Annual report

Period2025-04-01 → 2026-03-31
Filed2026-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥8.8bn2025-04-01 → 2026-03-31Cons.Net sales
Revenue¥10.5bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥9.9bn2023-04-01 → 2024-03-31vCons.Net sales (5-year summary)
Revenue¥6.8bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥5.5bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Operating income¥550m2025-04-01 → 2026-03-31Cons.Operating income
Operating income−¥1.9bn2024-04-01 → 2025-03-31Cons.Operating income
Ordinary income¥413m2025-04-01 → 2026-03-31Cons.Ordinary income
Ordinary income−¥2.0bn2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥791m2023-04-01 → 2024-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥208m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥829m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥581m2025-04-01 → 2026-03-31Cons.Income before income taxes
Profit before tax−¥5.3bn2024-04-01 → 2025-03-31Cons.Income before income taxes
Net income (owners)¥743m2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥5.5bn2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.2bn2023-04-01 → 2024-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥726m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥696m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥742m2025-04-01 → 2026-03-31Cons.Profit loss
Net income−¥5.5bn2024-04-01 → 2025-03-31Cons.Profit loss
Total assets¥10.0bnat 2026-03-31Cons.Assets
Total assets¥10.0bnat 2025-03-31Cons.Assets
Total assets¥14.8bnat 2024-03-31vCons.Total assets (5-year summary)
Total assets¥16.5bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥9.8bnat 2022-03-31vCons.Total assets (5-year summary)
Total liabilities¥8.6bnat 2026-03-31Cons.Liabilities
Total liabilities¥9.7bnat 2025-03-31Cons.Liabilities
Net assets / equity¥1.4bnat 2026-03-31Cons.Net assets
Net assets / equity¥320mat 2025-03-31Cons.Net assets
Net assets / equity¥6.2bnat 2024-03-31vCons.Net assets
Net assets / equity¥7.9bnat 2023-03-31vCons.Net assets (5-year summary)
Net assets / equity¥7.4bnat 2022-03-31vCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2026-03-31Cons.Cash and deposits
Cash and deposits¥543mat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2026-03-31Cons.Cash and cash equivalents
Cash & equivalents¥543mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2024-03-31vCons.Cash and cash equivalents
Cash & equivalents¥4.5bnat 2023-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.5bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥656m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥91m2023-04-01 → 2024-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥772m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥73m2025-04-01 → 2026-03-31Cons.Net cash provided by used in investment activities
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 → 2024-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥5.4bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.4bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥232m2025-04-01 → 2026-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥347m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥822m2023-04-01 → 2024-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥5.5bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.8bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥48.732025-04-01 → 2026-03-31Cons.Basic earnings loss per share (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 → 2024-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥48.62022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.262021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥47.92022-04-01 → 2023-03-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥46.42021-04-01 → 2022-03-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥93.99at 2026-03-31Cons.Net assets 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 2024-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥518.45at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥492.54at 2022-03-31vCons.Net assets per share (5-year summary)
Equity ratio14.5%at 2026-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio3.1%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio41.6%at 2024-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio47.0%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio75.2%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
ROE84.7%2025-04-01 → 2026-03-31Cons.Rate of return on equity (5-year summary)
ROE9.6%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE12.4%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
Employees236at 2026-03-31Cons.Number of employees
Employees241at 2025-03-31Cons.Number of employees
Employees239at 2024-03-31vCons.Number of employees
Employees188at 2023-03-31vCons.Number of employees
Employees184at 2022-03-31vCons.Number of employees
Revenue¥2.9bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥1.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.1bn2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.6bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.3bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Operating income¥292m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income¥48m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥155m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income−¥18m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥155m2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥327m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥693m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥3.9bn2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax−¥2.5bn2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income−¥3.8bn2025-04-01 → 2026-03-31StandaloneProfit loss
Net income−¥2.5bn2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥144m2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
Net income¥802m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥663m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Total assets¥8.9bnat 2026-03-31StandaloneAssets
Total assets¥10.8bnat 2025-03-31StandaloneAssets
Total assets¥13.0bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥16.2bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥9.5bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥8.0bnat 2026-03-31StandaloneLiabilities
Total liabilities¥9.1bnat 2025-03-31StandaloneLiabilities
Net assets / equity¥867mat 2026-03-31StandaloneNet assets
Net assets / equity¥1.7bnat 2025-03-31StandaloneNet assets
Net assets / equity¥4.6bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥8.3bnat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥7.8bnat 2022-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥996mat 2026-03-31StandaloneCash and deposits
Cash and deposits¥141mat 2025-03-31StandaloneCash and deposits
EPS (basic)¥-251.322025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1672024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.642023-04-01 → 2024-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.672022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.022021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥52.92022-04-01 → 2023-03-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥44.22021-04-01 → 2022-03-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥262023-04-01 → 2024-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥262022-04-01 → 2023-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥242021-04-01 → 2022-03-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥56.4at 2026-03-31StandaloneNet assets 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 2024-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥555.51at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥524.61at 2022-03-31vStandaloneNet assets per share (5-year summary)
Equity ratio9.8%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio15.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.4%at 2024-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.3%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.1%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
ROE9.9%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE11.3%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued15,369,700at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,985,800at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,983,000at 2024-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,976,200at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,907,700at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Employees236at 2026-03-31StandaloneNumber of employees
Employees241at 2025-03-31StandaloneNumber of employees
Employees151at 2024-03-31vStandaloneNumber of employees
Employees152at 2023-03-31vStandaloneNumber of employees
Employees114at 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 · 60
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-04-01 → 2026-03-31¥41m
Reconciling Itemsreconcilingdepreciation2025-04-01 → 2026-03-31¥54m
Reconciling Itemsreconcilingrevenue2025-04-01 → 2026-03-31¥243m
Reconciling Itemsreconcilingrevenue intersegment2025-04-01 → 2026-03-31¥243m
Reconciling Itemsreconcilingsegment assetsat 2026-03-31¥1.8bn
Reconciling Itemsreconcilingsegment profit2025-04-01 → 2026-03-31−¥11m
Media Businessreportable segmentcapex2025-04-01 → 2026-03-31¥273m
Media Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥284m
Media Businessreportable segmentemployeesat 2026-03-31119 pure
Media Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥4.7bn
Media Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥5.1bn
Media Businessreportable segmentrevenue intersegment2025-04-01 → 2026-03-31−¥415m
Media Businessreportable segmentsegment assetsat 2026-03-31¥6.1bn
Media Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥83m
Solutions Businessreportable segmentcapex2025-04-01 → 2026-03-31¥337m
Solutions Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥346m
Solutions Businessreportable segmentemployeesat 2026-03-3186 pure
Solutions Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥3.8bn
Solutions Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥3.7bn
Solutions Businessreportable segmentrevenue intersegment2025-04-01 → 2026-03-31¥172m
Solutions Businessreportable segmentsegment assetsat 2026-03-31¥2.1bn
Solutions Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥477m
—segment totalcapex2025-04-01 → 2026-03-31¥610m
—segment totaldepreciation2025-04-01 → 2026-03-31¥630m
—segment totalemployeesat 2026-03-31205 pure
—segment totalrevenue2025-04-01 → 2026-03-31¥8.5bn
—segment totalrevenue external2025-04-01 → 2026-03-31¥8.8bn
—segment totalrevenue intersegment2025-04-01 → 2026-03-31−¥243m
—segment totalsegment assetsat 2026-03-31¥8.2bn
—segment totalsegment profit2025-04-01 → 2026-03-31¥561m
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 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 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 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
Media Businessreportable segmentemployeesat 2026-03-31119 pure
Solutions Businessreportable segmentemployeesat 2026-03-3186 pure
—segment totalemployeesat 2026-03-31205 pure

