Annual report

Period2025-04-01 → 2026-03-31
Filed2026-06-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥5.6bn2025-04-01 → 2026-03-31Cons.Net sales
Revenue¥4.4bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥3.1bn2023-04-01 → 2024-03-31vCons.Net sales (5-year summary)
Revenue¥2.3bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥1.7bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Operating income¥204m2025-04-01 → 2026-03-31Cons.Operating income
Operating income¥187m2024-04-01 → 2025-03-31Cons.Operating income
Ordinary income¥206m2025-04-01 → 2026-03-31Cons.Ordinary income
Ordinary income¥166m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥35m2023-04-01 → 2024-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥53m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥59m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥585m2025-04-01 → 2026-03-31Cons.Income before income taxes
Profit before tax¥162m2024-04-01 → 2025-03-31Cons.Income before income taxes
Net income (owners)¥309m2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥109m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥27m2023-04-01 → 2024-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥27m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥29m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥339m2025-04-01 → 2026-03-31Cons.Profit loss
Net income¥150m2024-04-01 → 2025-03-31Cons.Profit loss
Total assets¥7.9bnat 2026-03-31Cons.Assets
Total assets¥5.6bnat 2025-03-31Cons.Assets
Total assets¥4.4bnat 2024-03-31vCons.Total assets (5-year summary)
Total assets¥3.2bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥2.2bnat 2022-03-31vCons.Total assets (5-year summary)
Total liabilities¥5.6bnat 2026-03-31Cons.Liabilities
Total liabilities¥3.9bnat 2025-03-31Cons.Liabilities
Net assets / equity¥2.3bnat 2026-03-31Cons.Net assets
Net assets / equity¥1.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.4bnat 2024-03-31vCons.Net assets
Net assets / equity¥1.4bnat 2023-03-31vCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2022-03-31vCons.Net assets (5-year summary)
Cash and deposits¥1.9bnat 2026-03-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥1.9bnat 2026-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2024-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥351m2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥14m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥209m2023-04-01 → 2024-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥36m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥92m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥9m2025-04-01 → 2026-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥148m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥112m2023-04-01 → 2024-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥38m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥124m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥28m2025-04-01 → 2026-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥281m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥119m2023-04-01 → 2024-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥9m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥30m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥57.732025-04-01 → 2026-03-31Cons.Basic earnings loss per share (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 → 2024-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.012022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.512021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥56.622025-04-01 → 2026-03-31Cons.Diluted earnings 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 → 2024-03-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥52022-04-01 → 2023-03-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥397.97at 2026-03-31Cons.Net assets 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 2024-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥261.59at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥256.29at 2022-03-31vCons.Net assets per share (5-year summary)
Equity ratio27.0%at 2026-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio27.3%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.5%at 2024-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio43.3%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio61.3%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
ROE16.9%2025-04-01 → 2026-03-31Cons.Rate of return on equity (5-year summary)
ROE7.7%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE2.0%2023-04-01 → 2024-03-31vCons.Rate of return on equity (5-year summary)
ROE1.9%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
Employees251at 2026-03-31Cons.Number of employees
Employees256at 2025-03-31Cons.Number of employees
Employees186at 2024-03-31vCons.Number of employees
Employees144at 2023-03-31vCons.Number of employees
Employees121at 2022-03-31vCons.Number of employees
Revenue¥3.5bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥2.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.0bn2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.6bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.2bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Operating income¥131m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income¥105m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥305m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income¥96m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥29m2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥27m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥66m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥296m2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax¥60m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income¥258m2025-04-01 → 2026-03-31StandaloneProfit loss
Net income¥83m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥26m2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
Net income¥23m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income−¥15m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Total assets¥6.3bnat 2026-03-31StandaloneAssets
Total assets¥4.9bnat 2025-03-31StandaloneAssets
Total assets¥4.0bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥4.6bnat 2026-03-31StandaloneLiabilities
Total liabilities¥3.4bnat 2025-03-31StandaloneLiabilities
Net assets / equity¥1.7bnat 2026-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.3bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥1.4bnat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2022-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥414mat 2026-03-31StandaloneCash and deposits
Cash and deposits¥710mat 2025-03-31StandaloneCash and deposits
EPS (basic)¥48.312025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (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 → 2024-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.272022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.782021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥47.392025-04-01 → 2026-03-31StandaloneDiluted earnings 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 → 2024-03-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥4.262022-04-01 → 2023-03-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152025-04-01 → 2026-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥322at 2026-03-31StandaloneNet assets 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 2024-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥255.19at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥250.63at 2022-03-31vStandaloneNet assets per share (5-year summary)
Equity ratio27.2%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio29.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.2%at 2024-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.6%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.4%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
ROE16.2%2025-04-01 → 2026-03-31StandaloneRate of return on equity (5-year summary)
ROE6.0%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2023-04-01 → 2024-03-31vStandaloneRate of return on equity (5-year summary)
ROE1.7%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued5,604,200at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,604,200at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2024-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,600,200at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Employees52at 2026-03-31StandaloneNumber of employees
Employees55at 2025-03-31StandaloneNumber of employees
Employees55at 2024-03-31vStandaloneNumber of employees
Employees54at 2023-03-31vStandaloneNumber of employees
Employees57at 2022-03-31vStandaloneNumber 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 · 42
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-04-01 → 2026-03-31¥110m
Reconciling Itemsreconcilingdepreciation2025-04-01 → 2026-03-31¥6m
Reconciling Itemsreconcilingrevenue2025-04-01 → 2026-03-31−¥49m
Reconciling Itemsreconcilingrevenue intersegment2025-04-01 → 2026-03-31−¥49m
Reconciling Itemsreconcilingsegment assetsat 2026-03-31¥737m
Reconciling Itemsreconcilingsegment profit2025-04-01 → 2026-03-31−¥379m
—segment totalcapex2025-04-01 → 2026-03-31¥439m
—segment totaldepreciation2025-04-01 → 2026-03-31¥23m
—segment totalemployeesat 2026-03-31234 pure
—segment totalrevenue2025-04-01 → 2026-03-31¥5.7bn
—segment totalrevenue external2025-04-01 → 2026-03-31¥5.6bn
—segment totalrevenue intersegment2025-04-01 → 2026-03-31¥49m
—segment totalsegment assetsat 2026-03-31¥7.1bn
—segment totalsegment profit2025-04-01 → 2026-03-31¥583m
Total Of Reportable Segments And Otherssegment totalcapex2025-04-01 → 2026-03-31¥439m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-04-01 → 2026-03-31¥23m
Total Of Reportable Segments And Otherssegment totalrevenue2025-04-01 → 2026-03-31¥5.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-04-01 → 2026-03-31¥5.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2025-04-01 → 2026-03-31¥49m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2026-03-31¥7.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-04-01 → 2026-03-31¥583m
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 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¥26m
—segment totalsegment assetsat 2025-03-31¥4.6bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥501m
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
—segment totalemployeesat 2026-03-3135 pure

