Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥2.9bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.2bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥1.9bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥1.7bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥1.4bn2020-04-01 → 2021-03-31vCons.Net sales (5-year summary)
Operating income−¥496m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥216m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥613m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥235m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥47m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥166m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥32m2020-04-01 → 2021-03-31vCons.Ordinary income loss (5-year summary)
Profit before tax−¥630m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥1.1bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥655m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.3bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥530m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥42m2020-04-01 → 2021-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥655m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥1.3bn2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥4.6bnat 2025-03-31Cons.Assets
Total assets¥3.8bnat 2024-03-31Cons.Assets
Total assets¥4.4bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥4.4bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥4.3bnat 2021-03-31vCons.Total assets (5-year summary)
Total liabilities¥2.2bnat 2025-03-31Cons.Liabilities
Total liabilities¥1.8bnat 2024-03-31Cons.Liabilities
Net assets / equity¥2.4bnat 2025-03-31Cons.Net assets
Net assets / equity¥2.0bnat 2024-03-31Cons.Net assets
Net assets / equity¥2.5bnat 2023-03-31vCons.Net assets
Net assets / equity¥2.8bnat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥2.9bnat 2021-03-31vCons.Net assets (5-year summary)
Cash and deposits¥526mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.7bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥505mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2021-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥83m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥334m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥113m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥170m2020-04-01 → 2021-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.2bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥569m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥256m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥304m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥509m2020-04-01 → 2021-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥164m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥383m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥242m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥28m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥233m2020-04-01 → 2021-03-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-37.42024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-84.072023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-36.452022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.172021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.022020-04-01 → 2021-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥0.162021-04-01 → 2022-03-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥130.74at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥111.78at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥167.39at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥195.22at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥201.85at 2021-03-31vCons.Net assets per share (5-year summary)
Equity ratio50.4%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.2%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio66.2%at 2021-03-31vCons.Equity to asset ratio (5-year summary)
ROE-31.0%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE-57.6%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE-20.2%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE0.1%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
ROE-1.5%2020-04-01 → 2021-03-31vCons.Rate of return on equity (5-year summary)
Employees221at 2025-03-31Cons.Number of employees
Employees210at 2024-03-31Cons.Number of employees
Employees177at 2023-03-31vCons.Number of employees
Employees173at 2022-03-31vCons.Number of employees
Employees137at 2021-03-31vCons.Number of employees
Revenue¥628m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥463m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥451m2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥450m2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥421m2020-04-01 → 2021-03-31vStandaloneNet sales (5-year summary)
Operating income−¥747m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥546m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥731m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥1.4bn2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥8m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥120m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥29m2020-04-01 → 2021-03-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥718m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥1.9bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥683m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥2.0bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥864m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥25m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income−¥48m2020-04-01 → 2021-03-31vStandaloneNet income loss (5-year summary)
Total assets¥3.0bnat 2025-03-31StandaloneAssets
Total assets¥2.3bnat 2024-03-31StandaloneAssets
Total assets¥3.6bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥4.0bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥3.7bnat 2021-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2025-03-31StandaloneLiabilities
Total liabilities¥1.3bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2025-03-31StandaloneNet assets
Net assets / equity¥944mat 2024-03-31StandaloneNet assets
Net assets / equity¥2.2bnat 2023-03-31vStandaloneNet assets
Net assets / equity¥2.9bnat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.8bnat 2021-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥31mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-38.992024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-130.142023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-59.412022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.792021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.442020-04-01 → 2021-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1.762021-04-01 → 2022-03-31vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥72.03at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥52.83at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥145.98at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥201.99at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥196.81at 2021-03-31vStandaloneNet assets per share (5-year summary)
Equity ratio41.8%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.9%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.0%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.7%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio73.6%at 2021-03-31vStandaloneEquity to asset ratio (5-year summary)
ROE-62.6%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE-127.8%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE-34.3%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE0.9%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
ROE-1.7%2020-04-01 → 2021-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued17,795,951at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,188,051at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,757,851at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,326,753at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued13,996,553at 2021-03-31vStandaloneTotal number of issued shares (5-year summary)
Employees36at 2025-03-31StandaloneNumber of employees
Employees59at 2024-03-31StandaloneNumber of employees
Employees38at 2023-03-31vStandaloneNumber of employees
Employees33at 2022-03-31vStandaloneNumber of employees
Employees34at 2021-03-31vStandaloneNumber 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥348,000
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥13m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥13m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥1.3bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥753m
Domestic Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥10m
Domestic Businessreportable segmentemployeesat 2025-03-31118 pure
Domestic Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.9bn
Domestic Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.9bn
Domestic Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥13m
Domestic Businessreportable segmentsegment assetsat 2025-03-31¥4.4bn
Domestic Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥93m
Overseas Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥166m
Overseas Businessreportable segmentemployeesat 2025-03-3199 pure
Overseas Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.0bn
Overseas Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.0bn
Overseas Businessreportable segmentsegment assetsat 2025-03-31¥1.5bn
Overseas Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥164m
—segment totaldepreciation2024-04-01 → 2025-03-31¥176m
—segment totalemployeesat 2025-03-31217 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥3.0bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥2.9bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥13m
—segment totalsegment assetsat 2025-03-31¥5.9bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥257m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥4m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥20m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥20m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥166m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥368m
Domestic Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥39m
Domestic Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥1.4bn
Domestic Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.4bn
Domestic Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥20m
Domestic Businessreportable segmentsegment assetsat 2024-03-31¥2.2bn
Domestic Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥18m
Overseas Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥124m
Overseas Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥865m
Overseas Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥865m
Overseas Businessreportable segmentsegment assetsat 2024-03-31¥1.5bn
Overseas Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥170m
—segment totaldepreciation2023-04-01 → 2024-03-31¥163m
—segment totalrevenue2023-04-01 → 2024-03-31¥2.2bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥2.2bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥20m
—segment totalsegment assetsat 2024-03-31¥3.6bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥151m
Domestic Businessreportable segmentemployeesat 2025-03-3132 pure
Overseas Businessreportable segmentemployeesat 2025-03-310 pure
—segment totalemployeesat 2025-03-3132 pure