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

All source rows · 1,597
ItemContextValueUnit
Other iaPrior1YearInstant30408000JPY
Other iaCurrentYearInstant26337000JPY
Intangible assetsPrior1YearInstant6244333000JPY
Intangible assetsCurrentYearInstant6031318000JPY
Investment securitiesPrior1YearInstant438832000JPY
Investment securitiesCurrentYearInstant614973000JPY
Guarantee deposits ioaPrior1YearInstant418500000JPY
Guarantee deposits ioaCurrentYearInstant179656000JPY
Deferred tax assetsPrior1YearInstant314090000JPY
Deferred tax assetsCurrentYearInstant257744000JPY
Other ioaPrior1YearInstant10821000JPY
Other ioaCurrentYearInstant20818000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-4621000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-4621000JPY
Investments and other assetsPrior1YearInstant1177624000JPY
Investments and other assetsCurrentYearInstant1068570000JPY
Noncurrent assetsPrior1YearInstant7943107000JPY
Noncurrent assetsCurrentYearInstant7545289000JPY
AssetsPrior1YearInstant9982387000JPY
AssetsCurrentYearInstant9996904000JPY
Accounts payable tradePrior1YearInstant284794000JPY
Accounts payable tradeCurrentYearInstant240294000JPY
Short term loans payablePrior1YearInstant2100000000JPY
Short term loans payableCurrentYearInstant7489500000JPY
Current portion of long term loans payablePrior1YearInstant1025000000JPY
Current portion of long term loans payableCurrentYearInstant-JPY
Lease obligations clPrior1YearInstant-JPY
Lease obligations clCurrentYearInstant6067000JPY
Income taxes payablePrior1YearInstant56670000JPY
Income taxes payableCurrentYearInstant22797000JPY
Provision for loss on business liquidation clPrior1YearInstant156503000JPY
Provision for loss on business liquidation clCurrentYearInstant-JPY
Provision for office transfer expenses clPrior1YearInstant-JPY
Provision for office transfer expenses clCurrentYearInstant51269000JPY
Provision for product warrantiesPrior1YearInstant330000JPY
Provision for product warrantiesCurrentYearInstant974000JPY
Other provision clPrior1YearInstant73347000JPY
Other provision clCurrentYearInstant-JPY
Other clPrior1YearInstant679536000JPY
Other clCurrentYearInstant384890000JPY
Current liabilitiesPrior1YearInstant4376183000JPY
Current liabilitiesCurrentYearInstant8195795000JPY
Long term loans payablePrior1YearInstant4792500000JPY
Long term loans payableCurrentYearInstant-JPY
Lease obligations nclPrior1YearInstant-JPY
Lease obligations nclCurrentYearInstant19832000JPY
Asset retirement obligations nclPrior1YearInstant114409000JPY
Asset retirement obligations nclCurrentYearInstant114409000JPY
Deferred tax liabilitiesPrior1YearInstant379306000JPY
Deferred tax liabilitiesCurrentYearInstant222234000JPY

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 rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
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