Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100WNOZ (2025-09-10).

Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥7.6bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥9.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥10.3bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥8.9bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥6.8bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥452m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥370m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥395m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥459m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥1.0bn2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥878m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥70m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥304m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥566m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥404m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥389m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥826m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥581m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥62m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥404m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥389m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥15.0bnat 2025-03-31Cons.Assets
Total assets¥15.5bnat 2024-03-31Cons.Assets
Total assets¥15.4bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥14.1bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥12.8bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.3bnat 2025-03-31Cons.Liabilities
Total liabilities¥2.3bnat 2024-03-31Cons.Liabilities
Net assets / equity¥12.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥13.3bnat 2024-03-31Cons.Net assets
Net assets / equity¥12.3bnat 2023-03-31dCons.Net assets
Net assets / equity¥11.2bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥10.5bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥4.8bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥4.8bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥5.4bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥5.4bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.4bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥651m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥425m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥614m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥190m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥584m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥642m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥606m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥192m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥189m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥146m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥144m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥167m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥137m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥110m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-491.142024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥473.072023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1,004.072022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥706.142021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥75.592020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥15,437.03at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥16,128.57at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥14,973.44at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥13,637.48at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥12,749.98at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio84.8%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio85.4%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.3%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio79.7%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE3.0%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE7.0%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE5.3%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE0.6%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees273at 2025-03-31Cons.Number of employees
Employees282at 2024-03-31Cons.Number of employees
Employees288at 2023-03-31dCons.Number of employees
Employees280at 2022-03-31dCons.Number of employees
Employees284at 2021-03-31dCons.Number of employees
Revenue¥6.0bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥7.6bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥8.8bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥7.7bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥6.0bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥730m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥73m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥521m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥343m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥420m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥581m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥168m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥431m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥449m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥493m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥410m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥405m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥354m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥175m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥12.1bnat 2025-03-31StandaloneAssets
Total assets¥12.6bnat 2024-03-31StandaloneAssets
Total assets¥13.4bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥12.7bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥11.4bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.2bnat 2025-03-31StandaloneLiabilities
Total liabilities¥3.1bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥9.0bnat 2025-03-31StandaloneNet assets
Net assets / equity¥9.5bnat 2024-03-31StandaloneNet assets
Net assets / equity¥9.2bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥8.7bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥8.7bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥2.6bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-599.42024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥498.082023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥492.542022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥430.332021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥212.22020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥702024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥1202023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥1502022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥1502021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥852020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥10,880.53at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥11,606.49at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥11,134.29at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥10,600.27at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥10,511.9at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio74.0%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.3%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.5%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE4.5%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE4.1%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE2.1%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued842,520at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued842,520at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued842,520at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued842,520at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued842,520at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees135at 2025-03-31StandaloneNumber of employees
Employees143at 2024-03-31StandaloneNumber of employees
Employees148at 2023-03-31dStandaloneNumber of employees
Employees167at 2022-03-31dStandaloneNumber of employees
Employees182at 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 · 58
SegmentItemPeriodValue
ASIAreportable segmentcapex2024-04-01 → 2025-03-31¥89m
ASIAreportable segmentdepreciation2024-04-01 → 2025-03-31¥136m
ASIAreportable segmentemployeesat 2025-03-3178 pure
ASIAreportable segmentrevenue2024-04-01 → 2025-03-31¥4.0bn
ASIAreportable segmentrevenue external2024-04-01 → 2025-03-31¥914m
ASIAreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥3.1bn
ASIAreportable segmentsegment assetsat 2025-03-31¥2.9bn
ASIAreportable segmentsegment profit2024-04-01 → 2025-03-31¥66m
Europe And Americareportable segmentcapex2024-04-01 → 2025-03-31¥20m
Europe And Americareportable segmentdepreciation2024-04-01 → 2025-03-31¥25m
Europe And Americareportable segmentemployeesat 2025-03-3148 pure
Europe And Americareportable segmentrevenue2024-04-01 → 2025-03-31¥3.7bn
Europe And Americareportable segmentrevenue external2024-04-01 → 2025-03-31¥3.7bn
Europe And Americareportable segmentsegment assetsat 2025-03-31¥3.2bn
Europe And Americareportable segmentsegment profit2024-04-01 → 2025-03-31−¥34m
JAPANreportable segmentcapex2024-04-01 → 2025-03-31¥514m
JAPANreportable segmentdepreciation2024-04-01 → 2025-03-31¥356m
JAPANreportable segmentemployeesat 2025-03-31147 pure
JAPANreportable segmentrevenue2024-04-01 → 2025-03-31¥6.0bn
JAPANreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.0bn
JAPANreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥3.0bn
JAPANreportable segmentsegment assetsat 2025-03-31¥12.0bn
JAPANreportable segmentsegment profit2024-04-01 → 2025-03-31−¥724m
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥624m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥517m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥13.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥7.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥6.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥18.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31−¥692m
ASIAreportable segmentcapex2023-04-01 → 2024-03-31¥314m
ASIAreportable segmentdepreciation2023-04-01 → 2024-03-31¥120m
ASIAreportable segmentrevenue2023-04-01 → 2024-03-31¥5.0bn
ASIAreportable segmentrevenue external2023-04-01 → 2024-03-31¥981m
ASIAreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥4.1bn
ASIAreportable segmentsegment assetsat 2024-03-31¥3.0bn
ASIAreportable segmentsegment profit2023-04-01 → 2024-03-31¥234m
Europe And Americareportable segmentcapex2023-04-01 → 2024-03-31¥26m
Europe And Americareportable segmentdepreciation2023-04-01 → 2024-03-31¥21m
Europe And Americareportable segmentrevenue2023-04-01 → 2024-03-31¥4.7bn
Europe And Americareportable segmentrevenue external2023-04-01 → 2024-03-31¥4.7bn
Europe And Americareportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥256,000
Europe And Americareportable segmentsegment assetsat 2024-03-31¥3.6bn
Europe And Americareportable segmentsegment profit2023-04-01 → 2024-03-31¥254m
JAPANreportable segmentcapex2023-04-01 → 2024-03-31¥1.1bn
JAPANreportable segmentdepreciation2023-04-01 → 2024-03-31¥261m
JAPANreportable segmentrevenue2023-04-01 → 2024-03-31¥7.6bn
JAPANreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.7bn
JAPANreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥3.9bn
JAPANreportable segmentsegment assetsat 2024-03-31¥12.6bn
JAPANreportable segmentsegment profit2023-04-01 → 2024-03-31−¥2m
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥1.4bn
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥402m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥17.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥9.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥7.9bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥19.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥486m

