Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥10.5bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥9.9bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥6.8bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥5.5bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥4.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥1.9bn2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥700m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥2.0bn2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥791m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥208m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥829m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥734m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥5.3bn2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥1.2bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥5.5bn2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.2bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥726m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥696m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥564m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥5.5bn2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥1.3bn2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥10.0bnat 2025-03-31Cons.Assets
Total assets¥14.8bnat 2024-03-31Cons.Assets
Total assets¥16.5bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥9.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥7.0bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥9.7bnat 2025-03-31Cons.Liabilities
Total liabilities¥8.7bnat 2024-03-31Cons.Liabilities
Net assets / equity¥320mat 2025-03-31Cons.Net assets
Net assets / equity¥6.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥7.9bnat 2023-03-31dCons.Net assets
Net assets / equity¥7.4bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥4.2bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥543mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥2.0bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥543mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥4.5bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥656m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥91m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥772m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥914m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.2bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.7bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥5.4bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.4bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥347m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥822m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥5.5bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.8bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥15m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-368.792024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-78.842023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥48.62022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.262021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.972020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥47.92022-04-01 → 2023-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥46.42021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥40.122020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥20.6at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥411.81at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥518.45at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥492.54at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥283.42at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio3.1%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio41.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.0%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio75.2%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio56.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE9.6%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE12.4%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE15.2%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees241at 2025-03-31Cons.Number of employees
Employees239at 2024-03-31Cons.Number of employees
Employees188at 2023-03-31dCons.Number of employees
Employees184at 2022-03-31dCons.Number of employees
Employees163at 2021-03-31dCons.Number of employees
Revenue¥1.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.1bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥4.6bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.3bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥48m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥375m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥18m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥155m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥327m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥693m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥599m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥2.5bn2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥156m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥2.5bn2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥144m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥802m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥663m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥557m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥10.8bnat 2025-03-31StandaloneAssets
Total assets¥13.0bnat 2024-03-31StandaloneAssets
Total assets¥16.2bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥9.5bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥6.1bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥9.1bnat 2025-03-31StandaloneLiabilities
Total liabilities¥8.4bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.7bnat 2025-03-31StandaloneNet assets
Net assets / equity¥4.6bnat 2024-03-31StandaloneNet assets
Net assets / equity¥8.3bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥7.8bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.9bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥141mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥782mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-1672024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.642023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.672022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.022021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.452020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥52.92022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥44.22021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥39.622020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥262023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥262022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥242021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥182020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥113.3at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥306.35at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥555.51at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥524.61at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥281.71at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio15.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.4%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.3%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE9.9%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE11.3%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE15.1%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued14,985,800at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,983,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,976,200at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued14,907,700at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued13,819,700at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees241at 2025-03-31StandaloneNumber of employees
Employees151at 2024-03-31StandaloneNumber of employees
Employees152at 2023-03-31dStandaloneNumber of employees
Employees114at 2022-03-31dStandaloneNumber of employees
Employees95at 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 · 60
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥65m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥70m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31¥825m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31¥825m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥510m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥178m
Media Businessreportable segmentcapex2024-04-01 → 2025-03-31¥746m
Media Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥507m
Media Businessreportable segmentemployeesat 2025-03-31124 pure
Media Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥6.1bn
Media Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥6.8bn
Media Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31−¥752m
Media Businessreportable segmentsegment assetsat 2025-03-31¥7.4bn
Media Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥2.2bn
Solutions Businessreportable segmentcapex2024-04-01 → 2025-03-31¥572m
Solutions Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥355m
Solutions Businessreportable segmentemployeesat 2025-03-3180 pure
Solutions Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥3.6bn
Solutions Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.7bn
Solutions Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31−¥72m
Solutions Businessreportable segmentsegment assetsat 2025-03-31¥3.1bn
Solutions Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥100m
—segment totalcapex2024-04-01 → 2025-03-31¥1.3bn
—segment totaldepreciation2024-04-01 → 2025-03-31¥862m
—segment totalemployeesat 2025-03-31204 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥9.7bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥10.5bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31−¥825m
—segment totalsegment assetsat 2025-03-31¥10.5bn
—segment totalsegment profit2024-04-01 → 2025-03-31−¥2.1bn
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥410m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥93m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31¥548m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31¥548m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥669m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥131m
Media Businessreportable segmentcapex2023-04-01 → 2024-03-31¥376m
Media Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥449m
Media Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥5.9bn
Media Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥6.3bn
Media Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31−¥421m
Media Businessreportable segmentsegment assetsat 2024-03-31¥10.7bn
Media Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥707m
Solutions Businessreportable segmentcapex2023-04-01 → 2024-03-31¥557m
Solutions Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥368m
Solutions Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥3.5bn
Solutions Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.6bn
Solutions Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31−¥127m
Solutions Businessreportable segmentsegment assetsat 2024-03-31¥3.5bn
Solutions Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥138m
—segment totalcapex2023-04-01 → 2024-03-31¥933m
—segment totaldepreciation2023-04-01 → 2024-03-31¥817m
—segment totalrevenue2023-04-01 → 2024-03-31¥9.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥9.9bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31−¥548m
—segment totalsegment assetsat 2024-03-31¥14.2bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥568m
Media Businessreportable segmentemployeesat 2025-03-31124 pure
Solutions Businessreportable segmentemployeesat 2025-03-3180 pure
—segment totalemployeesat 2025-03-31204 pure

