Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥2.3bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.3bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.0bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥2.1bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥2.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥208m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥172m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥229m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥168m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥224m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥737m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥538m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥269m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥161m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥277m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥176m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥256m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥746m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥538m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥277m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥176m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥3.3bnat 2025-03-31Cons.Assets
Total assets¥1.7bnat 2024-03-31Cons.Assets
Total assets¥1.5bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥1.3bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥1.1bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥777mat 2025-03-31Cons.Liabilities
Total liabilities¥477mat 2024-03-31Cons.Liabilities
Net assets / equity¥2.5bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2023-03-31vCons.Net assets
Net assets / equity¥470mat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥673mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥155mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥297mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥155mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥297mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥173mat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥345mat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥206mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥539m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥77m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥352m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥836m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥502m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥525m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥87m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥114m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥24m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥2m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥914m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥288m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥281m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥999m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥454m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-4.362024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.312023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.462022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-20.952021-04-01 → 2022-03-31vCons.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)
Net assets per share¥33.47at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥21.2at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥20.91at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥12.4at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥21.19at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio75.5%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio71.2%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio74.3%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio36.0%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio62.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Employees61at 2025-03-31Cons.Number of employees
Employees46at 2024-03-31Cons.Number of employees
Employees56at 2023-03-31vCons.Number of employees
Employees50at 2022-03-31vCons.Number of employees
Employees50at 2021-03-31dCons.Number of employees
Revenue¥100m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥82m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥132m2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥95m2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥119m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥109m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥86m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥172m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥132m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥268m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥666m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥341m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥186m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥117m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥182m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥114m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥298m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income−¥1.1bn2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income−¥632m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.5bnat 2025-03-31StandaloneAssets
Total assets¥1.1bnat 2024-03-31StandaloneAssets
Total assets¥946mat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥982mat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥39mat 2025-03-31StandaloneLiabilities
Total liabilities¥35mat 2024-03-31StandaloneLiabilities
Net assets / equity¥2.5bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥922mat 2023-03-31vStandaloneNet assets
Net assets / equity¥334mat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥879mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥64mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥107mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-2.872024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.142023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.362022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-30.542021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-21.552020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥33.19at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥19.15at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥17.46at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥8.73at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥27.71at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio97.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.1%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.8%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued73,377,036at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued56,309,516at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued51,509,516at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued36,944,500at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,625,800at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees8at 2025-03-31StandaloneNumber of employees
Employees3at 2024-03-31StandaloneNumber of employees
Employees4at 2023-03-31vStandaloneNumber of employees
Employees12at 2022-03-31vStandaloneNumber of employees
Employees10at 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 Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥126m
AI Technologyreportable segmentemployeesat 2025-03-3110 pure
AI Technologyreportable segmentrevenue2024-04-01 → 2025-03-31¥6m
AI Technologyreportable segmentrevenue external2024-04-01 → 2025-03-31¥6m
AI Technologyreportable segmentsegment profit2024-04-01 → 2025-03-31−¥11m
Beauty And Wellness Businessreportable segmentemployeesat 2025-03-3111 pure
Beauty And Wellness Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.0bn
Beauty And Wellness Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.0bn
Beauty And Wellness Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥42m
Cosmetics Businessreportable segmentemployeesat 2025-03-3115 pure
Cosmetics Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥799m
Cosmetics Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥799m
Cosmetics Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥44m
Investment Businessreportable segmentemployeesat 2025-03-311 pure
Investment Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥12m
Investment Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥12m
Investment Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥12m
Market Expansion Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥8m
Market Expansion Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥8m
Market Expansion Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥5m
Regenerative Medicine Related Businessreportable segmentemployeesat 2025-03-3114 pure
Regenerative Medicine Related Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥364m
Regenerative Medicine Related Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥364m
Regenerative Medicine Related Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥38m
Sustainable Businessreportable segmentemployeesat 2025-03-313 pure
Sustainable Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥22m
Sustainable Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥22m
Sustainable Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥39m
—segment totalrevenue2024-04-01 → 2025-03-31¥2.3bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥2.3bn
—segment totalsegment profit2024-04-01 → 2025-03-31−¥82m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥12,000
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥12,000
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥78m
Beauty And Wellness Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥1.1bn
Beauty And Wellness Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.1bn
Beauty And Wellness Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥39m
Cosmetics Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥757m
Cosmetics Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥757m
Cosmetics Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥111m
Regenerative Medicine Related Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥409m
Regenerative Medicine Related Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥409m
Regenerative Medicine Related Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥36m
Sustainable Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥42m
Sustainable Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥42m
Sustainable Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥12,000
Sustainable Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥58m
—segment totalrevenue2023-04-01 → 2024-03-31¥2.3bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥2.3bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥12,000
—segment totalsegment profit2023-04-01 → 2024-03-31−¥94m
Investment Businessreportable segmentemployeesat 2025-03-311 pure

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

All source rows · 1,270
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)フロンティア監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)藤井 幸雄
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)酒井 俊輔
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)継続企業の前提に関する重要な不確実性の評価
Description including reason kam consolidated (text)FilingDateInstant_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)フロンティア監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)藤井 幸雄
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)酒井 俊輔
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)継続企業の前提に関する重要な不確実性の評価
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)Prior4YearDuration2208231000JPY
Net sales (5-year summary)Prior3YearDuration2114333000JPY
Net sales (5-year summary)Prior2YearDuration1991954000JPY
Net sales (5-year summary)Prior1YearDuration2320056000JPY
Net sales (5-year summary)CurrentYearDuration2253739000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-537876000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-737321000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-224487000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-168359000JPY
Ordinary income loss (5-year summary)CurrentYearDuration-228919000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-538106000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-745991000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-256105000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-175879000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration-276771000JPY
Comprehensive income (5-year summary)Prior4YearDuration-538106000JPY
Comprehensive income (5-year summary)Prior3YearDuration-745991000JPY
Comprehensive income (5-year summary)Prior2YearDuration-256105000JPY
Comprehensive income (5-year summary)Prior1YearDuration-175879000JPY
Comprehensive income (5-year summary)CurrentYearDuration-276771000JPY
Net assets (5-year summary)Prior4YearInstant673095000JPY
Net assets (5-year summary)Prior3YearInstant469686000JPY
Net assets (5-year summary)Prior2YearInstant1099608000JPY
Net assets (5-year summary)Prior1YearInstant1200635000JPY
Net assets (5-year summary)CurrentYearInstant2474877000JPY
Total assets (5-year summary)Prior4YearInstant1065668000JPY
Total assets (5-year summary)Prior3YearInstant1271851000JPY
Total assets (5-year summary)Prior2YearInstant1450158000JPY

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