Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥2.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.9bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.7bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income−¥348m2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥220m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥346m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥228m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥130m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥219m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥313m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥623m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥228m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥669m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥146m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥91m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥138m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥197m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥668m2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥146m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥2.6bnat 2024-03-31Cons.Assets
Total assets¥2.6bnat 2023-03-31Cons.Assets
Total assets¥2.2bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.7bnat 2024-03-31Cons.Liabilities
Total liabilities¥1.0bnat 2023-03-31Cons.Liabilities
Net assets / equity¥816mat 2024-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2023-03-31Cons.Net assets
Net assets / equity¥1.4bnat 2022-03-31dCons.Net assets
Net assets / equity¥1.4bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥712mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥609mat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥712mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥609mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥461mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥617mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥723mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥317m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥617m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥494m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥340m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥814m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥353m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥557m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥472m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥381m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥330m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥773m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥88m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥178m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥65m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥61m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-123.172023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.822022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.842021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.442020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥36.322019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥148.82at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥279.99at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥261.17at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥251.47at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥234.04at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio31.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.4%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio60.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio56.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE-57.4%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE9.9%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE10.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE16.5%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
Employees118at 2024-03-31Cons.Number of employees
Employees134at 2023-03-31Cons.Number of employees
Employees140at 2022-03-31dCons.Number of employees
Employees136at 2021-03-31dCons.Number of employees
Employees114at 2020-03-31dCons.Number of employees
Revenue¥2.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.3bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥2.2bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income−¥379m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥221m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income−¥354m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥247m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥120m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥225m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥362m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥631m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥247m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥661m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥171m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥86m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥152m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥246m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.5bnat 2024-03-31StandaloneAssets
Total assets¥2.6bnat 2023-03-31StandaloneAssets
Total assets¥2.3bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2024-03-31StandaloneLiabilities
Total liabilities¥932mat 2023-03-31StandaloneLiabilities
Net assets / equity¥988mat 2024-03-31StandaloneNet assets
Net assets / equity¥1.7bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.6bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥1.5bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥378mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥359mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-121.792023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.582022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.782021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.932020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.252019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥42023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82022-04-01 → 2023-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥82020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥82019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥182.09at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥311.89at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥288.31at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥280.54at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥260.61at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio39.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.5%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.7%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio66.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-49.3%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE5.5%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE10.3%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE18.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,428,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees94at 2024-03-31StandaloneNumber of employees
Employees111at 2023-03-31StandaloneNumber of employees
Employees111at 2022-03-31dStandaloneNumber of employees
Employees105at 2021-03-31dStandaloneNumber of employees
Employees84at 2020-03-31dStandaloneNumber 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 Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥18m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥18m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31−¥2m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31¥22m
Cu Bereportable segmentcapex2023-04-01 → 2024-03-31¥13m
Cu Bereportable segmentdepreciation2023-04-01 → 2024-03-31¥31m
Cu Bereportable segmentemployeesat 2024-03-3124 pure
Cu Bereportable segmentrevenue2023-04-01 → 2024-03-31¥618m
Cu Bereportable segmentrevenue external2023-04-01 → 2024-03-31¥606m
Cu Bereportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥12m
Cu Bereportable segmentsegment assetsat 2024-03-31¥695m
Cu Bereportable segmentsegment profit2023-04-01 → 2024-03-31¥9m
Shalomureportable segmentcapex2023-04-01 → 2024-03-31¥348m
Shalomureportable segmentdepreciation2023-04-01 → 2024-03-31¥331m
Shalomureportable segmentemployeesat 2024-03-3194 pure
Shalomureportable segmentrevenue2023-04-01 → 2024-03-31¥2.0bn
Shalomureportable segmentrevenue external2023-04-01 → 2024-03-31¥2.0bn
Shalomureportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥7m
Shalomureportable segmentsegment assetsat 2024-03-31¥1.9bn
Shalomureportable segmentsegment profit2023-04-01 → 2024-03-31−¥379m
—segment totalcapex2023-04-01 → 2024-03-31¥361m
—segment totaldepreciation2023-04-01 → 2024-03-31¥362m
—segment totalrevenue2023-04-01 → 2024-03-31¥2.7bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥2.6bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥18m
—segment totalsegment assetsat 2024-03-31¥2.6bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥370m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥18m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥18m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31−¥7m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31¥18m
Cu Bereportable segmentcapex2022-04-01 → 2023-03-31¥41m
Cu Bereportable segmentdepreciation2022-04-01 → 2023-03-31¥28m
Cu Bereportable segmentrevenue2022-04-01 → 2023-03-31¥561m
Cu Bereportable segmentrevenue external2022-04-01 → 2023-03-31¥553m
Cu Bereportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥9m
Cu Bereportable segmentsegment assetsat 2023-03-31¥596m
Cu Bereportable segmentsegment profit2022-04-01 → 2023-03-31−¥20m
Shalomureportable segmentcapex2022-04-01 → 2023-03-31¥373m
Shalomureportable segmentdepreciation2022-04-01 → 2023-03-31¥325m
Shalomureportable segmentrevenue2022-04-01 → 2023-03-31¥2.3bn
Shalomureportable segmentrevenue external2022-04-01 → 2023-03-31¥2.3bn
Shalomureportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥9m
Shalomureportable segmentsegment assetsat 2023-03-31¥2.0bn
Shalomureportable segmentsegment profit2022-04-01 → 2023-03-31¥221m
—segment totalcapex2022-04-01 → 2023-03-31¥413m
—segment totaldepreciation2022-04-01 → 2023-03-31¥353m
—segment totalrevenue2022-04-01 → 2023-03-31¥2.9bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥2.9bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥18m
—segment totalsegment assetsat 2023-03-31¥2.6bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥202m

