Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥4.0bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥3.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.9bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥2.0bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥1.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥1.1bn2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥1.0bn2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥1.1bn2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥1.0bn2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥878m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥453m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥156m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥924m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥1.0bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥659m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥704m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥628m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥340m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥178m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥659m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥704m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥6.1bnat 2025-03-31Cons.Assets
Total assets¥5.1bnat 2024-03-31Cons.Assets
Total assets¥4.3bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥3.4bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥805mat 2025-03-31Cons.Liabilities
Total liabilities¥779mat 2024-03-31Cons.Liabilities
Net assets / equity¥5.3bnat 2025-03-31Cons.Net assets
Net assets / equity¥4.3bnat 2024-03-31Cons.Net assets
Net assets / equity¥3.5bnat 2023-03-31dCons.Net assets
Net assets / equity¥2.9bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥2.5bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥5.0bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥4.2bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥4.9bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥439m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥742m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥850m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥744m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥406m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥11m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥531m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥5m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥120m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥28m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥375m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥49m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥51m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥24.012024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.362023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.562022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥12.772021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.692020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥24.012024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥26.292023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥184.96at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥160.08at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥132.39at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥107.9at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥94.39at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio86.9%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio84.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.7%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio84.3%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio91.7%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE13.7%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE18.0%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE19.6%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE12.6%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE-6.8%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees203at 2025-03-31Cons.Number of employees
Employees187at 2024-03-31Cons.Number of employees
Employees158at 2023-03-31dCons.Number of employees
Employees129at 2022-03-31dCons.Number of employees
Employees118at 2021-03-31dCons.Number of employees
Revenue¥3.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥3.4bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.8bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥991m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥1.0bn2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥998m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥1.0bn2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥841m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥458m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥57m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥836m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥1.0bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥600m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥702m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥604m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥341m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥181m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥6.0bnat 2025-03-31StandaloneAssets
Total assets¥5.0bnat 2024-03-31StandaloneAssets
Total assets¥4.2bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.7bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥727mat 2025-03-31StandaloneLiabilities
Total liabilities¥756mat 2024-03-31StandaloneLiabilities
Net assets / equity¥5.2bnat 2025-03-31StandaloneNet assets
Net assets / equity¥4.3bnat 2024-03-31StandaloneNet assets
Net assets / equity¥3.5bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥2.9bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.5bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.8bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥4.1bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥21.842024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.272023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.642022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.832021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.82020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥21.842024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.22023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥181.5at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥158.59at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥130.99at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥107.41at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥93.84at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio87.8%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.9%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.0%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio84.8%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.5%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE12.7%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE18.1%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE19.0%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE12.8%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE-7.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued29,123,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued27,003,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued26,893,800at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,893,800at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,893,800at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees189at 2025-03-31StandaloneNumber of employees
Employees172at 2024-03-31StandaloneNumber of employees
Employees149at 2023-03-31dStandaloneNumber of employees
Employees121at 2022-03-31dStandaloneNumber of employees
Employees104at 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 · 35
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥6,000
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥6,000
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥16m
M And A Servicesreportable segmentdepreciation2024-04-01 → 2025-03-31¥426,000
M And A Servicesreportable segmentemployeesat 2025-03-3115 pure
M And A Servicesreportable segmentrevenue2024-04-01 → 2025-03-31¥326m
M And A Servicesreportable segmentrevenue external2024-04-01 → 2025-03-31¥326m
M And A Servicesreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥6,000
M And A Servicesreportable segmentsegment profit2024-04-01 → 2025-03-31¥98m
Media Platformreportable segmentdepreciation2024-04-01 → 2025-03-31¥38m
Media Platformreportable segmentemployeesat 2025-03-31188 pure
Media Platformreportable segmentrevenue2024-04-01 → 2025-03-31¥3.6bn
Media Platformreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.6bn
Media Platformreportable segmentsegment profit2024-04-01 → 2025-03-31¥984m
—segment totaldepreciation2024-04-01 → 2025-03-31¥38m
—segment totalrevenue2024-04-01 → 2025-03-31¥4.0bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥4.0bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥6,000
—segment totalsegment profit2024-04-01 → 2025-03-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31¥1m
M And A Servicesreportable segmentdepreciation2023-04-01 → 2024-03-31¥57,000
M And A Servicesreportable segmentrevenue2023-04-01 → 2024-03-31¥196m
M And A Servicesreportable segmentrevenue external2023-04-01 → 2024-03-31¥196m
M And A Servicesreportable segmentsegment profit2023-04-01 → 2024-03-31−¥8m
Media Platformreportable segmentdepreciation2023-04-01 → 2024-03-31¥25m
Media Platformreportable segmentrevenue2023-04-01 → 2024-03-31¥3.4bn
Media Platformreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.4bn
Media Platformreportable segmentsegment profit2023-04-01 → 2024-03-31¥1.0bn
—segment totaldepreciation2023-04-01 → 2024-03-31¥25m
—segment totalrevenue2023-04-01 → 2024-03-31¥3.6bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.6bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥1.0bn
M And A Servicesreportable segmentemployeesat 2025-03-311 pure
Media Platformreportable segmentemployeesat 2025-03-31188 pure
—segment totalemployeesat 2025-03-31189 pure

