Annual report

Period2022-04-01 → 2023-03-31
Filed2024-09-11
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100RAZA.

Key figures · 134
MetricValuePeriodScopeSource row
Revenue¥2.0bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.1bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.5bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥3.7bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income−¥220m2022-04-01 → 2023-03-31Cons.Operating income
Operating income−¥682m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income−¥224m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥737m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥538m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥873m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥5m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥253m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax−¥743m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)−¥256m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥746m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥538m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥778m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥157m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥256m2022-04-01 → 2023-03-31Cons.Profit loss
Net income−¥746m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥1.5bnat 2023-03-31Cons.Assets
Total assets¥1.3bnat 2022-03-31Cons.Assets
Total assets¥1.1bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.2bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥351mat 2023-03-31Cons.Liabilities
Total liabilities¥802mat 2022-03-31Cons.Liabilities
Net assets / equity¥1.1bnat 2023-03-31Cons.Net assets
Net assets / equity¥470mat 2022-03-31Cons.Net assets
Net assets / equity¥673mat 2021-03-31dCons.Net assets
Net assets / equity¥743mat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥173mat 2023-03-31Cons.Cash and deposits
Cash and deposits¥345mat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥173mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥345mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥206mat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥252mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥822mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥352m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥836m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥502m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥346m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥210m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥114m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥24m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥2m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥248m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥517m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥281m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥999m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥454m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥472m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥145m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-5.462022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-20.952021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-18.362020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-27.542019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.582018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥20.91at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥12.4at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥21.19at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥26.32at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥53.86at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio74.3%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio36.0%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio61.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio55.4%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE9.6%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
Employees56at 2023-03-31Cons.Number of employees
Employees50at 2022-03-31Cons.Number of employees
Employees50at 2021-03-31dCons.Number of employees
Employees46at 2020-03-31dCons.Number of employees
Employees44at 2019-03-31dCons.Number of employees
Revenue¥132m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥95m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥119m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥35m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥42m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥119m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income−¥169m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income−¥268m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income−¥666m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥341m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥462m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥97m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥298m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax−¥1.1bn2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥298m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥1.1bn2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥632m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥494m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥98m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥946mat 2023-03-31StandaloneAssets
Total assets¥982mat 2022-03-31StandaloneAssets
Total assets¥1.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥24mat 2023-03-31StandaloneLiabilities
Total liabilities¥649mat 2022-03-31StandaloneLiabilities
Net assets / equity¥922mat 2023-03-31StandaloneNet assets
Net assets / equity¥334mat 2022-03-31StandaloneNet assets
Net assets / equity¥879mat 2021-03-31dStandaloneNet assets
Net assets / equity¥1.0bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥68mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥215mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥-6.362022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-30.542021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-21.552020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-17.492019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.482018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥17.46at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥8.73at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥27.71at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥36.94at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥54.43at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio95.1%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.8%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.8%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.2%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued51,509,516at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued36,944,500at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued31,625,800at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued28,240,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued28,240,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees4at 2023-03-31StandaloneNumber of employees
Employees12at 2022-03-31StandaloneNumber of employees
Employees10at 2021-03-31dStandaloneNumber of employees
Employees3at 2020-03-31dStandaloneNumber of employees
Employees2at 2019-03-31dStandaloneNumber 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 · 27
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥5m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥103m
Cosmetics Beauty And Wellnes Businessreportable segmentemployeesat 2023-03-3138 pure
Cosmetics Beauty And Wellnes Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥1.9bn
Cosmetics Beauty And Wellnes Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.9bn
Cosmetics Beauty And Wellnes Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥5m
Cosmetics Beauty And Wellnes Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥64m
Sustainable Regenerative Medicine Related Businessreportable segmentemployeesat 2023-03-3114 pure
Sustainable Regenerative Medicine Related Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥57m
Sustainable Regenerative Medicine Related Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥57m
Sustainable Regenerative Medicine Related Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥200,000
Sustainable Regenerative Medicine Related Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥53m
—segment totalrevenue2022-04-01 → 2023-03-31¥2.0bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥2.0bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥5m
—segment totalsegment profit2022-04-01 → 2023-03-31−¥117m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥45m
Cosmetics Beauty And Wellnes Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥2.1bn
Cosmetics Beauty And Wellnes Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥2.1bn
Cosmetics Beauty And Wellnes Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥542m
Sustainable Regenerative Medicine Related Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥450,000
Sustainable Regenerative Medicine Related Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥450,000
Sustainable Regenerative Medicine Related Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥95m
—segment totalrevenue2021-04-01 → 2022-03-31¥2.1bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥2.1bn
—segment totalsegment profit2021-04-01 → 2022-03-31−¥637m

