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
Total assets (5-year summary)Prior1YearInstant1677657000JPY
Total assets (5-year summary)CurrentYearInstant3252288000JPY
Net assets per share (5-year summary)Prior4YearInstant21.19
Net assets per share (5-year summary)Prior3YearInstant12.40
Net assets per share (5-year summary)Prior2YearInstant20.91
Net assets per share (5-year summary)Prior1YearInstant21.20
Net assets per share (5-year summary)CurrentYearInstant33.47
Basic earnings loss per share (5-year summary)Prior4YearDuration-18.36
Basic earnings loss per share (5-year summary)Prior3YearDuration-20.95
Basic earnings loss per share (5-year summary)Prior2YearDuration-5.46
Basic earnings loss per share (5-year summary)Prior1YearDuration-3.31
Basic earnings loss per share (5-year summary)CurrentYearDuration-4.36
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.629
Equity to asset ratio (5-year summary)Prior3YearInstant0.360
Equity to asset ratio (5-year summary)Prior2YearInstant0.743
Equity to asset ratio (5-year summary)Prior1YearInstant0.712
Equity to asset ratio (5-year summary)CurrentYearInstant0.755
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-502380000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-835560000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-352396000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-76610000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-538514000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration1930000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-23602000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-113930000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-87374000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-525282000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration454177000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration998982000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration281092000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration287690000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration914000000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant205657000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant345477000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant172881000JPY

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