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

All source rows · 1,466
ItemContextValueUnit
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-78710000JPY
Tools furniture and fixtures netPrior1YearInstant13072000JPY
Tools furniture and fixtures netCurrentYearInstant51985000JPY
Property plant and equipmentPrior1YearInstant24042000JPY
Property plant and equipmentCurrentYearInstant151622000JPY
GoodwillPrior1YearInstant540160000JPY
GoodwillCurrentYearInstant867481000JPY
Other iaPrior1YearInstant4260000JPY
Other iaCurrentYearInstant2041000JPY
Intangible assetsPrior1YearInstant544421000JPY
Intangible assetsCurrentYearInstant869522000JPY
Investment securitiesPrior1YearInstant135802000JPY
Investment securitiesCurrentYearInstant1063179000JPY
Long term prepaid expensesPrior1YearInstant1315576000JPY
Long term prepaid expensesCurrentYearInstant1388088000JPY
Lease and guarantee depositsPrior1YearInstant130605000JPY
Lease and guarantee depositsCurrentYearInstant127757000JPY
Deferred tax assetsPrior1YearInstant96050000JPY
Deferred tax assetsCurrentYearInstant78497000JPY
Other ioaPrior1YearInstant31469000JPY
Other ioaCurrentYearInstant33697000JPY
Investments and other assetsPrior1YearInstant1709503000JPY
Investments and other assetsCurrentYearInstant2691220000JPY
Noncurrent assetsPrior1YearInstant2277967000JPY
Noncurrent assetsCurrentYearInstant3712365000JPY
AssetsPrior1YearInstant5604216000JPY
AssetsCurrentYearInstant7872466000JPY
Accounts payable tradePrior1YearInstant208751000JPY
Accounts payable tradeCurrentYearInstant187316000JPY
Short term loans payablePrior1YearInstant297000JPY
Short term loans payableCurrentYearInstant600286000JPY
Current portion of long term loans payablePrior1YearInstant87996000JPY
Current portion of long term loans payableCurrentYearInstant100368000JPY
Advances receivedPrior1YearInstant1210863000JPY
Advances receivedCurrentYearInstant1649916000JPY
Income taxes payablePrior1YearInstant75908000JPY
Income taxes payableCurrentYearInstant232593000JPY
Provision for bonusesPrior1YearInstant21014000JPY
Provision for bonusesCurrentYearInstant34237000JPY
Provision for directors bonusesPrior1YearInstant10960000JPY
Provision for directors bonusesCurrentYearInstant14890000JPY
Other clPrior1YearInstant215068000JPY
Other clCurrentYearInstant270469000JPY
Current liabilitiesPrior1YearInstant1830860000JPY
Current liabilitiesCurrentYearInstant3090077000JPY
Long term loans payablePrior1YearInstant275006000JPY
Long term loans payableCurrentYearInstant226358000JPY
Deferred tax liabilitiesPrior1YearInstant3128000JPY
Deferred tax liabilitiesCurrentYearInstant329118000JPY
Net defined benefit liabilityPrior1YearInstant28876000JPY

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 2025-03-31pass
balance sheet identityconsolidated 2026-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass
balance sheet identitynon_consolidated 2026-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsconsolidated 2026-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2026-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2026-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2025-04-01/2026-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2026-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass