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
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember827000000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember934000000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember944000000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember2424000000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember11642220
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember11708220
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember12041890
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember12130220
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember13816090
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember2116000000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember2343000000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember2639000000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember3081000000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember7082000000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember3962000000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember6340000000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember8210000000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember8810000000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember14028000000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember188.82
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember207.89
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember212.05
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember250.44
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember534.56
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember2.00
Interim dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Basic earnings loss per share (5-year summary)Prior4YearDuration_NonConsolidatedMember33.92
Basic earnings loss per share (5-year summary)Prior3YearDuration_NonConsolidatedMember18.91
Basic earnings loss per share (5-year summary)Prior2YearDuration_NonConsolidatedMember3.97
Basic earnings loss per share (5-year summary)Prior1YearDuration_NonConsolidatedMember51.15
Basic earnings loss per share (5-year summary)CurrentYearDuration_NonConsolidatedMember50.75
Diluted earnings per share (5-year summary)Prior4YearDuration_NonConsolidatedMember32.43
Diluted earnings per share (5-year summary)Prior3YearDuration_NonConsolidatedMember18.26
Diluted earnings per share (5-year summary)Prior2YearDuration_NonConsolidatedMember3.85
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember49.29
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember48.93
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember0.533
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember0.369
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.292
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember0.316
Equity to asset ratio (5-year summary)CurrentYearInstant_NonConsolidatedMember0.498
Rate of return on equity (5-year summary)Prior4YearDuration_NonConsolidatedMember0.181

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