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
Allowance for doubtful accounts caPrior1YearInstant-905000JPY
Allowance for doubtful accounts caCurrentYearInstant-866000JPY
Current assetsPrior1YearInstant2584328000JPY
Current assetsCurrentYearInstant3326249000JPY
BuildingsPrior1YearInstant24320000JPY
BuildingsCurrentYearInstant24320000JPY
Accumulated depreciation buildingsPrior1YearInstant-12048000JPY
Accumulated depreciation buildingsCurrentYearInstant-13351000JPY
Buildings netPrior1YearInstant12272000JPY
Buildings netCurrentYearInstant10969000JPY
Tools furniture and fixturesPrior1YearInstant63341000JPY
Tools furniture and fixturesCurrentYearInstant75816000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-54494000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-62743000JPY
Tools furniture and fixtures netPrior1YearInstant8846000JPY
Tools furniture and fixtures netCurrentYearInstant13072000JPY
Property plant and equipmentPrior1YearInstant21119000JPY
Property plant and equipmentCurrentYearInstant24042000JPY
GoodwillPrior1YearInstant246029000JPY
GoodwillCurrentYearInstant540160000JPY
Other iaPrior1YearInstant13393000JPY
Other iaCurrentYearInstant4260000JPY
Intangible assetsPrior1YearInstant259422000JPY
Intangible assetsCurrentYearInstant544421000JPY
Investment securitiesPrior1YearInstant152297000JPY
Investment securitiesCurrentYearInstant135802000JPY
Long term prepaid expensesPrior1YearInstant1181699000JPY
Long term prepaid expensesCurrentYearInstant1315576000JPY
Lease and guarantee depositsPrior1YearInstant90881000JPY
Lease and guarantee depositsCurrentYearInstant130605000JPY
Deferred tax assetsPrior1YearInstant32792000JPY
Deferred tax assetsCurrentYearInstant96050000JPY
Other ioaPrior1YearInstant29608000JPY
Other ioaCurrentYearInstant31469000JPY
Investments and other assetsPrior1YearInstant1487280000JPY
Investments and other assetsCurrentYearInstant1709503000JPY
Noncurrent assetsPrior1YearInstant1767822000JPY
Noncurrent assetsCurrentYearInstant2277967000JPY
AssetsPrior1YearInstant4352150000JPY
AssetsCurrentYearInstant5604216000JPY
Accounts payable tradePrior1YearInstant143571000JPY
Accounts payable tradeCurrentYearInstant208751000JPY
Current portion of long term loans payablePrior1YearInstant19500000JPY
Current portion of long term loans payableCurrentYearInstant87996000JPY
Advances receivedPrior1YearInstant929038000JPY
Advances receivedCurrentYearInstant1210863000JPY
Income taxes payablePrior1YearInstant11954000JPY
Income taxes payableCurrentYearInstant75908000JPY
Provision for bonusesPrior1YearInstant5050000JPY
Provision for bonusesCurrentYearInstant21014000JPY

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