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
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember3995274000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember4889802000JPY
Net salesPrior1YearDuration_NonConsolidatedMember2045485000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2659817000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1286568000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1828282000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember758916000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember831535000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember749478000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember726511000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember9437000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember105023000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember172000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember2427000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember15552000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember-JPY
Gain on sales of investment securities noiPrior1YearDuration_NonConsolidatedMember6970000JPY
Gain on sales of investment securities noiCurrentYearDuration_NonConsolidatedMember-JPY
Other noiPrior1YearDuration_NonConsolidatedMember15000JPY
Other noiCurrentYearDuration_NonConsolidatedMember2460000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember22710000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember4887000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember-JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember2081000JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember-JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember10357000JPY
Commission for purchase of treasury stock noePrior1YearDuration_NonConsolidatedMember2133000JPY
Commission for purchase of treasury stock noeCurrentYearDuration_NonConsolidatedMember-JPY
Loss on cancel of lease contracts noePrior1YearDuration_NonConsolidatedMember98000JPY
Loss on cancel of lease contracts noeCurrentYearDuration_NonConsolidatedMember-JPY
Other noePrior1YearDuration_NonConsolidatedMember450000JPY
Other noeCurrentYearDuration_NonConsolidatedMember1190000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember2681000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember13629000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember29466000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember96282000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration_NonConsolidatedMember188000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration_NonConsolidatedMember-JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember188000JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember-JPY
Loss on valuation of stocks of subsidiaries and affiliates elPrior1YearDuration_NonConsolidatedMember-JPY
Loss on valuation of stocks of subsidiaries and affiliates elCurrentYearDuration_NonConsolidatedMember36685000JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember-JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember36685000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember29654000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember59597000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember10958000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember27069000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-7530000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-50382000JPY

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