Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥3.3bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.9bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
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)
Operating income−¥23m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥348m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥41m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥346m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥228m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥97m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥623m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥119m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥669m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥146m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥117m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥668m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥2.4bnat 2025-03-31Cons.Assets
Total assets¥2.6bnat 2024-03-31Cons.Assets
Total assets¥2.6bnat 2023-03-31dCons.Total assets (5-year summary)
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 liabilities¥1.8bnat 2025-03-31Cons.Liabilities
Total liabilities¥1.7bnat 2024-03-31Cons.Liabilities
Net assets / equity¥674mat 2025-03-31Cons.Net assets
Net assets / equity¥816mat 2024-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2023-03-31dCons.Net assets
Net assets / equity¥1.4bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥606mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥712mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥606mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥712mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥609mat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥461mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥617mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥276m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥317m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥617m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥234m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥353m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥557m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥147m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥773m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥88m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-21.852024-04-01 → 2025-03-31Cons.Basic earnings loss per share (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 → 2023-03-31dCons.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)
Net assets per share¥122.97at 2025-03-31Cons.Net assets 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 2023-03-31dCons.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)
Equity ratio27.3%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.4%at 2023-03-31dCons.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)
ROE-16.1%2024-04-01 → 2025-03-31Cons.Rate of return on equity (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 → 2023-03-31dCons.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)
Employees135at 2025-03-31Cons.Number of employees
Employees118at 2024-03-31Cons.Number of employees
Employees134at 2023-03-31dCons.Number of employees
Employees140at 2022-03-31dCons.Number of employees
Employees136at 2021-03-31dCons.Number of employees
Revenue¥2.4bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.3bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥65m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥379m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥33m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥354m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥247m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥24m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥631m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥26m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥661m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥171m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.4bnat 2025-03-31StandaloneAssets
Total assets¥2.5bnat 2024-03-31StandaloneAssets
Total assets¥2.6bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2025-03-31StandaloneLiabilities
Total liabilities¥1.5bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥940mat 2025-03-31StandaloneNet assets
Net assets / equity¥988mat 2024-03-31StandaloneNet assets
Net assets / equity¥1.7bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥512mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥378mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-4.882024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-121.792023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.582022-04-01 → 2023-03-31dStandaloneBasic 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)
Dividend per share¥42024-04-01 → 2025-03-31StandaloneDividend paid 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 → 2023-03-31dStandaloneDividend 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)
Net assets per share¥173.21at 2025-03-31StandaloneNet assets 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 2023-03-31dStandaloneNet 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)
Equity ratio38.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.5%at 2023-03-31dStandaloneEquity 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)
ROE-2.7%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE-49.3%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2022-04-01 → 2023-03-31dStandaloneRate 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)
Shares issued5,428,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2023-03-31dStandaloneTotal 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)
Employees107at 2025-03-31StandaloneNumber of employees
Employees94at 2024-03-31StandaloneNumber of employees
Employees111at 2023-03-31dStandaloneNumber of employees
Employees111at 2022-03-31dStandaloneNumber of employees
Employees105at 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 Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥23m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥23m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥14m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥11m
Cu Bereportable segmentcapex2024-04-01 → 2025-03-31¥21m
Cu Bereportable segmentdepreciation2024-04-01 → 2025-03-31¥25m
Cu Bereportable segmentemployeesat 2025-03-3128 pure
Cu Bereportable segmentrevenue2024-04-01 → 2025-03-31¥918m
Cu Bereportable segmentrevenue external2024-04-01 → 2025-03-31¥908m
Cu Bereportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥10m
Cu Bereportable segmentsegment assetsat 2025-03-31¥691m
Cu Bereportable segmentsegment profit2024-04-01 → 2025-03-31¥30m
Shalomureportable segmentcapex2024-04-01 → 2025-03-31¥411m
Shalomureportable segmentdepreciation2024-04-01 → 2025-03-31¥347m
Shalomureportable segmentemployeesat 2025-03-31107 pure
Shalomureportable segmentrevenue2024-04-01 → 2025-03-31¥2.4bn
Shalomureportable segmentrevenue external2024-04-01 → 2025-03-31¥2.4bn
Shalomureportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥13m
Shalomureportable segmentsegment assetsat 2025-03-31¥1.8bn
Shalomureportable segmentsegment profit2024-04-01 → 2025-03-31−¥65m
—segment totalcapex2024-04-01 → 2025-03-31¥432m
—segment totaldepreciation2024-04-01 → 2025-03-31¥372m
—segment totalrevenue2024-04-01 → 2025-03-31¥3.3bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥3.3bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥23m
—segment totalsegment assetsat 2025-03-31¥2.5bn
—segment totalsegment profit2024-04-01 → 2025-03-31−¥35m
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 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 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

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

All source rows · 1,308
ItemContextValueUnit
Capital stockPrior1YearInstant219110000JPY
Capital stockCurrentYearInstant219110000JPY
Capital surplusPrior1YearInstant202122000JPY
Capital surplusCurrentYearInstant202122000JPY
Retained earningsPrior1YearInstant386973000JPY
Retained earningsCurrentYearInstant246695000JPY
Treasury stockPrior1YearInstant-499000JPY
Treasury stockCurrentYearInstant-499000JPY
Shareholders equityPrior1YearInstant807706000JPY
Shareholders equityCurrentYearInstant667428000JPY
Non controlling interestsPrior1YearInstant8436000JPY
Non controlling interestsCurrentYearInstant7043000JPY
Net assetsPrior1YearInstant816143000JPY
Net assetsCurrentYearInstant674472000JPY
Liabilities and net assetsPrior1YearInstant2558060000JPY
Liabilities and net assetsCurrentYearInstant2440956000JPY
Net salesPrior1YearDuration2639951000JPY
Net salesCurrentYearDuration3290195000JPY
Cost of salesPrior1YearDuration1781750000JPY
Cost of salesCurrentYearDuration2027533000JPY
Gross profitPrior1YearDuration858201000JPY
Gross profitCurrentYearDuration1262661000JPY
Selling general and administrative expensesPrior1YearDuration1206335000JPY
Selling general and administrative expensesCurrentYearDuration1286144000JPY
Operating incomePrior1YearDuration-348134000JPY
Operating incomeCurrentYearDuration-23482000JPY
Interest income noiPrior1YearDuration4000JPY
Interest income noiCurrentYearDuration306000JPY
Dividends income noiPrior1YearDuration1000JPY
Dividends income noiCurrentYearDuration1000JPY
Rent income noiPrior1YearDuration40318000JPY
Rent income noiCurrentYearDuration40092000JPY
Fiduciary obligation fee noiPrior1YearDuration6000000JPY
Fiduciary obligation fee noiCurrentYearDuration3600000JPY
Other noiPrior1YearDuration56000JPY
Other noiCurrentYearDuration3122000JPY
Non operating incomePrior1YearDuration46380000JPY
Non operating incomeCurrentYearDuration47121000JPY
Interest expenses noePrior1YearDuration5608000JPY
Interest expenses noeCurrentYearDuration10620000JPY
Cost of lease revenue noePrior1YearDuration32205000JPY
Cost of lease revenue noeCurrentYearDuration36240000JPY
Commission fee noePrior1YearDuration6000000JPY
Commission fee noeCurrentYearDuration139000JPY
Cancellation penalty noePrior1YearDuration-JPY
Cancellation penalty noeCurrentYearDuration6280000JPY
Miscellaneous loss noePrior1YearDuration-JPY
Miscellaneous loss noeCurrentYearDuration9429000JPY
Other noePrior1YearDuration303000JPY
Other noeCurrentYearDuration1645000JPY

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 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