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

All source rows · 1,128
ItemContextValueUnit
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_ReportableSegmentsMember-JPY
Transactions with other segmentsPrior1YearDuration_ReconcilingItemsMember-JPY
Transactions with other segmentsPrior1YearDuration-JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember2113883000JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember450000JPY
Net salesPrior1YearDuration_ReportableSegmentsMember2114333000JPY
Net salesPrior1YearDuration_ReconcilingItemsMember-JPY
Net salesPrior1YearDuration2114333000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember-542024000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember-94881000JPY
Operating incomePrior1YearDuration_ReportableSegmentsMember-636905000JPY
Operating incomePrior1YearDuration_ReconcilingItemsMember-44702000JPY
Operating incomePrior1YearDuration-681607000JPY
Amortization of goodwill sgaPrior1YearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember10733000JPY
Amortization of goodwill sgaPrior1YearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember-JPY
Amortization of goodwill sgaPrior1YearDuration_ReportableSegmentsMember10733000JPY
Amortization of goodwill sgaPrior1YearDuration_ReconcilingItemsMember-JPY
Amortization of goodwill sgaPrior1YearDuration10733000JPY
Impairment loss elPrior1YearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember5668000JPY
Impairment loss elPrior1YearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember-JPY
Impairment loss elPrior1YearDuration_ReportableSegmentsMember5668000JPY
Impairment loss elPrior1YearDuration_ReconcilingItemsMember-JPY
Impairment loss elPrior1YearDuration5668000JPY
Revenues from external customersCurrentYearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember1934809000JPY
Revenues from external customersCurrentYearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember57145000JPY
Revenues from external customersCurrentYearDuration_ReportableSegmentsMember1991954000JPY
Revenues from external customersCurrentYearDuration_ReconcilingItemsMember-JPY
Revenues from external customersCurrentYearDuration1991954000JPY
Transactions with other segmentsCurrentYearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember4522000JPY
Transactions with other segmentsCurrentYearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember200000JPY
Transactions with other segmentsCurrentYearDuration_ReportableSegmentsMember4722000JPY
Transactions with other segmentsCurrentYearDuration_ReconcilingItemsMember-4722000JPY
Transactions with other segmentsCurrentYearDuration-JPY
Net salesCurrentYearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember1939331000JPY
Net salesCurrentYearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember57345000JPY
Net salesCurrentYearDuration_ReportableSegmentsMember1996676000JPY
Net salesCurrentYearDuration_ReconcilingItemsMember-4722000JPY
Net salesCurrentYearDuration1991954000JPY
Operating incomeCurrentYearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember-63976000JPY
Operating incomeCurrentYearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember-52940000JPY
Operating incomeCurrentYearDuration_ReportableSegmentsMember-116916000JPY
Operating incomeCurrentYearDuration_ReconcilingItemsMember-103438000JPY
Operating incomeCurrentYearDuration-220355000JPY
Amortization of goodwill sgaCurrentYearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember10733000JPY
Amortization of goodwill sgaCurrentYearDuration_jpcrp030000-asr_E05674-000SustainableRegenerativeMedicineRelatedBusinessReportableSegmentsMember2375000JPY
Amortization of goodwill sgaCurrentYearDuration_ReportableSegmentsMember13109000JPY
Amortization of goodwill sgaCurrentYearDuration_ReconcilingItemsMember-JPY
Amortization of goodwill sgaCurrentYearDuration13109000JPY
Impairment loss elCurrentYearDuration_jpcrp030000-asr_E05674-000CosmeticsBeautyAndWellnesBusinessReportableSegmentsMember-JPY

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 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass