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
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsMember-JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsMember-JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsMember2
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember4275000JPY
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember4275000JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember-JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember-JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember2
Cash and depositsPrior1YearInstant1131451000JPY
Cash and depositsCurrentYearInstant1204608000JPY
Notes and accounts receivable tradePrior1YearInstant503857000JPY
Notes and accounts receivable tradeCurrentYearInstant593673000JPY
Work in processPrior1YearInstant28494000JPY
Work in processCurrentYearInstant16922000JPY
Prepaid expensesPrior1YearInstant80615000JPY
Prepaid expensesCurrentYearInstant79766000JPY
Other caPrior1YearInstant22987000JPY
Other caCurrentYearInstant13098000JPY
Allowance for doubtful accounts caPrior1YearInstant-1830000JPY
Allowance for doubtful accounts caCurrentYearInstant-1077000JPY
Current assetsPrior1YearInstant1765575000JPY
Current assetsCurrentYearInstant1906992000JPY
Buildings and structuresPrior1YearInstant46333000JPY
Buildings and structuresCurrentYearInstant45579000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-38177000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-39394000JPY
Buildings and structures netPrior1YearInstant8156000JPY
Buildings and structures netCurrentYearInstant6184000JPY
Other ppePrior1YearInstant157272000JPY
Other ppeCurrentYearInstant147276000JPY
Accumulated depreciation other ppePrior1YearInstant-123690000JPY
Accumulated depreciation other ppeCurrentYearInstant-125269000JPY
Other net ppePrior1YearInstant33582000JPY
Other net ppeCurrentYearInstant22007000JPY
Property plant and equipmentPrior1YearInstant41738000JPY
Property plant and equipmentCurrentYearInstant28192000JPY
SoftwarePrior1YearInstant1750000JPY
SoftwareCurrentYearInstant887000JPY
Intangible assetsPrior1YearInstant1750000JPY
Intangible assetsCurrentYearInstant887000JPY
Investment securitiesPrior1YearInstant13446000JPY
Investment securitiesCurrentYearInstant11346000JPY
Deferred tax assetsPrior1YearInstant22040000JPY
Deferred tax assetsCurrentYearInstant26304000JPY
Other ioaPrior1YearInstant116361000JPY
Other ioaCurrentYearInstant117069000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-9104000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-9634000JPY

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