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

All source rows · 1,577
ItemContextValueUnit
Lease obligations nclCurrentYearInstant192493000JPY
Other nclPrior1YearInstant505000JPY
Other nclCurrentYearInstant532000JPY
Noncurrent liabilitiesPrior1YearInstant747256000JPY
Noncurrent liabilitiesCurrentYearInstant757586000JPY
LiabilitiesPrior1YearInstant2263430000JPY
LiabilitiesCurrentYearInstant2272192000JPY
Capital stockPrior1YearInstant951799000JPY
Capital stockCurrentYearInstant951799000JPY
Capital surplusPrior1YearInstant833305000JPY
Capital surplusCurrentYearInstant833305000JPY
Retained earningsPrior1YearInstant9787867000JPY
Retained earningsCurrentYearInstant9301498000JPY
Treasury stockPrior1YearInstant-162818000JPY
Treasury stockCurrentYearInstant-162912000JPY
Shareholders equityPrior1YearInstant11410152000JPY
Shareholders equityCurrentYearInstant10923691000JPY
Valuation difference on available for sale securitiesPrior1YearInstant611373000JPY
Valuation difference on available for sale securitiesCurrentYearInstant589389000JPY
Foreign currency translation adjustmentPrior1YearInstant1248596000JPY
Foreign currency translation adjustmentCurrentYearInstant1187748000JPY
Valuation and translation adjustmentsPrior1YearInstant1859970000JPY
Valuation and translation adjustmentsCurrentYearInstant1777138000JPY
Non controlling interestsPrior1YearInstant1906000JPY
Non controlling interestsCurrentYearInstant1613000JPY
Net assetsPrior1YearInstant13272029000JPY
Net assetsCurrentYearInstant12702443000JPY
Liabilities and net assetsPrior1YearInstant15535459000JPY
Liabilities and net assetsCurrentYearInstant14974635000JPY
Net salesPrior1YearDuration9441407000JPY
Net salesCurrentYearDuration7564435000JPY
Cost of salesPrior1YearDuration5612388000JPY
Cost of salesCurrentYearDuration4562209000JPY
Gross profitPrior1YearDuration3829019000JPY
Gross profitCurrentYearDuration3002226000JPY
Selling general and administrative expensesPrior1YearDuration3459102000JPY
Selling general and administrative expensesCurrentYearDuration3454703000JPY
Operating incomePrior1YearDuration369916000JPY
Operating incomeCurrentYearDuration-452477000JPY
Interest income noiPrior1YearDuration7623000JPY
Interest income noiCurrentYearDuration7639000JPY
Dividends income noiPrior1YearDuration33803000JPY
Dividends income noiCurrentYearDuration29502000JPY
Rent income noiPrior1YearDuration31830000JPY
Rent income noiCurrentYearDuration32297000JPY
Gain on sales of scraps2 noiPrior1YearDuration1059000JPY
Gain on sales of scraps2 noiCurrentYearDuration4394000JPY
Foreign exchange gains noiPrior1YearDuration7077000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
Equity in earnings of affiliates noiPrior1YearDuration14314000JPY

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 rounding
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