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

All source rows · 1,621
ItemContextValueUnit
GoodwillCurrentYearInstant2913014000JPY
Customer related assets iaPrior1YearInstant3138453000JPY
Customer related assets iaCurrentYearInstant1161290000JPY
Technical assets iaPrior1YearInstant45275000JPY
Technical assets iaCurrentYearInstant37034000JPY
SoftwarePrior1YearInstant1389456000JPY
SoftwareCurrentYearInstant1220054000JPY
Software in progressPrior1YearInstant476008000JPY
Software in progressCurrentYearInstant882531000JPY
Other iaPrior1YearInstant42491000JPY
Other iaCurrentYearInstant30408000JPY
Intangible assetsPrior1YearInstant8589166000JPY
Intangible assetsCurrentYearInstant6244333000JPY
Investment securitiesPrior1YearInstant560518000JPY
Investment securitiesCurrentYearInstant438832000JPY
Guarantee deposits ioaPrior1YearInstant410879000JPY
Guarantee deposits ioaCurrentYearInstant418500000JPY
Deferred tax assetsPrior1YearInstant289647000JPY
Deferred tax assetsCurrentYearInstant314090000JPY
Other ioaPrior1YearInstant36370000JPY
Other ioaCurrentYearInstant10821000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-4621000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-4621000JPY
Investments and other assetsPrior1YearInstant1292794000JPY
Investments and other assetsCurrentYearInstant1177624000JPY
Noncurrent assetsPrior1YearInstant10706829000JPY
Noncurrent assetsCurrentYearInstant7943107000JPY
AssetsPrior1YearInstant14838864000JPY
AssetsCurrentYearInstant9982387000JPY
Accounts payable tradePrior1YearInstant298504000JPY
Accounts payable tradeCurrentYearInstant284794000JPY
Short term loans payablePrior1YearInstant608000000JPY
Short term loans payableCurrentYearInstant2100000000JPY
Current portion of long term loans payablePrior1YearInstant935000000JPY
Current portion of long term loans payableCurrentYearInstant1025000000JPY
Income taxes payablePrior1YearInstant64331000JPY
Income taxes payableCurrentYearInstant56670000JPY
Provision for loss on business liquidation clPrior1YearInstant-JPY
Provision for loss on business liquidation clCurrentYearInstant156503000JPY
Other provision clPrior1YearInstant51134000JPY
Other provision clCurrentYearInstant73678000JPY
Other clPrior1YearInstant777194000JPY
Other clCurrentYearInstant679536000JPY
Current liabilitiesPrior1YearInstant2734164000JPY
Current liabilitiesCurrentYearInstant4376183000JPY
Long term loans payablePrior1YearInstant5640000000JPY
Long term loans payableCurrentYearInstant4792500000JPY
Asset retirement obligations nclPrior1YearInstant114409000JPY
Asset retirement obligations nclCurrentYearInstant114409000JPY
Deferred tax liabilitiesPrior1YearInstant165437000JPY

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 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