Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥1.9bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥1.9bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.3bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
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)
Operating income¥109m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥49m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥110m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥59m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥102m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥89m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥67m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥74m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥95m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥73m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥74m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥95m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥1.5bnat 2025-03-31Cons.Assets
Total assets¥1.6bnat 2024-03-31Cons.Assets
Total assets¥1.8bnat 2023-03-31dCons.Total assets (5-year summary)
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 liabilities¥291mat 2025-03-31Cons.Liabilities
Total liabilities¥344mat 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¥1.3bnat 2023-03-31dCons.Net assets
Net assets / equity¥1.2bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥822mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥964mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥822mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥964mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥918mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥551mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥67m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥4m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥147m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥25m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥41m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥1m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥187m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥64m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥24,0002022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥3.252024-04-01 → 2025-03-31Cons.Basic earnings loss per share (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 → 2023-03-31dCons.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)
Net assets per share¥53.72at 2025-03-31Cons.Net assets 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 2023-03-31dCons.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)
Equity ratio80.4%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio78.5%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio72.3%at 2023-03-31dCons.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)
ROE6.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE5.5%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
Employees146at 2025-03-31Cons.Number of employees
Employees145at 2024-03-31Cons.Number of employees
Employees167at 2023-03-31dCons.Number of employees
Employees170at 2022-03-31dCons.Number of employees
Employees144at 2021-03-31dCons.Number of employees
Revenue¥341m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥336m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥334m2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥322m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥305m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥36m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥10m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥38m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥12m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥55m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥38m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥1m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥28m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥4m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥35m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥1.1bnat 2025-03-31StandaloneAssets
Total assets¥1.2bnat 2024-03-31StandaloneAssets
Total assets¥1.2bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥106mat 2025-03-31StandaloneLiabilities
Total liabilities¥128mat 2024-03-31StandaloneLiabilities
Net assets / equity¥996mat 2025-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥1.0bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥108mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥224mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥1.232024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.172023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.532022-04-01 → 2023-03-31dStandaloneBasic 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)
Net assets per share¥44.85at 2025-03-31StandaloneNet assets 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 2023-03-31dStandaloneNet 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)
Equity ratio90.4%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.0%at 2023-03-31dStandaloneEquity 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)
ROE2.8%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE3.2%2022-04-01 → 2023-03-31dStandaloneRate 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 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2023-03-31dStandaloneTotal 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)
Employees8at 2025-03-31StandaloneNumber of employees
Employees9at 2024-03-31StandaloneNumber of employees
Employees9at 2023-03-31dStandaloneNumber of employees
Employees10at 2022-03-31dStandaloneNumber of employees
Employees10at 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 · 49
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-04-01 → 2025-03-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-04-01 → 2025-03-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-04-01 → 2025-03-31−¥24,000
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥14m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥195m
Bim Solution Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥12m
Bim Solution Businessreportable segmentemployeesat 2025-03-3168 pure
Bim Solution Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥296m
Bim Solution Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥296m
Bim Solution Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥35m
Ground Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥6m
Ground Businessreportable segmentemployeesat 2025-03-3163 pure
Ground Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.6bn
Ground Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.6bn
Ground Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥340m
—segment totaldepreciation2024-04-01 → 2025-03-31¥17m
—segment totalrevenue2024-04-01 → 2025-03-31¥1.9bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥1.9bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥305m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥17m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥1.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥305m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-04-01 → 2024-03-31¥65m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-04-01 → 2024-03-31¥65m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31¥11m
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 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 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
—segment totaldepreciation2023-04-01 → 2024-03-31¥14m
—segment totalrevenue2023-04-01 → 2024-03-31¥1.8bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥1.8bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥7m
—segment totalsegment profit2023-04-01 → 2024-03-31¥139m
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

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

All source rows · 1,412
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)應和監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)澤  田  昌  輝
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)堀     友  善
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)繰延税金資産の回収可能性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)及び(税効果会計関係)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Short description kam consolidatedFilingDateInstant_Row2Member
Original text (Japanese)損害補償引当金の見積り
Description including reason kam consolidated (text)FilingDateInstant_Row2MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row2Member
Original text (Japanese)注記事項(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row2MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row3Member
Original text (Japanese)固定資産の減損損失
Description including reason kam consolidated (text)FilingDateInstant_Row3MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row3Member
Original text (Japanese)注記事項(重要な会計上の見積り)及び(連結損益計算書関係)※4減損損失
Auditors response kam consolidated (text)FilingDateInstant_Row3MemberText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)應和監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)澤  田  昌  輝
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)堀     友  善
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)繰延税金資産の回収可能性
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)及び(税効果会計関係)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration1989794000JPY
Net sales (5-year summary)Prior3YearDuration2216980000JPY
Net sales (5-year summary)Prior2YearDuration2308364000JPY
Net sales (5-year summary)Prior1YearDuration1877353000JPY
Net sales (5-year summary)CurrentYearDuration1877959000JPY
Ordinary income loss (5-year summary)Prior4YearDuration91684000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-28715000JPY
Ordinary income loss (5-year summary)Prior2YearDuration101972000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-58695000JPY
Ordinary income loss (5-year summary)CurrentYearDuration110450000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-33943000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-46639000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration73284000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-95308000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration74227000JPY
Comprehensive income (5-year summary)Prior4YearDuration-33628000JPY
Comprehensive income (5-year summary)Prior3YearDuration-37858000JPY

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 rounding
balance sheet identitynon_consolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass
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