Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥33.9bn2024-04-01 → 2025-03-31Cons.Revenue IFRS
Revenue¥31.4bn2023-04-01 → 2024-03-31Cons.Revenue IFRS
Revenue¥28.7bn2022-04-01 → 2023-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥25.2bn2021-04-01 → 2022-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥15.1bn2020-04-01 → 2021-03-31dCons.Revenue IFRS (5-year summary)
Operating income¥1.1bn2024-04-01 → 2025-03-31Cons.Operating profit loss IFRS
Operating income¥857m2023-04-01 → 2024-03-31Cons.Operating profit loss IFRS
Profit before tax¥1.0bn2024-04-01 → 2025-03-31Cons.Profit loss before tax IFRS
Profit before tax¥681m2023-04-01 → 2024-03-31Cons.Profit loss before tax IFRS
Profit before tax¥1.9bn2022-04-01 → 2023-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.2bn2021-04-01 → 2022-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥474m2020-04-01 → 2021-03-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥623m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥476m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.2bn2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥796m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥301m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥623m2024-04-01 → 2025-03-31Cons.Profit loss IFRS
Net income¥476m2023-04-01 → 2024-03-31Cons.Profit loss IFRS
Total assets¥20.9bnat 2025-03-31Cons.Assets IFRS
Total assets¥20.1bnat 2024-03-31Cons.Assets IFRS
Total assets¥23.1bnat 2023-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥18.3bnat 2022-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥17.8bnat 2021-03-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥12.7bnat 2025-03-31Cons.Liabilities IFRS
Total liabilities¥12.6bnat 2024-03-31Cons.Liabilities IFRS
Net assets / equity¥8.2bnat 2025-03-31Cons.Equity IFRS
Net assets / equity¥7.6bnat 2024-03-31Cons.Equity IFRS
Net assets / equity¥6.5bnat 2023-03-31dCons.Equity IFRS
Equity (owners)¥8.2bnat 2025-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥7.6bnat 2024-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥6.5bnat 2023-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥1.8bnat 2022-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥1.0bnat 2021-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥2.4bnat 2025-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥938mat 2024-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥5.0bnat 2023-03-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥964mat 2022-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥1.8bnat 2021-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥2.4bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥152m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.3bn2022-04-01 → 2023-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥881m2021-04-01 → 2022-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥870m2020-04-01 → 2021-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥344m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥414m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥464m2022-04-01 → 2023-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥773m2021-04-01 → 2022-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥215m2020-04-01 → 2021-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥593m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥3.8bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥2.3bn2022-04-01 → 2023-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥978m2021-04-01 → 2022-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥438m2020-04-01 → 2021-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥57.12024-04-01 → 2025-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥442023-04-01 → 2024-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥155.052022-04-01 → 2023-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥99.512021-04-01 → 2022-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥38.822020-04-01 → 2021-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥56.242024-04-01 → 2025-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥42.632023-04-01 → 2024-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥147.162022-04-01 → 2023-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥94.382021-04-01 → 2022-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥38.822020-04-01 → 2021-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥744.56at 2025-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥692.89at 2024-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥633.81at 2023-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥227.81at 2022-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥128.84at 2021-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio39.2%at 2025-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.6%at 2024-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio28.1%at 2023-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio10.0%at 2022-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio5.8%at 2021-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE7.9%2024-04-01 → 2025-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE6.8%2023-04-01 → 2024-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE30.1%2022-04-01 → 2023-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE55.8%2021-04-01 → 2022-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE34.3%2020-04-01 → 2021-03-31dCons.Rate of return on equity IFRS (5-year summary)
Employees414at 2025-03-31Cons.Number of employees
Employees386at 2024-03-31Cons.Number of employees
Employees344at 2023-03-31dCons.Number of employees
Employees329at 2022-03-31dCons.Number of employees
Employees305at 2021-03-31dCons.Number of employees
Revenue¥2.2bn2024-04-01 → 2025-03-31StandaloneOperating revenue1
Revenue¥2.0bn2023-04-01 → 2024-03-31StandaloneOperating revenue1
Revenue¥1.8bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥939m2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Operating income¥24m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥26m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥47m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥6m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥59m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥813m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥33m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥47m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥6m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥44m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥02023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥02022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥2.1bn2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥33m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥7.8bnat 2025-03-31StandaloneAssets
Total assets¥7.8bnat 2024-03-31StandaloneAssets
Total assets¥11.1bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥8.2bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥6.7bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2025-03-31StandaloneLiabilities
Total liabilities¥2.3bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥5.5bnat 2025-03-31StandaloneNet assets
Net assets / equity¥5.5bnat 2024-03-31StandaloneNet assets
Net assets / equity¥4.8bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥2.4bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥373mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥291mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥55mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥4.112024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.062023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.052022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥256.862021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.332020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥4.052024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.052022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥243.612021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥501.93at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥500.65at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥474.2at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥178.57at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-78.28at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio43.6%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.8%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio5.6%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.8%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE0.0%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE84.6%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued10,999,570at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,895,850at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,222,000at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued800,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued800,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees77at 2025-03-31StandaloneNumber of employees
Employees76at 2024-03-31StandaloneNumber of employees
Employees64at 2023-03-31dStandaloneNumber of employees
Employees79at 2022-03-31dStandaloneNumber of employees
Employees41at 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 · 34
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥386m
Reconciling Itemsreconcilingrevenue external2024-04-01 → 2025-03-31−¥310m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥76m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥18m
Cotose Businessreportable segmentemployeesat 2025-03-3162 pure
Cotose Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥7.6bn
Cotose Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥7.5bn
Cotose Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥46m
Cotose Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥39m
Halmek Businessreportable segmentemployeesat 2025-03-31240 pure
Halmek Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥26.8bn
Halmek Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥26.7bn
Halmek Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥29m
Halmek Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥1.3bn
—segment totalrevenue2024-04-01 → 2025-03-31¥34.3bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥34.2bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥76m
—segment totalsegment profit2024-04-01 → 2025-03-31¥1.3bn
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥335m
Reconciling Itemsreconcilingrevenue external2023-04-01 → 2024-03-31−¥165m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥169m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31¥280m
Cotose Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥7.7bn
Cotose Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥7.6bn
Cotose Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥134m
Cotose Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥30m
Halmek Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥24.0bn
Halmek Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥24.0bn
Halmek Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥34m
Halmek Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥1.1bn
—segment totalrevenue2023-04-01 → 2024-03-31¥31.8bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥31.6bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥169m
—segment 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 · 1,329
ItemContextValueUnit
Other components of operating expenses IFRSPrior1YearDuration1538000000JPY
Other components of operating expenses IFRSCurrentYearDuration1662000000JPY
Selling general and administrative expenses IFRSPrior1YearDuration16328000000JPY
Selling general and administrative expenses IFRSCurrentYearDuration17813000000JPY
Government grant income IFRSPrior1YearDuration13000000JPY
Government grant income IFRSCurrentYearDuration6000000JPY
Miscellaneous income IFRSPrior1YearDuration22000000JPY
Miscellaneous income IFRSCurrentYearDuration69000000JPY
Other income IFRSPrior1YearDuration36000000JPY
Other income IFRSCurrentYearDuration75000000JPY
Loss on retirement of fixed assets IFRSPrior1YearDuration580000000JPY
Loss on retirement of fixed assets IFRSCurrentYearDuration238000000JPY
Miscellaneous losses IFRSPrior1YearDuration26000000JPY
Miscellaneous losses IFRSCurrentYearDuration50000000JPY
Other expenses IFRSPrior1YearDuration606000000JPY
Other expenses IFRSCurrentYearDuration288000000JPY
Financial assets measured at amortized cost interest income IFRSPrior1YearDuration0JPY
Financial assets measured at amortized cost interest income IFRSCurrentYearDuration1000000JPY
Financial assets measured at fair value through profit or loss dividend income IFRSPrior1YearDuration-JPY
Financial assets measured at fair value through profit or loss dividend income IFRSCurrentYearDuration0JPY
Interest income IFRSPrior1YearDuration0JPY
Interest income IFRSCurrentYearDuration1000000JPY
Financial liabilities measured at amortized cost interest expenses IFRSPrior1YearDuration144000000JPY
Financial liabilities measured at amortized cost interest expenses IFRSCurrentYearDuration15000000JPY
Lease obligations interest expenses IFRSPrior1YearDuration31000000JPY
Lease obligations interest expenses IFRSCurrentYearDuration33000000JPY
Provisions interest expenses IFRSPrior1YearDuration0JPY
Provisions interest expenses IFRSCurrentYearDuration0JPY
Interest expenses IFRSPrior1YearDuration176000000JPY
Interest expenses IFRSCurrentYearDuration49000000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember55000000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember291000000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember387000000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember226000000JPY
Other caPrior1YearInstant_NonConsolidatedMember181000000JPY
Other caCurrentYearInstant_NonConsolidatedMember135000000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember624000000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember652000000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember5181000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember5181000000JPY
Long term loans receivable from subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember1850000000JPY
Long term loans receivable from subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember1850000000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember84000000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember94000000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember25000000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember25000000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember7141000000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember7151000000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember7141000000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember7151000000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2024-03-31pass
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 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