Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-18
StandardIFRS
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 172
MetricValuePeriodScopeSource row
Revenue¥16.6bn2023-04-01 → 2024-03-31Cons.Revenue IFRS
Revenue¥11.4bn2022-04-01 → 2023-03-31Cons.Revenue IFRS
Revenue¥7.0bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥7.0bn2021-04-01 → 2022-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥4.7bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥4.7bn2020-04-01 → 2021-03-31dCons.Revenue IFRS (5-year summary)
Operating income¥2.4bn2023-04-01 → 2024-03-31Cons.Operating profit loss IFRS
Operating income¥1.7bn2022-04-01 → 2023-03-31Cons.Operating profit loss IFRS
Ordinary income¥34m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥62m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.3bn2023-04-01 → 2024-03-31Cons.Profit loss before tax IFRS
Profit before tax¥1.7bn2022-04-01 → 2023-03-31Cons.Profit loss before tax IFRS
Profit before tax¥564m2021-04-01 → 2022-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥159m2020-04-01 → 2021-03-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥1.5bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.1bn2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥154m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥332m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥52m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥160m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥1.5bn2023-04-01 → 2024-03-31Cons.Profit loss IFRS
Net income¥1.2bn2022-04-01 → 2023-03-31Cons.Profit loss IFRS
Net income¥365m2021-04-01 → 2022-03-31dCons.Profit loss IFRS (5-year summary)
Net income¥160m2020-04-01 → 2021-03-31dCons.Profit loss IFRS (5-year summary)
Total assets¥16.2bnat 2024-03-31Cons.Assets IFRS
Total assets¥11.4bnat 2023-03-31Cons.Assets IFRS
Total assets¥9.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥10.3bnat 2022-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥6.4bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥6.8bnat 2021-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥4.4bnat 2020-03-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥9.5bnat 2024-03-31Cons.Liabilities IFRS
Total liabilities¥7.4bnat 2023-03-31Cons.Liabilities IFRS
Net assets / equity¥6.8bnat 2024-03-31Cons.Equity IFRS
Net assets / equity¥4.0bnat 2023-03-31Cons.Equity IFRS
Net assets / equity¥3.0bnat 2022-03-31dCons.Equity IFRS
Net assets / equity¥2.8bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥2.1bnat 2021-03-31dCons.Net assets (5-year summary)
Equity (owners)¥6.8bnat 2024-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥3.2bnat 2023-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥2.4bnat 2022-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥2.0bnat 2021-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥1.8bnat 2020-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥3.8bnat 2024-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.9bnat 2023-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.0bnat 2022-03-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.4bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.3bnat 2020-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥1.0bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.3bn2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥507m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥614m2021-04-01 → 2022-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥129m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥187m2020-04-01 → 2021-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥2.1bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥507m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥469m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.4bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.2bn2020-04-01 → 2021-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥1.0bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥921m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥1.5bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.4bn2021-04-01 → 2022-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥1.4bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.2bn2020-04-01 → 2021-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥118.232023-04-01 → 2024-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥96.572022-04-01 → 2023-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-13.512021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.032021-04-01 → 2022-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-4.72020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.312020-04-01 → 2021-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥113.992023-04-01 → 2024-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥93.062022-04-01 → 2023-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥28.132021-04-01 → 2022-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥13.822020-04-01 → 2021-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥516.53at 2024-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥291.39at 2023-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥171.59at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥209.27at 2022-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥184.38at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥179.76at 2021-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥164.38at 2020-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio41.6%at 2024-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio28.4%at 2023-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio22.2%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio22.9%at 2022-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio32.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio29.9%at 2021-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio41.9%at 2020-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE29.1%2023-04-01 → 2024-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE38.3%2022-04-01 → 2023-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE-7.1%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE15.1%2021-04-01 → 2022-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE-2.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE8.3%2020-04-01 → 2021-03-31dCons.Rate of return on equity IFRS (5-year summary)
Employees521at 2024-03-31Cons.Number of employees
Employees375at 2023-03-31Cons.Number of employees
Employees311at 2022-03-31dCons.Number of employees
Employees217at 2021-03-31dCons.Number of employees
Revenue¥8.5bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥6.6bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥4.9bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.9bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.1bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥506m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥815m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥716m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥934m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥91m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥211m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥708m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥908m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥794m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥625m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥569m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥45m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥211m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥382m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥14.0bnat 2024-03-31StandaloneAssets
Total assets¥8.8bnat 2023-03-31StandaloneAssets
Total assets¥8.2bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥6.3bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.0bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥6.9bnat 2024-03-31StandaloneLiabilities
Total liabilities¥5.7bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥7.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥3.1bnat 2023-03-31StandaloneNet assets
Net assets / equity¥2.6bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥2.3bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2024-03-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2023-03-31StandaloneCash and deposits
Cash & equivalents¥2.3bnat 2020-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥668m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥2m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥52m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥50.752023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥51.152022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.972021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.912020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.922019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥48.932023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.292022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.852021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.262020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥32.432019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥22023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥534.56at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥250.44at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥212.05at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥207.89at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥188.82at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio49.8%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.6%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.9%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.3%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE12.8%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE22.0%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE1.9%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE9.1%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE18.1%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued13,816,090at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,130,220at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,041,890at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,708,220at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,642,220at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees445at 2024-03-31StandaloneNumber of employees
Employees306at 2023-03-31StandaloneNumber of employees
Employees259at 2022-03-31dStandaloneNumber of employees
Employees203at 2021-03-31dStandaloneNumber of employees
Employees159at 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 · 1
SegmentItemPeriodValue
Contract Support Businessreportable segmentemployeesat 2024-03-31521 pure