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

All source rows · 1,234
ItemContextValueUnit
Total assets (5-year summary)Prior3YearInstant2241946000JPY
Total assets (5-year summary)Prior2YearInstant2231942000JPY
Total assets (5-year summary)Prior1YearInstant2559945000JPY
Total assets (5-year summary)CurrentYearInstant2558060000JPY
Net assets per share (5-year summary)Prior4YearInstant234.04
Net assets per share (5-year summary)Prior3YearInstant251.47
Net assets per share (5-year summary)Prior2YearInstant261.17
Net assets per share (5-year summary)Prior1YearInstant279.99
Net assets per share (5-year summary)CurrentYearInstant148.82
Basic earnings loss per share (5-year summary)Prior4YearDuration36.32
Basic earnings loss per share (5-year summary)Prior3YearDuration25.44
Basic earnings loss per share (5-year summary)Prior2YearDuration16.84
Basic earnings loss per share (5-year summary)Prior1YearDuration26.82
Basic earnings loss per share (5-year summary)CurrentYearDuration-123.17
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)Prior4YearInstant0.568
Equity to asset ratio (5-year summary)Prior3YearInstant0.609
Equity to asset ratio (5-year summary)Prior2YearInstant0.635
Equity to asset ratio (5-year summary)Prior1YearInstant0.594
Equity to asset ratio (5-year summary)CurrentYearInstant0.316
Rate of return on equity (5-year summary)Prior4YearDuration0.165
Rate of return on equity (5-year summary)Prior3YearDuration0.105
Rate of return on equity (5-year summary)Prior2YearDuration0.066
Rate of return on equity (5-year summary)Prior1YearDuration0.099
Rate of return on equity (5-year summary)CurrentYearDuration-0.574
Price earnings ratio (5-year summary)Prior4YearDuration24.6
Price earnings ratio (5-year summary)Prior3YearDuration28.7
Price earnings ratio (5-year summary)Prior2YearDuration25.3
Price earnings ratio (5-year summary)Prior1YearDuration15.5
Price earnings ratio (5-year summary)CurrentYearDuration-2.9
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration814299000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration340184000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration493725000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration617250000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-316739000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-330425000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-381116000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-472474000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-557416000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-353437000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-60811000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-64536000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-177547000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration88450000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration772620000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant722818000JPY

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 2023-03-31pass rounding
balance sheet identityconsolidated 2024-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass