bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥1.1bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥169mat 2025-03-31Cons.Liabilities
Total liabilities¥291mat 2024-03-31Cons.Liabilities
Net assets / equity¥1.8bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.8bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2023-03-31dCons.Net assets
Net assets / equity¥1.1bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.0bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥825mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥690mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥150m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥206m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥265m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥278m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥97m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥117m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥76m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥29m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥144m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥198m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥171m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥300m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥73m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥21m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥177m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥9.212024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥32.932023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥44.712022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.892021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥27.212020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥27.112020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥383.77at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥387.7at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥340.58at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥301.03at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥268.24at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio91.4%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio86.2%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.7%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio84.9%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio90.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE2.4%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE8.2%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE13.9%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE10.5%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE11.8%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees154at 2025-03-31Cons.Number of employees
Employees147at 2024-03-31Cons.Number of employees
Employees149at 2023-03-31dCons.Number of employees
Employees111at 2022-03-31dCons.Number of employees
Employees100at 2021-03-31dCons.Number of employees
Revenue¥2.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.1bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥1m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥107m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥77m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥173m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥143m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥135m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥120m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥77m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥173m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥59m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥134m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥111m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥92m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥85m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.9bnat 2025-03-31StandaloneAssets
Total assets¥1.9bnat 2024-03-31StandaloneAssets
Total assets¥1.3bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥993mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥286mat 2025-03-31StandaloneLiabilities
Total liabilities¥286mat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.6bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥966mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥885mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.1bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥12.552024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.512023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.222022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.242021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.842020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥22.752020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥132024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥122023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥62021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥122020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥334.11at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥333.56at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥278.57at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥254.35at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥234.53at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio84.6%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.9%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.5%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.8%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE10.2%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE11.0%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE9.9%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE11.4%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,693,200at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,693,200at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,815,600at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,797,600at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,886,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees65at 2025-03-31StandaloneNumber of employees
Employees72at 2024-03-31StandaloneNumber of employees
Employees75at 2023-03-31dStandaloneNumber of employees
Employees65at 2022-03-31dStandaloneNumber of employees
Employees57at 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 · 34
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-04-01 → 2025-03-31¥284,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-04-01 → 2025-03-31¥114m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-04-01 → 2025-03-31¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2024-04-01 → 2025-03-31¥103m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-03-31¥110m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-04-01 → 2025-03-31¥14m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31−¥12m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥103m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥103m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥151m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥43m
BPO Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥117m
BPO Businessreportable segmentemployeesat 2025-03-31147 pure
BPO Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥2.1bn
BPO Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥2.1bn
BPO Businessreportable segmentsegment assetsat 2025-03-31¥2.0bn
BPO Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥76m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-04-01 → 2024-03-31¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-04-01 → 2024-03-31¥157m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-04-01 → 2024-03-31¥104m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2023-04-01 → 2024-03-31¥53m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-03-31¥147m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31−¥6m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31−¥5m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥53m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥53m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31−¥32m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥16m
BPO Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥110m
BPO Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥2.1bn
BPO Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.1bn
BPO Businessreportable segmentsegment assetsat 2024-03-31¥2.0bn
BPO Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥194m
BPO Businessreportable segmentemployeesat 2025-03-3165 pure

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

All source rows · 1,182
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)瑞輝監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)大浦 崇志
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)石橋 慶太
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)給与計算関連サービスに係る売上高の期間帰属の適切性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_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)瑞輝監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)大浦 崇志
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)石橋 慶太
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)給与計算関連サービスに係る売上高の期間帰属の適切性
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)Prior4YearDuration1576766000JPY
Net sales (5-year summary)Prior3YearDuration1755879000JPY
Net sales (5-year summary)Prior2YearDuration2216238000JPY
Net sales (5-year summary)Prior1YearDuration2156112000JPY
Net sales (5-year summary)CurrentYearDuration2121744000JPY
Ordinary income loss (5-year summary)Prior4YearDuration137157000JPY
Ordinary income loss (5-year summary)Prior3YearDuration187295000JPY
Ordinary income loss (5-year summary)Prior2YearDuration220248000JPY
Ordinary income loss (5-year summary)Prior1YearDuration183718000JPY
Ordinary income loss (5-year summary)CurrentYearDuration61719000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration101205000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration113281000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration170290000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration127395000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration43215000JPY
Comprehensive income (5-year summary)Prior4YearDuration115739000JPY
Comprehensive income (5-year summary)Prior3YearDuration141943000JPY
Comprehensive income (5-year summary)Prior2YearDuration170715000JPY
Comprehensive income (5-year summary)Prior1YearDuration150998000JPY
Comprehensive income (5-year summary)CurrentYearDuration37861000JPY
Net assets (5-year summary)Prior4YearInstant1012331000JPY
Net assets (5-year summary)Prior3YearInstant1143160000JPY
Net assets (5-year summary)Prior2YearInstant1299489000JPY
Net assets (5-year summary)Prior1YearInstant1819530000JPY
Net assets (5-year summary)CurrentYearInstant1801074000JPY
Total assets (5-year summary)Prior4YearInstant1113557000JPY
Total assets (5-year summary)Prior3YearInstant1346622000JPY

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 rounding
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