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

All source rows · 1,579
ItemContextValueUnit
Total transactions with owners IFRSCurrentYearDuration_EquityAttributableToOwnersOfParentIFRSMember2033000000JPY
Total transactions with owners IFRSCurrentYearDuration_NonControllingInterestsIFRSMember-849000000JPY
Total transactions with owners IFRSCurrentYearDuration1183000000JPY
Equity IFRSCurrentYearInstant_ShareCapitalIFRSMember2323000000JPY
Equity IFRSCurrentYearInstant_CapitalSurplusIFRSMember1378000000JPY
Equity IFRSCurrentYearInstant_RetainedEarningsIFRSMember3662000000JPY
Equity IFRSCurrentYearInstant_TreasurySharesIFRSMember-594000000JPY
Equity IFRSCurrentYearInstant_NetChangeInFairValueOfEquityInstrumentsDesignatedAsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember-18000000JPY
Equity IFRSCurrentYearInstant_OtherComponentsOfEquityIFRSMember-18000000JPY
Equity IFRSCurrentYearInstant_EquityAttributableToOwnersOfParentIFRSMember6752000000JPY
Equity IFRSCurrentYearInstant_NonControllingInterestsIFRSMember0JPY
Equity IFRSCurrentYearInstant6752000000JPY
Profit loss before tax IFRSPrior1YearDuration1658000000JPY
Profit loss before tax IFRSCurrentYearDuration2331000000JPY
Depreciation and amortization ope cf IFRSPrior1YearDuration299000000JPY
Depreciation and amortization ope cf IFRSCurrentYearDuration548000000JPY
Finance income and finance costs ope cf IFRSPrior1YearDuration40000000JPY
Finance income and finance costs ope cf IFRSCurrentYearDuration72000000JPY
Decrease increase in trade and other receivables ope cf IFRSPrior1YearDuration-244000000JPY
Decrease increase in trade and other receivables ope cf IFRSCurrentYearDuration-1818000000JPY
Increase decrease in trade and other payables ope cf IFRSPrior1YearDuration235000000JPY
Increase decrease in trade and other payables ope cf IFRSCurrentYearDuration775000000JPY
Other changes in working capital ope cf IFRSPrior1YearDuration-76000000JPY
Other changes in working capital ope cf IFRSCurrentYearDuration-367000000JPY
Subtotal ope cf IFRSPrior1YearDuration1913000000JPY
Subtotal ope cf IFRSCurrentYearDuration1542000000JPY
Interest paid ope cf IFRSPrior1YearDuration-38000000JPY
Interest paid ope cf IFRSCurrentYearDuration-56000000JPY
Income taxes paid ope cf IFRSPrior1YearDuration-534000000JPY
Income taxes paid ope cf IFRSCurrentYearDuration-455000000JPY
Net cash provided by used in operating activities IFRSPrior1YearDuration1339000000JPY
Net cash provided by used in operating activities IFRSCurrentYearDuration1031000000JPY
Purchase of property plant and equipment inv cf IFRSPrior1YearDuration-309000000JPY
Purchase of property plant and equipment inv cf IFRSCurrentYearDuration-566000000JPY
Purchase of intangible assets inv cf IFRSPrior1YearDuration-160000000JPY
Purchase of intangible assets inv cf IFRSCurrentYearDuration-721000000JPY
Purchase of investment securities inv cf IFRSPrior1YearDuration-221000000JPY
Purchase of investment securities inv cf IFRSCurrentYearDuration-467000000JPY
Proceeds from sale of investment securities inv cf IFRSPrior1YearDuration-JPY
Proceeds from sale of investment securities inv cf IFRSCurrentYearDuration85000000JPY
Purchase of other financial assets inv cf IFRSPrior1YearDuration-JPY
Purchase of other financial assets inv cf IFRSCurrentYearDuration-316000000JPY
Payments for acquisition of shares in subsidiaries resulting in change in scope of consolidation inv cf IFRSPrior1YearDuration-JPY
Payments for acquisition of shares in subsidiaries resulting in change in scope of consolidation inv cf IFRSCurrentYearDuration-64000000JPY
Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation inv cf IFRSPrior1YearDuration-JPY
Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation inv cf IFRSCurrentYearDuration245000000JPY
Proceeds from withdrawal of time deposits inv cf IFRSPrior1YearDuration250000000JPY
Proceeds from withdrawal of time deposits inv cf IFRSCurrentYearDuration-JPY
Payments for guarantee deposits and lease inv cf IFRSPrior1YearDuration-119000000JPY
Payments for guarantee deposits and lease inv cf IFRSCurrentYearDuration-126000000JPY

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 · 21 of 22 passed
balance sheet identityconsolidated 2023-03-31pass rounding
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31mismatch
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