Annual report

Period2025-04-01 → 2026-03-31
Filed2026-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥4.8bn2025-04-01 → 2026-03-31Cons.Net sales
Revenue¥5.0bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥4.6bn2023-04-01 → 2024-03-31vCons.Net sales (5-year summary)
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)
Operating income¥79m2025-04-01 → 2026-03-31Cons.Operating income
Operating income¥111m2024-04-01 → 2025-03-31Cons.Operating income
Ordinary income¥80m2025-04-01 → 2026-03-31Cons.Ordinary income
Ordinary income¥120m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥33m2023-04-01 → 2024-03-31vCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥80m2025-04-01 → 2026-03-31Cons.Income before income taxes
Profit before tax¥127m2024-04-01 → 2025-03-31Cons.Income before income taxes
Net income (owners)¥44m2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥77m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥3m2023-04-01 → 2024-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
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¥45m2025-04-01 → 2026-03-31Cons.Profit loss
Net income¥78m2024-04-01 → 2025-03-31Cons.Profit loss
Total assets¥2.2bnat 2026-03-31Cons.Assets
Total assets¥2.1bnat 2025-03-31Cons.Assets
Total assets¥2.0bnat 2024-03-31vCons.Total assets (5-year summary)
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 liabilities¥895mat 2026-03-31Cons.Liabilities
Total liabilities¥890mat 2025-03-31Cons.Liabilities
Net assets / equity¥1.3bnat 2026-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-03-31vCons.Net assets
Net assets / equity¥1.2bnat 2023-03-31vCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2022-03-31vCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2026-03-31Cons.Cash and deposits
Cash and deposits¥1.2bnat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2026-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2024-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.5bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥33m2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥53m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥47m2023-04-01 → 2024-03-31vCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥46m2025-04-01 → 2026-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥5m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥10m2023-04-01 → 2024-03-31vCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥54m2025-04-01 → 2026-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥25m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥132m2023-04-01 → 2024-03-31vCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥28.112025-04-01 → 2026-03-31Cons.Basic earnings loss per share (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 → 2024-03-31vCons.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 (diluted)¥282025-04-01 → 2026-03-31Cons.Diluted earnings 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 → 2024-03-31vCons.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¥787.95at 2026-03-31Cons.Net assets 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 2024-03-31vCons.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)
Equity ratio58.3%at 2026-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.9%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.6%at 2024-03-31vCons.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)
ROE3.6%2025-04-01 → 2026-03-31Cons.Rate of return on equity (5-year summary)
ROE6.5%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE0.3%2023-04-01 → 2024-03-31vCons.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)
Employees182at 2026-03-31Cons.Number of employees
Employees209at 2025-03-31Cons.Number of employees
Employees230at 2024-03-31vCons.Number of employees
Employees225at 2023-03-31vCons.Number of employees
Employees225at 2022-03-31vCons.Number of employees
Revenue¥4.0bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥4.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥3.8bn2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.7bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.6bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Operating income¥64m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income¥47m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥75m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income¥45m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥11m2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥75m2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax¥52m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income¥52m2025-04-01 → 2026-03-31StandaloneProfit loss
Net income¥31m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥37m2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
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)
Total assets¥1.8bnat 2026-03-31StandaloneAssets
Total assets¥1.7bnat 2025-03-31StandaloneAssets
Total assets¥1.6bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥761mat 2026-03-31StandaloneLiabilities
Total liabilities¥739mat 2025-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2026-03-31StandaloneNet assets
Net assets / equity¥993mat 2025-03-31StandaloneNet assets
Net assets / equity¥1.0bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥1.1bnat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2022-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥998mat 2026-03-31StandaloneCash and deposits
Cash and deposits¥936mat 2025-03-31StandaloneCash and deposits
EPS (basic)¥33.222025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.232024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-23.142023-04-01 → 2024-03-31vStandaloneBasic 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 (diluted)¥33.092025-04-01 → 2026-03-31StandaloneDiluted earnings 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¥102025-04-01 → 2026-03-31StandaloneDividend paid 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 → 2024-03-31vStandaloneDividend 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¥672.46at 2026-03-31StandaloneNet assets 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 2024-03-31vStandaloneNet 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)
Equity ratio58.6%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.3%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.1%at 2024-03-31vStandaloneEquity 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)
ROE4.9%2025-04-01 → 2026-03-31StandaloneRate of return on equity (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 issued1,602,215at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,600,015at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,600,015at 2024-03-31vStandaloneTotal 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)
Employees94at 2026-03-31StandaloneNumber of employees
Employees105at 2025-03-31StandaloneNumber of employees
Employees109at 2024-03-31vStandaloneNumber of employees
Employees126at 2023-03-31vStandaloneNumber of employees
Employees145at 2022-03-31vStandaloneNumber 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 Itemsreconcilingdepreciation2025-04-01 → 2026-03-31¥3m
Reconciling Itemsreconcilingrevenue2025-04-01 → 2026-03-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2025-04-01 → 2026-03-31−¥10m
Reconciling Itemsreconcilingsegment profit2025-04-01 → 2026-03-31−¥445m
Brand Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥5m
Brand Businessreportable segmentemployeesat 2026-03-31118 pure
Brand Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥1.3bn
Brand Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥1.3bn
Brand Businessreportable segmentrevenue intersegment2025-04-01 → 2026-03-31¥10m
Brand Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥257m
Digital Marketing Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥5m
Digital Marketing Businessreportable segmentemployeesat 2026-03-3138 pure
Digital Marketing Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥3.5bn
Digital Marketing Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥3.5bn
Digital Marketing Businessreportable segmentsegment profit2025-04-01 → 2026-03-31¥267m
—segment totaldepreciation2025-04-01 → 2026-03-31¥9m
—segment totalemployeesat 2026-03-31156 pure
—segment totalrevenue2025-04-01 → 2026-03-31¥4.8bn
—segment totalrevenue external2025-04-01 → 2026-03-31¥4.8bn
—segment totalrevenue intersegment2025-04-01 → 2026-03-31¥10m
—segment totalsegment profit2025-04-01 → 2026-03-31¥524m
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 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 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 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
Brand Businessreportable segmentemployeesat 2026-03-3139 pure
Digital Marketing Businessreportable segmentemployeesat 2026-03-3130 pure
—segment totalemployeesat 2026-03-3169 pure

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

All source rows · 1,298
ItemContextValueUnit
Increase decrease in accounts payable other ope cfCurrentYearDuration8505000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration-4727000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration110000JPY
Increase decrease in advances received ope cfPrior1YearDuration-16656000JPY
Increase decrease in advances received ope cfCurrentYearDuration28925000JPY
Other net ope cfPrior1YearDuration-23753000JPY
Other net ope cfCurrentYearDuration-13735000JPY
Subtotal ope cfPrior1YearDuration66159000JPY
Subtotal ope cfCurrentYearDuration101799000JPY
Interest income received ope cfPrior1YearDuration1028000JPY
Interest income received ope cfCurrentYearDuration2349000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-514000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-3821000JPY
Income taxes paid ope cfPrior1YearDuration-13635000JPY
Income taxes paid ope cfCurrentYearDuration-67740000JPY
Net cash provided by used in operating activitiesPrior1YearDuration53037000JPY
Net cash provided by used in operating activitiesCurrentYearDuration32586000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-4618000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-3343000JPY
Purchase of intangible assets inv cfPrior1YearDuration-JPY
Purchase of intangible assets inv cfCurrentYearDuration-20400000JPY
Purchase of investment securities inv cfPrior1YearDuration-JPY
Purchase of investment securities inv cfCurrentYearDuration-22000000JPY
Payments for lease deposits inv cfPrior1YearDuration-JPY
Payments for lease deposits inv cfCurrentYearDuration-444000JPY
Collection of lease deposits inv cfPrior1YearDuration-JPY
Collection of lease deposits inv cfCurrentYearDuration387000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-4618000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-45800000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-101663000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-77232000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration200000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration100000000JPY
Purchase of treasury stock fin cfPrior1YearDuration-91298000JPY
Purchase of treasury stock fin cfCurrentYearDuration-JPY
Proceeds from disposal of treasury stock fin cfPrior1YearDuration44055000JPY
Proceeds from disposal of treasury stock fin cfCurrentYearDuration45900000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfPrior1YearDuration-JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfCurrentYearDuration1036000JPY
Cash dividends paid fin cfPrior1YearDuration-25600000JPY
Cash dividends paid fin cfCurrentYearDuration-15541000JPY
Net cash provided by used in financing activitiesPrior1YearDuration25493000JPY
Net cash provided by used in financing activitiesCurrentYearDuration54163000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration-754000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration880000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration73157000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration41830000JPY
Cash and cash equivalentsPrior2YearInstant1131451000JPY
Cash and cash equivalentsPrior1YearInstant1204608000JPY
Cash and cash equivalentsPrior1YearInstant1204608000JPY

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 2025-03-31pass rounding
balance sheet identityconsolidated 2026-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2026-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsconsolidated 2026-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2026-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2026-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2025-04-01/2026-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2026-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass