Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥4.4bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥3.1bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.3bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Operating income¥187m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥23m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥166m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥35m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥53m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥59m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥162m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥30m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥109m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥27m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥27m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥29m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥150m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥31m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥5.6bnat 2025-03-31Cons.Assets
Total assets¥4.4bnat 2024-03-31Cons.Assets
Total assets¥3.2bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2022-03-31dCons.Total assets (5-year summary)
Total liabilities¥3.9bnat 2025-03-31Cons.Liabilities
Total liabilities¥3.0bnat 2024-03-31Cons.Liabilities
Net assets / equity¥1.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.4bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.4bnat 2023-03-31dCons.Net assets
Net assets / equity¥1.4bnat 2022-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥14m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥209m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥36m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥92m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥148m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥112m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥38m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥124m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥281m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥119m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥9m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥30m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥20.742024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.162023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.012022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.512021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥20.652024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥5.162023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥52022-04-01 → 2023-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥285.77at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥255.29at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥261.59at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥256.29at 2022-03-31dCons.Net assets per share (5-year summary)
Equity ratio27.3%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.5%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.3%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio61.3%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
ROE7.7%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE2.0%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE1.9%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
Employees256at 2025-03-31Cons.Number of employees
Employees186at 2024-03-31Cons.Number of employees
Employees144at 2023-03-31dCons.Number of employees
Employees121at 2022-03-31dCons.Number of employees
Revenue¥2.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1.6bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥105m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥9m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥96m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥29m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥27m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥66m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥120m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥60m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥30m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥83m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥26m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥23m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥15m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥174m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥4.9bnat 2025-03-31StandaloneAssets
Total assets¥4.0bnat 2024-03-31StandaloneAssets
Total assets¥2.9bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.4bnat 2025-03-31StandaloneLiabilities
Total liabilities¥2.7bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.5bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.3bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.4bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥1.3bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥710mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥915mat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥1.5bnat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥80m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥7m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥993m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥15.712024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.012023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.272022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.782021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-34.182020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.642024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥5.012023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥4.262022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥273.23at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥247.35at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥255.19at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥250.63at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥232.45at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio29.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.6%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.4%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.2%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.0%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE1.7%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,604,200at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees55at 2025-03-31StandaloneNumber of employees
Employees55at 2024-03-31StandaloneNumber of employees
Employees54at 2023-03-31dStandaloneNumber of employees
Employees57at 2022-03-31dStandaloneNumber of employees
Employees55at 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 · 50
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-04-01 → 2025-03-31¥4m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2024-04-01 → 2025-03-31¥4m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-03-31¥452m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-04-01 → 2025-03-31¥832,000
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥320,000
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥4m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥26m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥26m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥955m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥314m
—segment totalcapex2024-04-01 → 2025-03-31¥352m
—segment totaldepreciation2024-04-01 → 2025-03-31¥11m
—segment totalemployeesat 2025-03-31241 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥4.4bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥4.4bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥23m
—segment totalsegment assetsat 2025-03-31¥4.2bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥500m
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥352m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥11m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥26m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥4.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥501m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-04-01 → 2024-03-31¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2023-04-01 → 2024-03-31¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-03-31¥402m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31¥1m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥1m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥441,000
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥52m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥52m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥274m
—segment totalcapex2023-04-01 → 2024-03-31¥53m
—segment totaldepreciation2023-04-01 → 2024-03-31¥13m
—segment totalrevenue2023-04-01 → 2024-03-31¥3.1bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.1bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥49m
—segment totalsegment assetsat 2024-03-31¥2.8bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥296m
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥53m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥13m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥3.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥3.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥52m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥3.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥297m
—segment totalemployeesat 2025-03-3140 pure

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

All source rows · 1,473
ItemContextValueUnit
Purchase of treasury stockCurrentYearDuration-38000JPY
Disposal of treasury stockCurrentYearDuration92471000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-881000JPY
Net changes of items other than shareholders equityCurrentYearDuration_DeferredGainsOrLossesOnHedgesMember-2783000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember-3664000JPY
Net changes of items other than shareholders equityCurrentYearDuration_SubscriptionRightsToSharesMember486000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonControllingInterestsMember155145000JPY
Net changes of items other than shareholders equityCurrentYearDuration151967000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-881000JPY
Total changes of items during the periodCurrentYearDuration_DeferredGainsOrLossesOnHedgesMember-2783000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember-3664000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember486000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember155145000JPY
Total changes of items during the periodCurrentYearDuration354358000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember5469000JPY
Net assetsCurrentYearInstant_DeferredGainsOrLossesOnHedgesMember-1030000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember4438000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember10511000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember191822000JPY
Net assetsCurrentYearInstant1729623000JPY
Income before income taxesPrior1YearDuration29561000JPY
Income before income taxesCurrentYearDuration162191000JPY
Depreciation and amortization ope cfPrior1YearDuration13828000JPY
Depreciation and amortization ope cfCurrentYearDuration14982000JPY
Amortization of goodwill ope cfPrior1YearDuration23625000JPY
Amortization of goodwill ope cfCurrentYearDuration46135000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration905000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-38000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration-7150000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration15964000JPY
Increase decrease in provision for directors bonuses ope cfPrior1YearDuration1040000JPY
Increase decrease in provision for directors bonuses ope cfCurrentYearDuration9920000JPY
Interest income ope cfPrior1YearDuration-319000JPY
Interest income ope cfCurrentYearDuration-2270000JPY
Subsidy income2 ope cfPrior1YearDuration-1831000JPY
Subsidy income2 ope cfCurrentYearDuration-26417000JPY
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration-188000JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration-JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration1601000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration35083000JPY
Interest expenses ope cfPrior1YearDuration331000JPY
Interest expenses ope cfCurrentYearDuration2799000JPY
Loss gain on sales of noncurrent assets ope cfPrior1YearDuration-11000JPY
Loss gain on sales of noncurrent assets ope cfCurrentYearDuration-JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration187000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration3788000JPY
Foreign exchange losses gains ope cfPrior1YearDuration-10679000JPY
Foreign exchange losses gains ope cfCurrentYearDuration36000JPY
Share repurchase expenses ope cfPrior1YearDuration2133000JPY
Share repurchase expenses ope cfCurrentYearDuration-JPY

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
balance sheet identitynon_consolidated 2024-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass
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