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

All source rows · 1,351
ItemContextValueUnit
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember1232000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember-JPY
Net assetsCurrentYearInstant5326112000JPY
Income before income taxesPrior1YearDuration1036223000JPY
Income before income taxesCurrentYearDuration924236000JPY
Depreciation and amortization ope cfPrior1YearDuration9975000JPY
Depreciation and amortization ope cfCurrentYearDuration18686000JPY
Amortization of goodwill ope cfPrior1YearDuration33081000JPY
Amortization of goodwill ope cfCurrentYearDuration41756000JPY
Amortization of customer related assets ope cfPrior1YearDuration15181000JPY
Amortization of customer related assets ope cfCurrentYearDuration19338000JPY
Impairment loss ope cfPrior1YearDuration-JPY
Impairment loss ope cfCurrentYearDuration162218000JPY
Share based compensation expenses ope cfPrior1YearDuration10573000JPY
Share based compensation expenses ope cfCurrentYearDuration6769000JPY
Stock issuance cost ope cfPrior1YearDuration-JPY
Stock issuance cost ope cfCurrentYearDuration10568000JPY
Expenses for treasury stocks ope cfPrior1YearDuration-JPY
Expenses for treasury stocks ope cfCurrentYearDuration569000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration1074000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration2355000JPY
Interest and dividends income ope cfPrior1YearDuration-44000JPY
Interest and dividends income ope cfCurrentYearDuration-2518000JPY
Settlement package ope cfPrior1YearDuration900000JPY
Settlement package ope cfCurrentYearDuration3770000JPY
Settlement received ope cfPrior1YearDuration-JPY
Settlement received ope cfCurrentYearDuration-1500000JPY
Donation ope cfPrior1YearDuration1000000JPY
Donation ope cfCurrentYearDuration-JPY
Foreign exchange losses gains ope cfPrior1YearDuration201000JPY
Foreign exchange losses gains ope cfCurrentYearDuration-JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-18725000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-9626000JPY
Decrease increase in inventories ope cfPrior1YearDuration-JPY
Decrease increase in inventories ope cfCurrentYearDuration-14910000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration-7530000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration-1396000JPY
Decrease increase in income taxes receivable ope cfPrior1YearDuration-1932000JPY
Decrease increase in income taxes receivable ope cfCurrentYearDuration1932000JPY
Decrease increase in deposits paid ope cfPrior1YearDuration-JPY
Decrease increase in deposits paid ope cfCurrentYearDuration-430995000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-15644000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration1931000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration21634000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration23100000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration-6480000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-20295000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration21250000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-11937000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-54883000JPY

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 rounding
balance sheet identityconsolidated 2025-03-31pass rounding
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