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 amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember8040000JPY
Base remuneration remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember8040000JPY
Share option remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Bonus remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember3
Cash and depositsPrior1YearInstant609336000JPY
Cash and depositsCurrentYearInstant711780000JPY
Accounts receivable tradePrior1YearInstant507988000JPY
Accounts receivable tradeCurrentYearInstant564670000JPY
MerchandisePrior1YearInstant29154000JPY
MerchandiseCurrentYearInstant7912000JPY
Work in processPrior1YearInstant29966000JPY
Work in processCurrentYearInstant91442000JPY
SuppliesPrior1YearInstant440000JPY
SuppliesCurrentYearInstant430000JPY
Prepaid expensesPrior1YearInstant47293000JPY
Prepaid expensesCurrentYearInstant39879000JPY
Other caPrior1YearInstant8350000JPY
Other caCurrentYearInstant20991000JPY
Current assetsPrior1YearInstant1232530000JPY
Current assetsCurrentYearInstant1437107000JPY
Buildings netPrior1YearInstant112613000JPY
Buildings netCurrentYearInstant101089000JPY
Vehicles netPrior1YearInstant0JPY
Vehicles netCurrentYearInstant0JPY
Tools furniture and fixtures netPrior1YearInstant144907000JPY
Tools furniture and fixtures netCurrentYearInstant25678000JPY
Property plant and equipmentPrior1YearInstant257520000JPY
Property plant and equipmentCurrentYearInstant126767000JPY
SoftwarePrior1YearInstant485234000JPY
SoftwareCurrentYearInstant485536000JPY
Software in progressPrior1YearInstant249092000JPY
Software in progressCurrentYearInstant244876000JPY
Right of trademarkPrior1YearInstant855000JPY
Right of trademarkCurrentYearInstant625000JPY
Telephone subscription rightPrior1YearInstant1218000JPY
Telephone subscription rightCurrentYearInstant1218000JPY
GoodwillPrior1YearInstant136016000JPY
GoodwillCurrentYearInstant97056000JPY
Intangible assetsPrior1YearInstant872417000JPY
Intangible assetsCurrentYearInstant829312000JPY
Investments in capitalPrior1YearInstant60000JPY
Investments in capitalCurrentYearInstant60000JPY
Guarantee deposits ioaPrior1YearInstant163022000JPY
Guarantee deposits ioaCurrentYearInstant157246000JPY
Deferred tax assetsPrior1YearInstant33216000JPY
Deferred tax assetsCurrentYearInstant6390000JPY
Other ioaPrior1YearInstant1176000JPY
Other ioaCurrentYearInstant1176000JPY

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