Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100TWDC (2024-06-27).

Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥1.9bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.3bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.2bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥2.0bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income−¥49m2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥109m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥59m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥102m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥29m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥92m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥45m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥67m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥99m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥95m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥73m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥47m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥34m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥108m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥95m2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥73m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥1.6bnat 2024-03-31Cons.Assets
Total assets¥1.8bnat 2023-03-31Cons.Assets
Total assets¥1.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥344mat 2024-03-31Cons.Liabilities
Total liabilities¥508mat 2023-03-31Cons.Liabilities
Net assets / equity¥1.3bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2023-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2022-03-31dCons.Net assets
Net assets / equity¥1.3bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥964mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥964mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥918mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥551mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥473mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥4m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥147m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥106m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥58m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥89m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥41m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥1m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥256m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥24m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥308m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥64m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥24,0002022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥18,0002021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥161m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥50m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-4.152023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.212022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.042021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.492020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.742019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥54.61at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥57.92at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥54.32at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥55.97at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥56.95at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio78.5%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio72.3%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio70.5%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio74.4%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio78.0%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE5.5%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
Employees145at 2024-03-31Cons.Number of employees
Employees167at 2023-03-31Cons.Number of employees
Employees170at 2022-03-31dCons.Number of employees
Employees144at 2021-03-31dCons.Number of employees
Employees131at 2020-03-31dCons.Number of employees
Revenue¥336m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥334m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥322m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥305m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥356m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥10m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥54m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥12m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥55m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥43m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥21m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥8m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥52m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥4m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥35m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥31m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥84m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥28m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2024-03-31StandaloneAssets
Total assets¥1.2bnat 2023-03-31StandaloneAssets
Total assets¥1.2bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥128mat 2024-03-31StandaloneLiabilities
Total liabilities¥148mat 2023-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.0bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥1.0bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥224mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥277mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-0.172023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.532022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.352021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.72020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.212019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥48.01at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥47.41at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥45.86at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥44.5at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥47.67at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio89.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.0%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio86.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.4%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.2%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE3.0%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued23,148,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued23,087,200at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees9at 2024-03-31StandaloneNumber of employees
Employees9at 2023-03-31StandaloneNumber of employees
Employees10at 2022-03-31dStandaloneNumber of employees
Employees10at 2021-03-31dStandaloneNumber of employees
Employees10at 2020-03-31dStandaloneNumber 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 · 46
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥15m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥7m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥7m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥198m
Bim Solution Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥10m
Bim Solution Businessreportable segmentemployeesat 2024-03-3178 pure
Bim Solution Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥255m
Bim Solution Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥255m
Bim Solution Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥81m
Ground Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥4m
Ground Businessreportable segmentemployeesat 2024-03-3146 pure
Ground Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥1.6bn
Ground Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.6bn
Ground Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥7m
Ground Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥220m
Jibangoo Businessreportable segmentemployeesat 2024-03-312 pure
Jibangoo Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥65m
Jibangoo Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥65m
Jibangoo Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥11m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥14m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥7m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥150m
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥16m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥28m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥28m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥149m
Bim Solution Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥4m
Bim Solution Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥272m
Bim Solution Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥272m
Bim Solution Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥68m
Ground Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥3m
Ground Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥1.7bn
Ground Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.7bn
Ground Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥28m
Ground Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥226m
Jibangoo Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥67,000
Jibangoo Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥335m
Jibangoo Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥335m
Jibangoo Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥37m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥7m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥28m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥257m

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

All source rows · 1,451
ItemContextValueUnit
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember16440000JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Restricted share awards remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember5
Number of issues shares not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant2
Carrying amount shares not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant-JPY
Number of issues shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant-
Carrying amount shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant-JPY
Cash and depositsPrior1YearInstant1071881000JPY
Cash and depositsCurrentYearInstant963944000JPY
Accounts receivable tradePrior1YearInstant287253000JPY
Accounts receivable tradeCurrentYearInstant240194000JPY
Electronically recorded monetary claims operating caPrior1YearInstant40017000JPY
Electronically recorded monetary claims operating caCurrentYearInstant45795000JPY
MerchandisePrior1YearInstant9202000JPY
MerchandiseCurrentYearInstant8988000JPY
Costs on uncompleted construction contracts caPrior1YearInstant11643000JPY
Costs on uncompleted construction contracts caCurrentYearInstant-JPY
Work in processPrior1YearInstant3088000JPY
Work in processCurrentYearInstant3334000JPY
SuppliesPrior1YearInstant468000JPY
SuppliesCurrentYearInstant422000JPY
Prepaid expensesPrior1YearInstant61070000JPY
Prepaid expensesCurrentYearInstant68528000JPY
Accounts receivable otherPrior1YearInstant158246000JPY
Accounts receivable otherCurrentYearInstant148144000JPY
Other caPrior1YearInstant74588000JPY
Other caCurrentYearInstant22877000JPY
Allowance for doubtful accounts caPrior1YearInstant-22058000JPY
Allowance for doubtful accounts caCurrentYearInstant-27966000JPY
Current assetsPrior1YearInstant1695401000JPY
Current assetsCurrentYearInstant1474265000JPY
Buildings and structuresPrior1YearInstant8284000JPY
Buildings and structuresCurrentYearInstant8284000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-1366000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-1982000JPY
Buildings and structures netPrior1YearInstant6917000JPY
Buildings and structures netCurrentYearInstant6301000JPY
Machinery equipment and vehiclesPrior1YearInstant9840000JPY
Machinery equipment and vehiclesCurrentYearInstant7840000JPY
Accumulated depreciation machinery equipment and vehiclesPrior1YearInstant-9839000JPY
Accumulated depreciation machinery equipment and vehiclesCurrentYearInstant-7839000JPY
Machinery equipment and vehicles netPrior1YearInstant0JPY
Machinery equipment and vehicles netCurrentYearInstant0JPY
Other ppePrior1YearInstant57186000JPY
Other ppeCurrentYearInstant67762000JPY
Accumulated depreciation and impairment loss other ppePrior1YearInstant-39740000JPY
Accumulated depreciation and impairment loss other ppeCurrentYearInstant-44652000JPY
Other net ppePrior1YearInstant17445000JPY
Other net ppeCurrentYearInstant23109000JPY

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 2023-03-31pass rounding
balance sheet identityconsolidated 2024-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass