Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥6.2bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥5.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥30.1bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥35.6bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥27.8bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥257m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥2.0bn2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥297m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥2.0bn2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥1.2bn2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥44m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥971m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥297m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥2.0bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥170m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.8bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥11.6bn2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥7m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥2.1bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥237m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥2.2bn2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥15.9bnat 2025-03-31Cons.Assets
Total assets¥17.5bnat 2024-03-31Cons.Assets
Total assets¥31.3bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥33.6bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥29.5bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.7bnat 2025-03-31Cons.Liabilities
Total liabilities¥2.2bnat 2024-03-31Cons.Liabilities
Net assets / equity¥13.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥15.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥21.9bnat 2023-03-31dCons.Net assets
Net assets / equity¥12.5bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥13.2bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥5.7bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥6.4bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥5.5bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥6.2bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥10.3bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥12.8bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.2bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.2bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥7.5bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥3.7bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥7.8bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥700m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥346m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥8.2bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥5.2bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥317m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.5bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.3bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥4.8bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.4bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥955m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.8bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.392024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-202.262023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1,183.922022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.82021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-215.22020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥1,183.342022-04-01 → 2023-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥0.772021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,479.24at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,717.34at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥2,195.94at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,003at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥955.56at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio82.1%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio86.2%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio68.5%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.3%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE1.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE74.0%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE0.1%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
Employees214at 2025-03-31Cons.Number of employees
Employees220at 2024-03-31Cons.Number of employees
Employees136at 2023-03-31dCons.Number of employees
Employees773at 2022-03-31dCons.Number of employees
Employees782at 2021-03-31dCons.Number of employees
Revenue¥5.8bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥5.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥5.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.2bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥246m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥1.5bn2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥367m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥1.5bn2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥244m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥77m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥969m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥361m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥1.5bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥327m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥1.7bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥12.1bn2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥78m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.3bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥17.1bnat 2025-03-31StandaloneAssets
Total assets¥18.6bnat 2024-03-31StandaloneAssets
Total assets¥32.2bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥12.9bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥12.9bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.4bnat 2025-03-31StandaloneLiabilities
Total liabilities¥3.0bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥13.7bnat 2025-03-31StandaloneNet assets
Net assets / equity¥15.5bnat 2024-03-31StandaloneNet assets
Net assets / equity¥22.0bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥10.1bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.6bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.7bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥5.4bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥37.242024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-183.362023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1,234.812022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.122021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-128.632020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1,234.682022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥4232024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥1282023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥191.112022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,556.85at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,772.82at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2,254.54at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,036.03at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥994.8at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio79.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.3%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio78.5%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.4%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.2%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE75.0%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,534,316at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,465,100at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,465,100at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,454,500at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,421,600at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees191at 2025-03-31StandaloneNumber of employees
Employees194at 2024-03-31StandaloneNumber of employees
Employees120at 2023-03-31dStandaloneNumber of employees
Employees96at 2022-03-31dStandaloneNumber of employees
Employees90at 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥0
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥27m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥11.6bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥1.1bn
Consultingreportable segmentcapex2024-04-01 → 2025-03-31¥7m
Consultingreportable segmentdepreciation2024-04-01 → 2025-03-31¥39m
Consultingreportable segmentemployeesat 2025-03-31174 pure
Consultingreportable segmentrevenue2024-04-01 → 2025-03-31¥5.5bn
Consultingreportable segmentrevenue external2024-04-01 → 2025-03-31¥5.5bn
Consultingreportable segmentsegment assetsat 2025-03-31¥1.6bn
Consultingreportable segmentsegment profit2024-04-01 → 2025-03-31¥1.1bn
Operating Investmentreportable segmentdepreciation2024-04-01 → 2025-03-31¥0
Operating Investmentreportable segmentemployeesat 2025-03-313 pure
Operating Investmentreportable segmentrevenue2024-04-01 → 2025-03-31¥728m
Operating Investmentreportable segmentrevenue external2024-04-01 → 2025-03-31¥728m
Operating Investmentreportable segmentsegment assetsat 2025-03-31¥2.7bn
Operating Investmentreportable segmentsegment profit2024-04-01 → 2025-03-31¥293m
—segment totalcapex2024-04-01 → 2025-03-31¥7m
—segment totaldepreciation2024-04-01 → 2025-03-31¥39m
—segment totalrevenue2024-04-01 → 2025-03-31¥6.2bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥6.2bn
—segment totalsegment assetsat 2025-03-31¥4.3bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥1.3bn
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥7m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥39m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥6.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥6.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥4.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥1.3bn
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥70m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥30m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥12.9bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥991m
Consultingreportable segmentdepreciation2023-04-01 → 2024-03-31¥35m
Consultingreportable segmentrevenue2023-04-01 → 2024-03-31¥5.0bn
Consultingreportable segmentrevenue external2023-04-01 → 2024-03-31¥5.0bn
Consultingreportable segmentsegment assetsat 2024-03-31¥1.1bn
Consultingreportable segmentsegment profit2023-04-01 → 2024-03-31¥955m
Operating Investmentreportable segmentdepreciation2023-04-01 → 2024-03-31¥0
Operating Investmentreportable segmentrevenue2023-04-01 → 2024-03-31¥344m
Operating Investmentreportable segmentrevenue external2023-04-01 → 2024-03-31¥344m
Operating Investmentreportable segmentsegment assetsat 2024-03-31¥3.5bn
Operating Investmentreportable segmentsegment profit2023-04-01 → 2024-03-31−¥1.9bn
—segment totaldepreciation2023-04-01 → 2024-03-31¥35m
—segment totalrevenue2023-04-01 → 2024-03-31¥5.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥5.4bn
—segment totalsegment assetsat 2024-03-31¥4.6bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥974m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥35m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥5.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥5.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥4.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31−¥974m
Consultingreportable segmentemployeesat 2025-03-31154 pure

