Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥5.0bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥4.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥5.2bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥4.9bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥4.4bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥111m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥37m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥120m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥33m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥122m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥109m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥116m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥127m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥29m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥77m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥3m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥80m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥82m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥42m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥78m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥4m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥2.1bnat 2025-03-31Cons.Assets
Total assets¥2.0bnat 2024-03-31Cons.Assets
Total assets¥2.2bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥2.4bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥2.3bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥890mat 2025-03-31Cons.Liabilities
Total liabilities¥756mat 2024-03-31Cons.Liabilities
Net assets / equity¥1.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2023-03-31vCons.Net assets
Net assets / equity¥1.1bnat 2022-03-31vCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.5bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥53m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥47m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥9m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥132m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥81m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥5m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥10m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥31m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥25m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥61m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥25m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥132m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥180m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥100m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥477m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥49.492024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.062023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥50.042022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥51.462021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-26.422020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥49.262024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥2.052023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥49.732022-04-01 → 2023-03-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥51.052021-04-01 → 2022-03-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥762.5at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥738.76at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥751.03at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥712.62at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥659.91at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio56.9%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio55.6%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio47.4%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio45.2%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE6.5%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE0.3%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE6.8%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE7.5%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
Employees209at 2025-03-31Cons.Number of employees
Employees230at 2024-03-31Cons.Number of employees
Employees225at 2023-03-31vCons.Number of employees
Employees225at 2022-03-31vCons.Number of employees
Employees226at 2021-03-31dCons.Number of employees
Revenue¥4.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥3.8bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥4.7bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.6bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.3bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥47m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥12m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥45m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥11m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥89m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥49m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥137m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥52m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥34m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥31m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥37m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥56m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥47m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Net income−¥52m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.7bnat 2025-03-31StandaloneAssets
Total assets¥1.6bnat 2024-03-31StandaloneAssets
Total assets¥1.9bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥739mat 2025-03-31StandaloneLiabilities
Total liabilities¥596mat 2024-03-31StandaloneLiabilities
Net assets / equity¥993mat 2025-03-31StandaloneNet assets
Net assets / equity¥1.0bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2023-03-31vStandaloneNet assets
Net assets / equity¥1.1bnat 2022-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥936mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥928mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥20.232024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-23.142023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.182022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.252021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-32.622020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥20.132024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥34.962022-04-01 → 2023-03-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.022021-04-01 → 2022-03-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162022-04-01 → 2023-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥122021-04-01 → 2022-03-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥638.97at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥646.51at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥685.71at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥663.26at 2022-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥634.77at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.3%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.1%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.7%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.2%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.8%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.1%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE5.2%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE4.5%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued1,600,015at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,600,015at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,625,200at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,619,600at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,616,200at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees105at 2025-03-31StandaloneNumber of employees
Employees109at 2024-03-31StandaloneNumber of employees
Employees126at 2023-03-31vStandaloneNumber of employees
Employees145at 2022-03-31vStandaloneNumber of employees
Employees139at 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 · 42
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥5m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥10m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥464m
Brand Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥7m
Brand Businessreportable segmentemployeesat 2025-03-31138 pure
Brand Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.4bn
Brand Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.4bn
Brand Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥10m
Brand Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥300m
Digital Marketing Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥5m
Digital Marketing Businessreportable segmentemployeesat 2025-03-3140 pure
Digital Marketing Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥3.6bn
Digital Marketing Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥3.6bn
Digital Marketing Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥274m
—segment totaldepreciation2024-04-01 → 2025-03-31¥12m
—segment totalemployeesat 2025-03-31178 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥5.0bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥5.0bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥10m
—segment totalsegment profit2024-04-01 → 2025-03-31¥574m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥7m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥6m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥6m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥426m
Brand Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥15m
Brand Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥1.5bn
Brand Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.4bn
Brand Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥6m
Brand Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥241m
Digital Marketing Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥7m
Digital Marketing Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥3.2bn
Digital Marketing Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥3.2bn
Digital Marketing Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥222m
—segment totaldepreciation2023-04-01 → 2024-03-31¥22m
—segment totalrevenue2023-04-01 → 2024-03-31¥4.6bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥4.6bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥6m
—segment totalsegment profit2023-04-01 → 2024-03-31¥463m
Brand Businessreportable segmentemployeesat 2025-03-3144 pure
Digital Marketing Businessreportable segmentemployeesat 2025-03-3132 pure
—segment totalemployeesat 2025-03-3176 pure

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

All source rows · 1,305
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)海南監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)平賀 康麿
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)山田 亮
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)売上高の実在性及び期間帰属の適切性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)海南監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)平賀 康麿
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)山田 亮
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)(売上高の実在性及び期間帰属の適切性)
Same as kam for consolidated fskam 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)Prior4YearDuration4420196000JPY
Net sales (5-year summary)Prior3YearDuration4939399000JPY
Net sales (5-year summary)Prior2YearDuration5163712000JPY
Net sales (5-year summary)Prior1YearDuration4606987000JPY
Net sales (5-year summary)CurrentYearDuration5028735000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-116176000JPY
Ordinary income loss (5-year summary)Prior3YearDuration109339000JPY
Ordinary income loss (5-year summary)Prior2YearDuration122248000JPY
Ordinary income loss (5-year summary)Prior1YearDuration32722000JPY
Ordinary income loss (5-year summary)CurrentYearDuration119899000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-42104000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration81919000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration79846000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration3298000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration76951000JPY
Comprehensive income (5-year summary)Prior4YearDuration-40471000JPY
Comprehensive income (5-year summary)Prior3YearDuration84761000JPY
Comprehensive income (5-year summary)Prior2YearDuration82874000JPY
Comprehensive income (5-year summary)Prior1YearDuration6954000JPY
Comprehensive income (5-year summary)CurrentYearDuration76812000JPY
Net assets (5-year summary)Prior4YearInstant1052815000JPY
Net assets (5-year summary)Prior3YearInstant1141459000JPY
Net assets (5-year summary)Prior2YearInstant1210762000JPY
Net assets (5-year summary)Prior1YearInstant1195452000JPY
Net assets (5-year summary)CurrentYearInstant1191052000JPY
Total assets (5-year summary)Prior4YearInstant2323954000JPY
Total assets (5-year summary)Prior3YearInstant2394918000JPY
Total assets (5-year summary)Prior2YearInstant2158845000JPY

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