Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥3.0bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.8bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.9bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥2.9bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥3.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥76m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥133m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥78m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥128m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥36m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥92m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥46m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥101m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥145m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥106m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥162m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥12m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥687m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥24m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥106m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥162m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥1.5bnat 2025-03-31Cons.Assets
Total assets¥1.7bnat 2024-03-31Cons.Assets
Total assets¥1.8bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥2.1bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥1.5bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥324mat 2025-03-31Cons.Liabilities
Total liabilities¥359mat 2024-03-31Cons.Liabilities
Net assets / equity¥1.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2023-03-31vCons.Net assets
Net assets / equity¥1.5bnat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥856mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥453mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥596mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥443mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥586mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥630mat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥205mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥105m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥346m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥314m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥72m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥138m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥88m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥31m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥741m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥106m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥7m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥61m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥68m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥184m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥48m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-8.342024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-12.732023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.922022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.042021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.922020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥96.22at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥104.56at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥119.29at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥121.37at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥67.33at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio79.1%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio78.7%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.5%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio73.5%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio55.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE-8.3%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE-11.4%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE0.8%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE57.3%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
ROE2.9%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees201at 2025-03-31Cons.Number of employees
Employees209at 2024-03-31Cons.Number of employees
Employees214at 2023-03-31vCons.Number of employees
Employees216at 2022-03-31vCons.Number of employees
Employees251at 2021-03-31dCons.Number of employees
Revenue¥2.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.2bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥2.1bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥79m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥168m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥28m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥164m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥50m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥55m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥17m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥10m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥164m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥3m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥165m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥37m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥755m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income¥7m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2025-03-31StandaloneAssets
Total assets¥1.6bnat 2024-03-31StandaloneAssets
Total assets¥1.7bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥277mat 2025-03-31StandaloneLiabilities
Total liabilities¥382mat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.3bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.4bnat 2023-03-31vStandaloneNet assets
Net assets / equity¥1.4bnat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥694mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥448mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥555mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥0.242024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-132023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.892022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.392021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.562020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥22022-04-01 → 2023-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥32021-04-01 → 2022-03-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥99.17at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥98.93at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥113.93at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥114.04at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥54.65at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio82.0%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.3%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio73.3%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.2%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE-12.2%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE2.5%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE70.4%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
ROE1.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued13,015,222at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,015,222at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,015,222at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued13,015,222at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued13,015,222at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees164at 2025-03-31StandaloneNumber of employees
Employees172at 2024-03-31StandaloneNumber of employees
Employees179at 2023-03-31vStandaloneNumber of employees
Employees180at 2022-03-31vStandaloneNumber of employees
Employees184at 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 Itemsreconcilingdepreciation2024-04-01 → 2025-03-31−¥294,000
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥32m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥32m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥147m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥320,000
Entertainment Businessreportable segmentcapex2024-04-01 → 2025-03-31¥41m
Entertainment Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥20m
Entertainment Businessreportable segmentemployeesat 2025-03-316 pure
Entertainment Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥661m
Entertainment Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥629m
Entertainment Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥32m
Entertainment Businessreportable segmentsegment assetsat 2025-03-31¥175m
Entertainment Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥3m
Solution Businessreportable segmentcapex2024-04-01 → 2025-03-31¥86m
Solution Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥38m
Solution Businessreportable segmentemployeesat 2025-03-31195 pure
Solution Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥2.4bn
Solution Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥2.4bn
Solution Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥633,000
Solution Businessreportable segmentsegment assetsat 2025-03-31¥1.5bn
Solution Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥79m
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥127m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥58m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥3.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥3.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥32m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥1.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31−¥76m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥29m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥29m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31−¥113m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥976,000
Entertainment Businessreportable segmentcapex2023-04-01 → 2024-03-31¥18m
Entertainment Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥15m
Entertainment Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥468m
Entertainment Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥443m
Entertainment Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥26m
Entertainment Businessreportable segmentsegment assetsat 2024-03-31¥153m
Entertainment Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥10m
Solution Businessreportable segmentcapex2023-04-01 → 2024-03-31¥63m
Solution Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥30m
Solution Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥2.4bn
Solution Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.4bn
Solution Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥3m
Solution Businessreportable segmentsegment assetsat 2024-03-31¥1.6bn
Solution Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥121m
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥82m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥45m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥2.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥2.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥29m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31−¥132m
Solution Businessreportable segmentemployeesat 2025-03-31164 pure

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

All source rows · 1,230
ItemContextValueUnit
AssetsCurrentYearInstant1546199000JPY
Accounts payable tradePrior1YearInstant147648000JPY
Accounts payable tradeCurrentYearInstant152923000JPY
Current portion of long term loans payablePrior1YearInstant6600000JPY
Current portion of long term loans payableCurrentYearInstant1950000JPY
Income taxes payablePrior1YearInstant22308000JPY
Income taxes payableCurrentYearInstant14592000JPY
Contract liabilitiesPrior1YearInstant39321000JPY
Contract liabilitiesCurrentYearInstant23517000JPY
Other clPrior1YearInstant129824000JPY
Other clCurrentYearInstant120559000JPY
Current liabilitiesPrior1YearInstant345703000JPY
Current liabilitiesCurrentYearInstant313543000JPY
Long term loans payablePrior1YearInstant1950000JPY
Long term loans payableCurrentYearInstant-JPY
Net defined benefit liabilityPrior1YearInstant4881000JPY
Net defined benefit liabilityCurrentYearInstant4488000JPY
Deferred tax liabilitiesPrior1YearInstant1213000JPY
Deferred tax liabilitiesCurrentYearInstant-JPY
Asset retirement obligations nclPrior1YearInstant5512000JPY
Asset retirement obligations nclCurrentYearInstant5514000JPY
Other nclPrior1YearInstant-JPY
Other nclCurrentYearInstant12000JPY
Noncurrent liabilitiesPrior1YearInstant13557000JPY
Noncurrent liabilitiesCurrentYearInstant10015000JPY
LiabilitiesPrior1YearInstant359260000JPY
LiabilitiesCurrentYearInstant323558000JPY
Capital stockPrior1YearInstant1310965000JPY
Capital stockCurrentYearInstant1310965000JPY
Capital surplusPrior1YearInstant229198000JPY
Capital surplusCurrentYearInstant229198000JPY
Retained earningsPrior1YearInstant-106949000JPY
Retained earningsCurrentYearInstant-212897000JPY
Treasury stockPrior1YearInstant-104625000JPY
Treasury stockCurrentYearInstant-104625000JPY
Shareholders equityPrior1YearInstant1328588000JPY
Shareholders equityCurrentYearInstant1222641000JPY
Net assetsPrior1YearInstant1328588000JPY
Net assetsCurrentYearInstant1222641000JPY
Liabilities and net assetsPrior1YearInstant1687849000JPY
Liabilities and net assetsCurrentYearInstant1546199000JPY
Net salesPrior1YearDuration2820221000JPY
Net salesCurrentYearDuration3009759000JPY
Cost of salesPrior1YearDuration2098515000JPY
Cost of salesCurrentYearDuration2227564000JPY
Gross profitPrior1YearDuration721706000JPY
Gross profitCurrentYearDuration782194000JPY
Selling general and administrative expensesPrior1YearDuration854323000JPY
Selling general and administrative expensesCurrentYearDuration857698000JPY
Operating incomePrior1YearDuration-132616000JPY

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
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