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
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember13158000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember10749000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember5077000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember4931000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember7399000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember0JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember116575000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember160450000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember385835000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember474490000JPY
AssetsPrior1YearInstant_NonConsolidatedMember1851227000JPY
AssetsCurrentYearInstant_NonConsolidatedMember1854319000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember43255000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember40164000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember-JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember123540000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember14100000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember44461000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember27173000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember31040000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember10902000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember7974000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember28965000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember18901000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember8431000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember3068000JPY
Other clPrior1YearInstant_NonConsolidatedMember27921000JPY
Other clCurrentYearInstant_NonConsolidatedMember17134000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember160750000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember286286000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember125040000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember-JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember125040000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember-JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember285790000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember286286000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember564284000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember564284000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember399260000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember399260000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember399260000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember399260000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember272000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember272000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember601655000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember604252000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember601927000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember604524000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-36000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-36000JPY

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