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

All source rows · 1,439
ItemContextValueUnit
Purchase of stocks of subsidiaries and affiliates inv cfPrior1YearDuration-JPY
Purchase of stocks of subsidiaries and affiliates inv cfCurrentYearDuration-1934000JPY
Payments of loans receivable inv cfPrior1YearDuration-33612000JPY
Payments of loans receivable inv cfCurrentYearDuration-13032000JPY
Purchase of insurance funds inv cfPrior1YearDuration-JPY
Purchase of insurance funds inv cfCurrentYearDuration-27331000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration152965000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration72854000JPY
Proceeds from withdrawal of investments in silent partnership inv cfPrior1YearDuration2180000JPY
Proceeds from withdrawal of investments in silent partnership inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration-13301000JPY
Other net inv cfCurrentYearDuration17082000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-569264000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-1192735000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration135652000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-504455000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-251548000JPY
Increase decrease in short term loans payable fin cfPrior1YearDuration86533000JPY
Increase decrease in short term loans payable fin cfCurrentYearDuration351575000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration704000000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration-JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfPrior1YearDuration-JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfCurrentYearDuration87267000JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfPrior1YearDuration-38774000JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfCurrentYearDuration-23697000JPY
Purchase of treasury stock fin cfPrior1YearDuration-JPY
Purchase of treasury stock fin cfCurrentYearDuration-46000JPY
Net cash provided by used in financing activitiesPrior1YearDuration382956000JPY
Net cash provided by used in financing activitiesCurrentYearDuration163550000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration85440000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration-41798000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration232737000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration-1154391000JPY
Cash and cash equivalentsPrior2YearInstant1415253000JPY
Cash and cash equivalentsPrior1YearInstant1659429000JPY
Increase in cash and cash equivalents from newly consolidated subsidiary ccePrior1YearDuration11438000JPY
Increase in cash and cash equivalents from newly consolidated subsidiary cceCurrentYearDuration-JPY
Cash and cash equivalentsPrior1YearInstant1659429000JPY
Cash and cash equivalentsCurrentYearInstant505038000JPY
Number of consolidated subsidiariesCurrentYearInstant9
Number of unconsolidated subsidiaries accounted for using equity methodCurrentYearInstant0
Number of associates accounted for using equity methodCurrentYearInstant1
Accounts receivable tradePrior1YearInstant638876000JPY
Accounts receivable tradeCurrentYearInstant646913000JPY
Contract assetsPrior1YearInstant7724000JPY
Contract assetsCurrentYearInstant4281000JPY
Contract liabilitiesPrior1YearInstant2128000JPY
Contract liabilitiesCurrentYearInstant3613000JPY
Directors compensations sgaPrior1YearDuration125123000JPY

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
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