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

All source rows · 1,399
ItemContextValueUnit
Valuation difference on available for sale securitiesCurrentYearInstant765000000JPY
Foreign currency translation adjustmentPrior1YearInstant-1000000JPY
Foreign currency translation adjustmentCurrentYearInstant-21000000JPY
Valuation and translation adjustmentsPrior1YearInstant803000000JPY
Valuation and translation adjustmentsCurrentYearInstant743000000JPY
Non controlling interestsPrior1YearInstant165000000JPY
Non controlling interestsCurrentYearInstant143000000JPY
Net assetsPrior1YearInstant15208000000JPY
Net assetsCurrentYearInstant13158000000JPY
Liabilities and net assetsPrior1YearInstant17454000000JPY
Liabilities and net assetsCurrentYearInstant15857000000JPY
Net salesPrior1YearDuration5378000000JPY
Net salesCurrentYearDuration6183000000JPY
Cost of salesPrior1YearDuration4925000000JPY
Cost of salesCurrentYearDuration3253000000JPY
Gross profitPrior1YearDuration452000000JPY
Gross profitCurrentYearDuration2930000000JPY
Selling general and administrative expensesPrior1YearDuration2418000000JPY
Selling general and administrative expensesCurrentYearDuration2672000000JPY
Operating incomePrior1YearDuration-1966000000JPY
Operating incomeCurrentYearDuration257000000JPY
Interest income noiPrior1YearDuration20000000JPY
Interest income noiCurrentYearDuration27000000JPY
Foreign exchange gains noiPrior1YearDuration-JPY
Foreign exchange gains noiCurrentYearDuration7000000JPY
Other noiPrior1YearDuration7000000JPY
Other noiCurrentYearDuration6000000JPY
Non operating incomePrior1YearDuration27000000JPY
Non operating incomeCurrentYearDuration40000000JPY
Interest expenses noePrior1YearDuration0JPY
Interest expenses noeCurrentYearDuration-JPY
Commission fee noePrior1YearDuration36000000JPY
Commission fee noeCurrentYearDuration-JPY
Foreign exchange losses noePrior1YearDuration16000000JPY
Foreign exchange losses noeCurrentYearDuration-JPY
Other noePrior1YearDuration0JPY
Other noeCurrentYearDuration0JPY
Non operating expensesPrior1YearDuration53000000JPY
Non operating expensesCurrentYearDuration0JPY
Ordinary incomePrior1YearDuration-1992000000JPY
Ordinary incomeCurrentYearDuration297000000JPY
Income before income taxesPrior1YearDuration-1992000000JPY
Income before income taxesCurrentYearDuration297000000JPY
Income taxes currentPrior1YearDuration67000000JPY
Income taxes currentCurrentYearDuration59000000JPY
Income taxes deferredPrior1YearDuration164000000JPY
Income taxes deferredCurrentYearDuration1000000JPY
Income taxesPrior1YearDuration232000000JPY
Income taxesCurrentYearDuration60000000JPY
Profit lossPrior1YearDuration-2224000000JPY

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 rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
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