Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 142
MetricValuePeriodScopeSource row
Revenue¥10.3bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥7.6bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥6.0bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥4.8bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Operating income¥163m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥329m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥175m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥336m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥302m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥103m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥175m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥336m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥91m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥230m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥185m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥66m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥91m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥230m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥4.0bnat 2025-03-31Cons.Assets
Total assets¥3.2bnat 2024-03-31Cons.Assets
Total assets¥2.2bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥1.5bnat 2022-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.3bnat 2025-03-31Cons.Liabilities
Total liabilities¥1.9bnat 2024-03-31Cons.Liabilities
Net assets / equity¥1.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.0bnat 2023-03-31dCons.Net assets
Net assets / equity¥849mat 2022-03-31dCons.Net assets (5-year summary)
Cash and deposits¥833mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥975mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥833mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥975mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥740mat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥52m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥149m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥328m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥16m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥526m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥588m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥83m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥139m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥332m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥281m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥147m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥52m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥39.572024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥101.22023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥81.912022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.382021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥38.972024-04-01 → 2025-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥99.582023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥80.022022-04-01 → 2023-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥28.612021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥708.76at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥562.09at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥462.68at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥377.28at 2022-03-31dCons.Net assets per share (5-year summary)
Equity ratio42.3%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.1%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.3%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.2%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
ROE6.1%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE19.8%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE19.5%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE7.8%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
Employees170at 2025-03-31Cons.Number of employees
Employees144at 2024-03-31Cons.Number of employees
Employees79at 2023-03-31dCons.Number of employees
Employees82at 2022-03-31dCons.Number of employees
Revenue¥8.5bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥6.9bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥5.9bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥78m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥265m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥81m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥265m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥317m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥103m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥256m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥80m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥265m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥50m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥175m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥200m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥67m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥206m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2025-03-31StandaloneAssets
Total assets¥2.8bnat 2024-03-31StandaloneAssets
Total assets¥2.2bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2025-03-31StandaloneLiabilities
Total liabilities¥1.5bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.2bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥849mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥789mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥520mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥803mat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥948mat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥316m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥33m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥321m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥21.842024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.032023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥88.512022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.652021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥97.272020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥21.52024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥75.82023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥86.462022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥28.872021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥93.782020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥675.02at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥544.74at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥469.52at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥377.54at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥350.82at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio46.6%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.9%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.5%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.3%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.5%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE15.2%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE20.9%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE8.2%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE38.2%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,375,100at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,274,400at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,264,100at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,250,100at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,248,500at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees56at 2025-03-31StandaloneNumber of employees
Employees44at 2024-03-31StandaloneNumber of employees
Employees54at 2023-03-31dStandaloneNumber of employees
Employees82at 2022-03-31dStandaloneNumber of employees
Employees74at 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 · 28
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31−¥30m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥136m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥136m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31−¥20m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥30m
Housing Equipment DX Businessreportable segmentcapex2024-04-01 → 2025-03-31¥445m
Housing Equipment DX Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥40m
Housing Equipment DX Businessreportable segmentemployeesat 2025-03-31110 pure
Housing Equipment DX Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥9.2bn
Housing Equipment DX Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥9.2bn
Housing Equipment DX Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥6m
Housing Equipment DX Businessreportable segmentsegment assetsat 2025-03-31¥3.0bn
Housing Equipment DX Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥173m
Solution Businessreportable segmentcapex2024-04-01 → 2025-03-31¥3m
Solution Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥3m
Solution Businessreportable segmentemployeesat 2025-03-3160 pure
Solution Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥1.2bn
Solution Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.1bn
Solution Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥130m
Solution Businessreportable segmentsegment assetsat 2025-03-31¥987m
Solution Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥20m
Total Of Reportable Segments And Otherssegment totalcapex2024-04-01 → 2025-03-31¥448m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-04-01 → 2025-03-31¥43m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2025-03-31¥10.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2025-03-31¥10.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-04-01 → 2025-03-31¥136m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-03-31¥4.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2025-03-31¥193m

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

All source rows · 1,281
ItemContextValueUnit
Business consignment expenses sgaCurrentYearDuration_NonConsolidatedMember299444000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember23931000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember31396000JPY
Provision for shareholder benefit program sgaPrior1YearDuration_NonConsolidatedMember6264000JPY
Provision for shareholder benefit program sgaCurrentYearDuration_NonConsolidatedMember16727000JPY
Other sgaPrior1YearDuration_NonConsolidatedMember258135000JPY
Other sgaCurrentYearDuration_NonConsolidatedMember376629000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1357749000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1863273000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember265435000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember78384000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember18000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember383000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember2456000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember-JPY
Lecture fees noiPrior1YearDuration_NonConsolidatedMember90000JPY
Lecture fees noiCurrentYearDuration_NonConsolidatedMember26000JPY
Revenue advertising noiPrior1YearDuration_NonConsolidatedMember903000JPY
Revenue advertising noiCurrentYearDuration_NonConsolidatedMember3329000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember-JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember855000JPY
Cashback income noiPrior1YearDuration_NonConsolidatedMember-JPY
Cashback income noiCurrentYearDuration_NonConsolidatedMember1838000JPY
Insurance income noiPrior1YearDuration_NonConsolidatedMember18000JPY
Insurance income noiCurrentYearDuration_NonConsolidatedMember1877000JPY
Miscellaneous income noiPrior1YearDuration_NonConsolidatedMember-JPY
Miscellaneous income noiCurrentYearDuration_NonConsolidatedMember268000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember3487000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember8578000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember1299000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember2577000JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember-JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember930000JPY
Loss on investments in partnership noePrior1YearDuration_NonConsolidatedMember2295000JPY
Loss on investments in partnership noeCurrentYearDuration_NonConsolidatedMember2849000JPY
Miscellaneous loss noePrior1YearDuration_NonConsolidatedMember48000JPY
Miscellaneous loss noeCurrentYearDuration_NonConsolidatedMember92000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember3644000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember6450000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember265278000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember80513000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration_NonConsolidatedMember0JPY
Loss on retirement of noncurrent assets elCurrentYearDuration_NonConsolidatedMember128000JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember0JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember128000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember265278000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember80384000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember84645000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember36967000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember5545000JPY

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
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