Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 130
MetricValuePeriodScopeSource row
Revenue¥3.3bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥3.3bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.8bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Operating income¥330m2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥395m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income¥325m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥390m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥289m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥320m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥389m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)¥208m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥254m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥183m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥219m2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥269m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥3.8bnat 2024-03-31Cons.Assets
Total assets¥4.0bnat 2023-03-31Cons.Assets
Total assets¥3.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.1bnat 2024-03-31Cons.Liabilities
Total liabilities¥1.3bnat 2023-03-31Cons.Liabilities
Net assets / equity¥2.7bnat 2024-03-31Cons.Net assets
Net assets / equity¥2.6bnat 2023-03-31Cons.Net assets
Net assets / equity¥2.4bnat 2022-03-31dCons.Net assets
Cash and deposits¥1.7bnat 2024-03-31Cons.Cash and deposits
Cash and deposits¥2.0bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥1.7bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-03-31dCons.Cash and cash equivalents
Operating cash flow¥187m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥652m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥234m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥208m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥129m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.0bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥322m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥136m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥872m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥82.232023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥97.322022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥70.512021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥78.572023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥92.842022-04-01 → 2023-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥67.332021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥855.04at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥799.74at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥702.44at 2022-03-31dCons.Net assets per share (5-year summary)
Equity ratio55.8%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio52.5%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.9%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
ROE9.9%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE12.2%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE10.0%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
Employees106at 2024-03-31Cons.Number of employees
Employees77at 2023-03-31Cons.Number of employees
Employees64at 2022-03-31dCons.Number of employees
Revenue¥2.7bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.8bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥2.6bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.0bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥283m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥344m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥313m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥340m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥282m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥268m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥211m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥309m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥339m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥212m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥216m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥183m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥179m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥141m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥3.1bnat 2024-03-31StandaloneAssets
Total assets¥3.3bnat 2023-03-31StandaloneAssets
Total assets¥3.3bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥910mat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2024-03-31StandaloneLiabilities
Total liabilities¥1.3bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥2.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥2.1bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.8bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥454mat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2024-03-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2023-03-31StandaloneCash and deposits
Cash & equivalents¥1.6bnat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥514mat 2020-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥230m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥291m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥94m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥7m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥918m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥42m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥83.532023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.632022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥70.662021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥83.432020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥70.862019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥79.812023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥78.832022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥67.472021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥77.522020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥841.6at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥785.2at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥702.59at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥638.22at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥228.12at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio66.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio56.4%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.9%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.2%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE10.0%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE11.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE36.8%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,616,600at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,614,800at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued871,600at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued854,100at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued663,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees93at 2024-03-31StandaloneNumber of employees
Employees59at 2023-03-31StandaloneNumber of employees
Employees49at 2022-03-31dStandaloneNumber of employees
Employees34at 2021-03-31dStandaloneNumber of employees
Employees31at 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥59m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥907,000
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥6m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥6m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥1.9bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥434m
Multilingual CRMreportable segmentcapex2023-04-01 → 2024-03-31¥94m
Multilingual CRMreportable segmentdepreciation2023-04-01 → 2024-03-31¥98m
Multilingual CRMreportable segmentemployeesat 2024-03-3171 pure
Multilingual CRMreportable segmentrevenue2023-04-01 → 2024-03-31¥2.2bn
Multilingual CRMreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.2bn
Multilingual CRMreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥6m
Multilingual CRMreportable segmentsegment assetsat 2024-03-31¥1.6bn
Multilingual CRMreportable segmentsegment profit2023-04-01 → 2024-03-31¥524m
Sales Outsourcing Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥7m
Sales Outsourcing Businessreportable segmentemployeesat 2024-03-3120 pure
Sales Outsourcing Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥1.1bn
Sales Outsourcing Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.1bn
Sales Outsourcing Businessreportable segmentsegment assetsat 2024-03-31¥250m
Sales Outsourcing Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥239m
—segment totalcapex2023-04-01 → 2024-03-31¥94m
—segment totaldepreciation2023-04-01 → 2024-03-31¥105m
—segment totalemployeesat 2024-03-3191 pure
—segment totalrevenue2023-04-01 → 2024-03-31¥3.3bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.3bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥6m
—segment totalsegment assetsat 2024-03-31¥1.9bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥764m
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥531,000
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥664,000
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥1m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥1m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥2.1bn
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥432m
Multilingual CRMreportable segmentcapex2022-04-01 → 2023-03-31¥103m
Multilingual CRMreportable segmentdepreciation2022-04-01 → 2023-03-31¥82m
Multilingual CRMreportable segmentrevenue2022-04-01 → 2023-03-31¥2.4bn
Multilingual CRMreportable segmentrevenue external2022-04-01 → 2023-03-31¥2.4bn
Multilingual CRMreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥1m
Multilingual CRMreportable segmentsegment assetsat 2023-03-31¥1.7bn
Multilingual CRMreportable segmentsegment profit2022-04-01 → 2023-03-31¥536m
Sales Outsourcing Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥6m
Sales Outsourcing Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥941m
Sales Outsourcing Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥941m
Sales Outsourcing Businessreportable segmentsegment assetsat 2023-03-31¥137m
Sales Outsourcing Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥290m
—segment totalcapex2022-04-01 → 2023-03-31¥103m
—segment totaldepreciation2022-04-01 → 2023-03-31¥88m
—segment totalrevenue2022-04-01 → 2023-03-31¥3.3bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥3.3bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥1m
—segment totalsegment assetsat 2023-03-31¥1.8bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥826m
Multilingual CRMreportable segmentemployeesat 2024-03-3165 pure
Sales Outsourcing Businessreportable segmentemployeesat 2024-03-3113 pure
—segment totalemployeesat 2024-03-3178 pure

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

All source rows · 1,248
ItemContextValueUnit
Net assetsPrior1YearInstant_CapitalSurplusMember584031000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember959829000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-166000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember2091063000JPY
Net assetsPrior1YearInstant_SubscriptionRightsToSharesMember12443000JPY
Net assetsPrior1YearInstant_NonControllingInterestsMember528434000JPY
Net assetsPrior1YearInstant2631941000JPY
Profit loss attributable to owners of parentCurrentYearDuration_RetainedEarningsMember208291000JPY
Profit loss attributable to owners of parentCurrentYearDuration_ShareholdersEquityMember208291000JPY
Profit loss attributable to owners of parentCurrentYearDuration208291000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_CapitalStockMember328000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_CapitalSurplusMember328000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_ShareholdersEquityMember656000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration656000JPY
Purchase of treasury stockCurrentYearDuration_TreasuryStockMember-189544000JPY
Purchase of treasury stockCurrentYearDuration_ShareholdersEquityMember-189544000JPY
Purchase of treasury stockCurrentYearDuration-189544000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersCurrentYearDuration_CapitalSurplusMember-1575000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersCurrentYearDuration_ShareholdersEquityMember-1575000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersCurrentYearDuration-1575000JPY
Net changes of items other than shareholders equityCurrentYearDuration_SubscriptionRightsToSharesMember6964000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonControllingInterestsMember25899000JPY
Net changes of items other than shareholders equityCurrentYearDuration32863000JPY
Total changes of items during the periodCurrentYearDuration_CapitalStockMember328000JPY
Total changes of items during the periodCurrentYearDuration_CapitalSurplusMember-1246000JPY
Total changes of items during the periodCurrentYearDuration_RetainedEarningsMember208291000JPY
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember-189544000JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember17828000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember6964000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember25899000JPY
Total changes of items during the periodCurrentYearDuration50691000JPY
Net assetsCurrentYearInstant_CapitalStockMember547696000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember582784000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember1168121000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-189710000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember2108891000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember19407000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember554333000JPY
Net assetsCurrentYearInstant2682632000JPY
Income before income taxesPrior1YearDuration389271000JPY
Income before income taxesCurrentYearDuration320384000JPY
Depreciation and amortization ope cfPrior1YearDuration47394000JPY
Depreciation and amortization ope cfCurrentYearDuration65034000JPY
Customer related asset depreciation ope cfPrior1YearDuration40999000JPY
Customer related asset depreciation ope cfCurrentYearDuration40999000JPY
Amortization of goodwill ope cfPrior1YearDuration87955000JPY
Amortization of goodwill ope cfCurrentYearDuration89225000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-133000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration110000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration682000JPY

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
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass
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