Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥10.5bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥8.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥6.9bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥5.6bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥4.5bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥611m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥410m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥595m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥404m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥341m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥140m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥56m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥548m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥348m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥372m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥229m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥229m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥13m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥164m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥372m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥229m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥5.1bnat 2025-03-31Cons.Assets
Total assets¥4.3bnat 2024-03-31Cons.Assets
Total assets¥3.8bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥4.7bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥4.2bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥3.4bnat 2025-03-31Cons.Liabilities
Total liabilities¥3.2bnat 2024-03-31Cons.Liabilities
Net assets / equity¥1.6bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2024-03-31Cons.Net assets
Net assets / equity¥769mat 2023-03-31vCons.Net assets
Net assets / equity¥539mat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥526mat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.7bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥1.6bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-03-31vCons.Cash and cash equivalents
Cash & equivalents¥982mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥959mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥509m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥506m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥610m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥213m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥211m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥184m2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.7bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.5bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥83m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥93m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥597m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.0bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥53.592024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.172023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.952022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.222021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-27.182020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥50.012024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥32.822023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥217.08at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥168.14at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥127.2at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥89.23at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥87.01at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio32.1%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio26.0%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio20.4%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio11.4%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio12.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE27.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE24.3%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE35.1%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE2.5%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE-27.0%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees933at 2025-03-31Cons.Number of employees
Employees766at 2024-03-31Cons.Number of employees
Employees653at 2023-03-31vCons.Number of employees
Employees559at 2022-03-31dCons.Number of employees
Employees490at 2021-03-31dCons.Number of employees
Revenue¥470m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥416m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥296m2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥210m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥165m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥112m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥143m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥113m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥143m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥69m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥20m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥31m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥173m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥143m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥123m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥94m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥50m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥15m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥21m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.4bnat 2025-03-31StandaloneAssets
Total assets¥1.1bnat 2024-03-31StandaloneAssets
Total assets¥619mat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥206mat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥86mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥837mat 2025-03-31StandaloneLiabilities
Total liabilities¥716mat 2024-03-31StandaloneLiabilities
Net assets / equity¥595mat 2025-03-31StandaloneNet assets
Net assets / equity¥339mat 2024-03-31StandaloneNet assets
Net assets / equity¥125mat 2023-03-31vStandaloneNet assets
Net assets / equity¥75mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥60mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥268mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥150mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥17.732024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.472023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.242022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.52021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.542020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥16.542024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.52023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥79.52at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥50.03at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥20.75at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥12.49at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥9.99at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio41.5%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.1%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio20.2%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.6%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE26.4%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE40.6%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE49.6%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE22.2%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE43.1%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,478,380at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,214,560at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,014,560at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,014,560at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,014,560at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees18at 2025-03-31StandaloneNumber of employees
Employees15at 2024-03-31StandaloneNumber of employees
Employees15at 2023-03-31vStandaloneNumber of employees
Employees15at 2022-03-31dStandaloneNumber of employees
Employees18at 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 · 48
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2024-04-01 → 2025-03-31¥235,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-04-01 → 2025-03-31¥4m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-03-3114 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-04-01 → 2025-03-31¥374m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-04-01 → 2025-03-31¥374m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-03-31¥66m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-04-01 → 2025-03-31¥32m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥4m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥895,000
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥895,000
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥1.2bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥853m
—segment totalcapex2024-04-01 → 2025-03-31¥82m
—segment totaldepreciation2024-04-01 → 2025-03-31¥54m
—segment totalemployeesat 2025-03-31890 pure
—segment totalrevenue2024-04-01 → 2025-03-31¥10.2bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥10.2bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥895,000
—segment totalsegment assetsat 2025-03-31¥3.8bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥1.4bn
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥82m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥58m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥10.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥10.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥895,000
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥3.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥1.5bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2023-04-01 → 2024-03-31¥13m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-04-01 → 2024-03-31¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-04-01 → 2024-03-31¥371m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-04-01 → 2024-03-31¥371m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-03-31¥91m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31¥23m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥1m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥710m
—segment totalcapex2023-04-01 → 2024-03-31¥63m
—segment totaldepreciation2023-04-01 → 2024-03-31¥44m
—segment totalrevenue2023-04-01 → 2024-03-31¥8.0bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥8.0bn
—segment totalsegment assetsat 2024-03-31¥3.1bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥1.1bn
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥76m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥45m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥8.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥8.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥3.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥1.1bn

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

All source rows · 1,360
ItemContextValueUnit
Lease assets net ppePrior1YearInstant-JPY
Lease assets net ppeCurrentYearInstant134596000JPY
Property plant and equipmentPrior1YearInstant906798000JPY
Property plant and equipmentCurrentYearInstant1105238000JPY
GoodwillPrior1YearInstant16167000JPY
GoodwillCurrentYearInstant71659000JPY
SoftwarePrior1YearInstant4571000JPY
SoftwareCurrentYearInstant3886000JPY
Other iaPrior1YearInstant327000JPY
Other iaCurrentYearInstant302000JPY
Intangible assetsPrior1YearInstant21067000JPY
Intangible assetsCurrentYearInstant75848000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant10000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant3430000JPY
Deferred tax assetsPrior1YearInstant228091000JPY
Deferred tax assetsCurrentYearInstant247746000JPY
Deferred income tax and others ioaPrior1YearInstant125276000JPY
Deferred income tax and others ioaCurrentYearInstant71095000JPY
Other ioaPrior1YearInstant247195000JPY
Other ioaCurrentYearInstant311004000JPY
Investments and other assetsPrior1YearInstant610563000JPY
Investments and other assetsCurrentYearInstant633276000JPY
Noncurrent assetsPrior1YearInstant1538429000JPY
Noncurrent assetsCurrentYearInstant1814363000JPY
AssetsPrior1YearInstant4288195000JPY
AssetsCurrentYearInstant5056808000JPY
Accounts payable tradePrior1YearInstant28699000JPY
Accounts payable tradeCurrentYearInstant33976000JPY
Short term loans payablePrior1YearInstant200000000JPY
Short term loans payableCurrentYearInstant300000000JPY
Current portion of bondsPrior1YearInstant90000000JPY
Current portion of bondsCurrentYearInstant50000000JPY
Current portion of long term loans payablePrior1YearInstant481217000JPY
Current portion of long term loans payableCurrentYearInstant446334000JPY
Lease obligations clPrior1YearInstant-JPY
Lease obligations clCurrentYearInstant10556000JPY
Accounts payable otherPrior1YearInstant596412000JPY
Accounts payable otherCurrentYearInstant637233000JPY
Income taxes payablePrior1YearInstant91208000JPY
Income taxes payableCurrentYearInstant132268000JPY
Provision for bonusesPrior1YearInstant178275000JPY
Provision for bonusesCurrentYearInstant239608000JPY
Provision for shareholder benefit program clPrior1YearInstant-JPY
Provision for shareholder benefit program clCurrentYearInstant53185000JPY
Other clPrior1YearInstant225048000JPY
Other clCurrentYearInstant247019000JPY
Current liabilitiesPrior1YearInstant1890861000JPY
Current liabilitiesCurrentYearInstant2150180000JPY
Bonds payablePrior1YearInstant170000000JPY
Bonds payableCurrentYearInstant120000000JPY

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