Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥3.7bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥4.8bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥4.6bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥4.6bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥3.9bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income−¥3m2023-04-01 → 2024-03-31Cons.Operating income
Operating income−¥212m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥27m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥201m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥138m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥109m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥159m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥134m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax−¥720m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥146m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥877m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥29m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥144m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥73m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥146m2023-04-01 → 2024-03-31Cons.Profit loss
Net income−¥877m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥1.3bnat 2024-03-31Cons.Assets
Total assets¥4.7bnat 2023-03-31Cons.Assets
Total assets¥5.0bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥5.2bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥5.0bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2024-03-31Cons.Liabilities
Total liabilities¥4.5bnat 2023-03-31Cons.Liabilities
Net assets / equity¥86mat 2024-03-31Cons.Net assets
Net assets / equity¥212mat 2023-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2022-03-31dCons.Net assets
Net assets / equity¥1.1bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥354mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥1.0bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥354mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥899mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥943mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥943mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥126m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥100m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥558m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥659m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥700m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥1.2bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥414m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥261m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥817m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥974m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.0bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥414m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥353m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥164m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥340m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-24.522023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-146.822022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.792021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.832020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥12.232019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥12.12019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥13.1at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥32.85at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥175.61at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥176.88at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥214.86at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio5.9%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.2%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio21.0%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio20.6%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio25.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE2.8%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE5.6%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
Employees170at 2024-03-31Cons.Number of employees
Employees173at 2023-03-31Cons.Number of employees
Employees175at 2022-03-31dCons.Number of employees
Employees181at 2021-03-31dCons.Number of employees
Employees151at 2020-03-31dCons.Number of employees
Revenue¥3.3bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥4.4bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥4.2bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.0bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.0bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income−¥42m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income−¥257m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥9m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥263m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥104m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥77m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥151m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥77m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax−¥758m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥79m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥906m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥22m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥149m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥79m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.1bnat 2024-03-31StandaloneAssets
Total assets¥4.4bnat 2023-03-31StandaloneAssets
Total assets¥4.6bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.2bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2024-03-31StandaloneLiabilities
Total liabilities¥4.3bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥68mat 2024-03-31StandaloneNet assets
Net assets / equity¥150mat 2023-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥1.1bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥266mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥880mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-13.22023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-151.712022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.632021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-24.722020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.342019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥13.22019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥92020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥122019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥11.41at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥24.68at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥176.03at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥180.98at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥217.8at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio6.0%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio3.3%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio22.8%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.2%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.3%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.0%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE6.1%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,108,600at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,108,600at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,108,600at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,108,600at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,103,200at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees151at 2024-03-31StandaloneNumber of employees
Employees171at 2023-03-31StandaloneNumber of employees
Employees170at 2022-03-31dStandaloneNumber of employees
Employees164at 2021-03-31dStandaloneNumber of employees
Employees134at 2020-03-31dStandaloneNumber 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥503,000
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥1m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥2m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥2m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥265m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥389m
Digital PRreportable segmentcapex2023-04-01 → 2024-03-31¥167m
Digital PRreportable segmentdepreciation2023-04-01 → 2024-03-31¥55m
Digital PRreportable segmentemployeesat 2024-03-31122 pure
Digital PRreportable segmentrevenue2023-04-01 → 2024-03-31¥2.5bn
Digital PRreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.5bn
Digital PRreportable segmentsegment assetsat 2024-03-31¥738m
Digital PRreportable segmentsegment profit2023-04-01 → 2024-03-31¥449m
Shareofficereportable segmentcapex2023-04-01 → 2024-03-31¥13m
Shareofficereportable segmentdepreciation2023-04-01 → 2024-03-31¥160m
Shareofficereportable segmentemployeesat 2024-03-3115 pure
Shareofficereportable segmentrevenue2023-04-01 → 2024-03-31¥1.1bn
Shareofficereportable segmentrevenue external2023-04-01 → 2024-03-31¥1.1bn
Shareofficereportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥2m
Shareofficereportable segmentsegment assetsat 2024-03-31¥333m
Shareofficereportable segmentsegment profit2023-04-01 → 2024-03-31−¥63m
—segment totalcapex2023-04-01 → 2024-03-31¥180m
—segment totaldepreciation2023-04-01 → 2024-03-31¥214m
—segment totalrevenue2023-04-01 → 2024-03-31¥3.7bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.7bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥2m
—segment totalsegment assetsat 2024-03-31¥1.1bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥386m
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥426,000
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥28m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥1m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥1m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥525m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥398m
Digital PRreportable segmentcapex2022-04-01 → 2023-03-31¥57m
Digital PRreportable segmentdepreciation2022-04-01 → 2023-03-31¥57m
Digital PRreportable segmentrevenue2022-04-01 → 2023-03-31¥2.6bn
Digital PRreportable segmentrevenue external2022-04-01 → 2023-03-31¥2.6bn
Digital PRreportable segmentsegment assetsat 2023-03-31¥1.0bn
Digital PRreportable segmentsegment profit2022-04-01 → 2023-03-31¥428m
Shareofficereportable segmentcapex2022-04-01 → 2023-03-31¥383m
Shareofficereportable segmentdepreciation2022-04-01 → 2023-03-31¥304m
Shareofficereportable segmentrevenue2022-04-01 → 2023-03-31¥2.2bn
Shareofficereportable segmentrevenue external2022-04-01 → 2023-03-31¥2.2bn
Shareofficereportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥1m
Shareofficereportable segmentsegment assetsat 2023-03-31¥3.2bn
Shareofficereportable segmentsegment profit2022-04-01 → 2023-03-31−¥242m
—segment totalcapex2022-04-01 → 2023-03-31¥440m
—segment totaldepreciation2022-04-01 → 2023-03-31¥361m
—segment totalrevenue2022-04-01 → 2023-03-31¥4.8bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥4.8bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥1m
—segment totalsegment assetsat 2023-03-31¥4.2bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥187m
Digital PRreportable segmentemployeesat 2024-03-31107 pure
Shareofficereportable segmentemployeesat 2024-03-3111 pure

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

All source rows · 1,375
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人トーマツ
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)鈴 木 登 樹 男
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)池 田 太 洋
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)インフルエンサーPRサービスに係る収益認識
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(収益認識関係)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人トーマツ
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)鈴 木 登 樹 男
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)池 田 太 洋
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)インフルエンサーPRサービスに係る収益認識
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration3924994000JPY
Net sales (5-year summary)Prior3YearDuration4566083000JPY
Net sales (5-year summary)Prior2YearDuration4630337000JPY
Net sales (5-year summary)Prior1YearDuration4769571000JPY
Net sales (5-year summary)CurrentYearDuration3669577000JPY
Ordinary income loss (5-year summary)Prior4YearDuration159253000JPY
Ordinary income loss (5-year summary)Prior3YearDuration109287000JPY
Ordinary income loss (5-year summary)Prior2YearDuration137592000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-201373000JPY
Ordinary income loss (5-year summary)CurrentYearDuration-27335000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration72785000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-143670000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration28671000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-876873000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration-146418000JPY
Comprehensive income (5-year summary)Prior4YearDuration66994000JPY
Comprehensive income (5-year summary)Prior3YearDuration-166623000JPY
Comprehensive income (5-year summary)Prior2YearDuration46132000JPY
Comprehensive income (5-year summary)Prior1YearDuration-852292000JPY
Comprehensive income (5-year summary)CurrentYearDuration-116486000JPY
Net assets (5-year summary)Prior4YearInstant1318721000JPY
Net assets (5-year summary)Prior3YearInstant1080376000JPY
Net assets (5-year summary)Prior2YearInstant1064145000JPY
Net assets (5-year summary)Prior1YearInstant211772000JPY
Net assets (5-year summary)CurrentYearInstant85902000JPY
Total assets (5-year summary)Prior4YearInstant5010937000JPY
Total assets (5-year summary)Prior3YearInstant5172912000JPY

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 2023-03-31pass rounding
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass