Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥3.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥2.8bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥3.2bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥2.7bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.2bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income¥118m2023-04-01 → 2024-03-31Cons.Operating income
Operating income−¥508m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income¥94m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥527m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥151m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥240m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥204m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥125m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax−¥886m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)¥104m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥774m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥72m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥157m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥143m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥104m2023-04-01 → 2024-03-31Cons.Profit loss
Net income−¥777m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥3.9bnat 2024-03-31Cons.Assets
Total assets¥3.4bnat 2023-03-31Cons.Assets
Total assets¥3.3bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥3.3bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.6bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥3.3bnat 2024-03-31Cons.Liabilities
Total liabilities¥3.0bnat 2023-03-31Cons.Liabilities
Net assets / equity¥605mat 2024-03-31Cons.Net assets
Net assets / equity¥353mat 2023-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2022-03-31dCons.Net assets
Net assets / equity¥1.1bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥822mat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2024-03-31Cons.Cash and deposits
Cash and deposits¥1.2bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥932mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥328m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥80m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥207m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥367m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥11m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥604m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥475m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥496m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥226m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥137m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥720m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥154m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.3bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥509m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥71.872023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-552.132022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥51.642021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥116.52020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥138.962019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥71.172023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥50.552021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥110.432020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥129.492019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥407.91at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥251.71at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥811.24at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥761.05at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥631.64at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio15.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio10.5%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.9%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.1%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE21.7%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE16.7%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE29.1%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
Employees140at 2024-03-31Cons.Number of employees
Employees159at 2023-03-31Cons.Number of employees
Employees156at 2022-03-31dCons.Number of employees
Employees121at 2021-03-31dCons.Number of employees
Employees85at 2020-03-31dCons.Number of employees
Revenue¥1.5bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1.2bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.8bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥80m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income−¥448m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥85m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥458m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥30m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥118m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥162m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥86m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax−¥814m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥100m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥716m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥6m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥72m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥112m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.7bnat 2024-03-31StandaloneAssets
Total assets¥2.5bnat 2023-03-31StandaloneAssets
Total assets¥2.8bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2024-03-31StandaloneLiabilities
Total liabilities¥2.3bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥493mat 2024-03-31StandaloneNet assets
Net assets / equity¥246mat 2023-03-31StandaloneNet assets
Net assets / equity¥979mat 2022-03-31dStandaloneNet assets
Net assets / equity¥959mat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥808mat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥860mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥826mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥69.152023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-510.422022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.012021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.32020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥109.012019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥68.482023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.922021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥50.522020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥101.582019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥332.6at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥174.98at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥693.47at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥689.6at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥620.81at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio18.0%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio9.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.0%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.0%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE27.1%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE0.6%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE8.1%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE22.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,510,600at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,418,800at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,415,800at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,391,100at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,301,500at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees48at 2024-03-31StandaloneNumber of employees
Employees68at 2023-03-31StandaloneNumber of employees
Employees77at 2022-03-31dStandaloneNumber of employees
Employees61at 2021-03-31dStandaloneNumber of employees
Employees57at 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 · 39
SegmentItemPeriodValue
Financial Services Segmentsreportable segmentcapex2023-04-01 → 2024-03-31¥2m
Financial Services Segmentsreportable segmentdepreciation2023-04-01 → 2024-03-31¥6m
Financial Services Segmentsreportable segmentemployeesat 2024-03-3145 pure
Financial Services Segmentsreportable segmentrevenue2023-04-01 → 2024-03-31¥1.0bn
Financial Services Segmentsreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.0bn
Financial Services Segmentsreportable segmentsegment assetsat 2024-03-31¥282m
Financial Services Segmentsreportable segmentsegment profit2023-04-01 → 2024-03-31−¥22m
Wellness Services Segmentsreportable segmentcapex2023-04-01 → 2024-03-31¥20m
Wellness Services Segmentsreportable segmentdepreciation2023-04-01 → 2024-03-31¥131m
Wellness Services Segmentsreportable segmentemployeesat 2024-03-3195 pure
Wellness Services Segmentsreportable segmentrevenue2023-04-01 → 2024-03-31¥2.4bn
Wellness Services Segmentsreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.4bn
Wellness Services Segmentsreportable segmentsegment assetsat 2024-03-31¥3.6bn
Wellness Services Segmentsreportable segmentsegment profit2023-04-01 → 2024-03-31¥141m
—segment totalcapex2023-04-01 → 2024-03-31¥22m
—segment totaldepreciation2023-04-01 → 2024-03-31¥137m
—segment totalrevenue2023-04-01 → 2024-03-31¥3.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.4bn
—segment totalsegment assetsat 2024-03-31¥3.9bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥118m
Financial Services Segmentsreportable segmentcapex2022-04-01 → 2023-03-31¥33m
Financial Services Segmentsreportable segmentdepreciation2022-04-01 → 2023-03-31¥5m
Financial Services Segmentsreportable segmentrevenue2022-04-01 → 2023-03-31¥798m
Financial Services Segmentsreportable segmentrevenue external2022-04-01 → 2023-03-31¥798m
Financial Services Segmentsreportable segmentsegment assetsat 2023-03-31¥170m
Financial Services Segmentsreportable segmentsegment profit2022-04-01 → 2023-03-31−¥107m
Wellness Services Segmentsreportable segmentcapex2022-04-01 → 2023-03-31¥98m
Wellness Services Segmentsreportable segmentdepreciation2022-04-01 → 2023-03-31¥222m
Wellness Services Segmentsreportable segmentrevenue2022-04-01 → 2023-03-31¥2.0bn
Wellness Services Segmentsreportable segmentrevenue external2022-04-01 → 2023-03-31¥2.0bn
Wellness Services Segmentsreportable segmentsegment assetsat 2023-03-31¥3.2bn
Wellness Services Segmentsreportable segmentsegment profit2022-04-01 → 2023-03-31−¥401m
—segment totalcapex2022-04-01 → 2023-03-31¥131m
—segment totaldepreciation2022-04-01 → 2023-03-31¥227m
—segment totalrevenue2022-04-01 → 2023-03-31¥2.8bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥2.8bn
—segment totalsegment assetsat 2023-03-31¥3.4bn
—segment totalsegment profit2022-04-01 → 2023-03-31−¥508m
Wellness Services Segmentsreportable segmentemployeesat 2024-03-3148 pure

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

All source rows · 1,294
ItemContextValueUnit
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember210072000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember211941000JPY
MerchandisePrior1YearInstant_NonConsolidatedMember236516000JPY
MerchandiseCurrentYearInstant_NonConsolidatedMember332694000JPY
Raw materials and suppliesPrior1YearInstant_NonConsolidatedMember1174000JPY
Raw materials and suppliesCurrentYearInstant_NonConsolidatedMember36698000JPY
Advance payments tradePrior1YearInstant_NonConsolidatedMember6434000JPY
Advance payments tradeCurrentYearInstant_NonConsolidatedMember6200000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember29717000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember38970000JPY
Short term loans receivable to subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember46599000JPY
Short term loans receivable to subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember76439000JPY
Other caPrior1YearInstant_NonConsolidatedMember17478000JPY
Other caCurrentYearInstant_NonConsolidatedMember20359000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-24000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1374372000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember1583509000JPY
Buildings and accompanying facilitiesPrior1YearInstant_NonConsolidatedMember63915000JPY
Buildings and accompanying facilitiesCurrentYearInstant_NonConsolidatedMember63915000JPY
Accumulated depreciation buildings and accompanying facilitiesPrior1YearInstant_NonConsolidatedMember-26524000JPY
Accumulated depreciation buildings and accompanying facilitiesCurrentYearInstant_NonConsolidatedMember-30705000JPY
Buildings and accompanying facilities netPrior1YearInstant_NonConsolidatedMember37390000JPY
Buildings and accompanying facilities netCurrentYearInstant_NonConsolidatedMember33209000JPY
VehiclesPrior1YearInstant_NonConsolidatedMember15761000JPY
VehiclesCurrentYearInstant_NonConsolidatedMember13244000JPY
Accumulated depreciation vehiclesPrior1YearInstant_NonConsolidatedMember-15416000JPY
Accumulated depreciation vehiclesCurrentYearInstant_NonConsolidatedMember-13244000JPY
Vehicles netPrior1YearInstant_NonConsolidatedMember345000JPY
Vehicles netCurrentYearInstant_NonConsolidatedMember0JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember78902000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember81627000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-45785000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-56507000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember33117000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember25119000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember70853000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember58328000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember237011000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember149897000JPY
Software in progressPrior1YearInstant_NonConsolidatedMember28800000JPY
Software in progressCurrentYearInstant_NonConsolidatedMember36170000JPY
Other iaPrior1YearInstant_NonConsolidatedMember931000JPY
Other iaCurrentYearInstant_NonConsolidatedMember682000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember266743000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember186750000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember527093000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember527093000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember60000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember60000JPY

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 2023-03-31pass
balance sheet identityconsolidated 2024-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
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