Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100U02S (2024-07-05).

Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥7.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥6.1bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥4.6bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥3.5bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥3.5bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income¥1.1bn2023-04-01 → 2024-03-31Cons.Operating income
Operating income¥741m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income¥1.2bn2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥780m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥299m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥242m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥670m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax¥780m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)¥1.4bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥691m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥294m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥274m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥841m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.3bn2023-04-01 → 2024-03-31Cons.Profit loss
Net income¥662m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥4.4bnat 2024-03-31Cons.Assets
Total assets¥3.0bnat 2023-03-31Cons.Assets
Total assets¥1.9bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.5bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.4bnat 2024-03-31Cons.Liabilities
Total liabilities¥1.5bnat 2023-03-31Cons.Liabilities
Net assets / equity¥3.0bnat 2024-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2023-03-31Cons.Net assets
Net assets / equity¥785mat 2022-03-31dCons.Net assets
Net assets / equity¥341mat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥549mat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2024-03-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥2.5bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥929mat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥651mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥851m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥22m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥420m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥633m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥213m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥201m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥272m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥54m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥58m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥75m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥150m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥6m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥703m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥8.272023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.192022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.792021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.662020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.172019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.272023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥4.152022-04-01 → 2023-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.772021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥16.78at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥8.5at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥3.97at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥1.6at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥3.24at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio62.8%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.1%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio33.6%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio14.2%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio36.0%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE65.5%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE67.2%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE64.2%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
Employees131at 2024-03-31Cons.Number of employees
Employees124at 2023-03-31Cons.Number of employees
Employees118at 2022-03-31dCons.Number of employees
Employees107at 2021-03-31dCons.Number of employees
Employees99at 2020-03-31dCons.Number of employees
Revenue¥7.2bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥5.8bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥4.5bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥1.3bn2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥837m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥1.3bn2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥835m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥346m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥202m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥736m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.6bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥835m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥1.4bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥717m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥316m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥206m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.0bn2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥4.4bnat 2024-03-31StandaloneAssets
Total assets¥3.2bnat 2023-03-31StandaloneAssets
Total assets¥2.1bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2024-03-31StandaloneLiabilities
Total liabilities¥1.7bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2023-03-31StandaloneNet assets
Net assets / equity¥645mat 2022-03-31dStandaloneNet assets
Net assets / equity¥300mat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥467mat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.2bnat 2024-03-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2023-03-31StandaloneCash and deposits
EPS (basic)¥8.472023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.352022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.922021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.252020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.172019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥8.472023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥4.312022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥1.92021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥16.87at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥8.28at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥3.51at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1.58at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥2.84at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio63.5%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.3%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio12.5%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE67.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE73.8%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE75.5%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued165,009,239at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued165,009,239at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued164,258,239at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued164,258,239at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued164,258,239at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees112at 2024-03-31StandaloneNumber of employees
Employees108at 2023-03-31StandaloneNumber of employees
Employees102at 2022-03-31dStandaloneNumber of employees
Employees93at 2021-03-31dStandaloneNumber of employees
Employees85at 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 · 47
SegmentItemPeriodValue
Business In Japanreportable segmentcapex2023-04-01 → 2024-03-31¥295m
Business In Japanreportable segmentdepreciation2023-04-01 → 2024-03-31¥151m
Business In Japanreportable segmentemployeesat 2024-03-3187 pure
Business In Japanreportable segmentrevenue2023-04-01 → 2024-03-31¥7.3bn
Business In Japanreportable segmentrevenue external2023-04-01 → 2024-03-31¥7.3bn
Business In Japanreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥472,000
Business In Japanreportable segmentsegment assetsat 2024-03-31¥4.2bn
Business In Japanreportable segmentsegment profit2023-04-01 → 2024-03-31¥2.3bn
Foreign Businessreportable segmentcapex2023-04-01 → 2024-03-31¥11m
Foreign Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥25m
Foreign Businessreportable segmentemployeesat 2024-03-313 pure
Foreign Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥119m
Foreign Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥119m
Foreign Businessreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥959,000
Foreign Businessreportable segmentsegment assetsat 2024-03-31¥154m
Foreign Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥39m
—segment totalemployeesat 2024-03-3190 pure
Total Of Reportable Segments And Otherssegment totalcapex2023-04-01 → 2024-03-31¥306m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-04-01 → 2024-03-31¥176m
Total Of Reportable Segments And Otherssegment totalrevenue2023-04-01 → 2024-03-31¥7.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-04-01 → 2024-03-31¥7.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-04-01 → 2024-03-31¥1m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-03-31¥4.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-04-01 → 2024-03-31¥2.3bn
Business In Japanreportable segmentcapex2022-04-01 → 2023-03-31¥131m
Business In Japanreportable segmentdepreciation2022-04-01 → 2023-03-31¥65m
Business In Japanreportable segmentrevenue2022-04-01 → 2023-03-31¥6.0bn
Business In Japanreportable segmentrevenue external2022-04-01 → 2023-03-31¥6.0bn
Business In Japanreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥453,000
Business In Japanreportable segmentsegment assetsat 2023-03-31¥2.8bn
Business In Japanreportable segmentsegment profit2022-04-01 → 2023-03-31¥1.9bn
Foreign Businessreportable segmentcapex2022-04-01 → 2023-03-31¥43m
Foreign Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥11m
Foreign Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥123m
Foreign Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥123m
Foreign Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥104,000
Foreign Businessreportable segmentsegment assetsat 2023-03-31¥148m
Foreign Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥25m
Total Of Reportable Segments And Otherssegment totalcapex2022-04-01 → 2023-03-31¥174m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥76m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥558,000
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-03-31¥3.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥1.8bn
Business In Japanreportable segmentemployeesat 2024-03-3182 pure
—segment totalemployeesat 2024-03-3182 pure

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

All source rows · 1,286
ItemContextValueUnit
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration207955000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-274427000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration475000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration-111784000JPY
Increase decrease in unearned revenue ope cfPrior1YearDuration611000JPY
Increase decrease in unearned revenue ope cfCurrentYearDuration-11383000JPY
Increase decrease in long term unearned revenue ope cfPrior1YearDuration1837000JPY
Increase decrease in long term unearned revenue ope cfCurrentYearDuration-7411000JPY
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration3000JPY
Decrease increase in consumption taxes receivable payable ope cfCurrentYearDuration28545000JPY
Other net ope cfPrior1YearDuration78856000JPY
Other net ope cfCurrentYearDuration286014000JPY
Subtotal ope cfPrior1YearDuration893009000JPY
Subtotal ope cfCurrentYearDuration1164791000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration9000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration18000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-369000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-1794000JPY
Income taxes paid refund ope cfPrior1YearDuration-41306000JPY
Income taxes paid refund ope cfCurrentYearDuration-167030000JPY
Compensation for damage income ope cfPrior1YearDuration-JPY
Compensation for damage income ope cfCurrentYearDuration75869000JPY
Net cash provided by used in operating activitiesPrior1YearDuration851341000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1071855000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-39932000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-95487000JPY
Purchase of intangible assets inv cfPrior1YearDuration-110238000JPY
Purchase of intangible assets inv cfCurrentYearDuration-121070000JPY
Purchase of investment securities inv cfPrior1YearDuration-50000000JPY
Purchase of investment securities inv cfCurrentYearDuration-2950000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-3747000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-1311000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration3065000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration7528000JPY
Other net inv cfPrior1YearDuration-JPY
Other net inv cfCurrentYearDuration10000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-200851000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-213280000JPY
Payments for retirement by purchase of share acquisition rights fin cfPrior1YearDuration-JPY
Payments for retirement by purchase of share acquisition rights fin cfCurrentYearDuration-8529000JPY
Repayments of lease obligations fin cfPrior1YearDuration-1160000JPY
Repayments of lease obligations fin cfCurrentYearDuration-9790000JPY
Proceeds from share issuance to non controlling shareholders fin cfPrior1YearDuration-JPY
Proceeds from share issuance to non controlling shareholders fin cfCurrentYearDuration93332000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-1160000JPY
Net cash provided by used in financing activitiesCurrentYearDuration75012000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration2601000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration3813000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration651931000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration937400000JPY

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 rounding
balance sheet identityconsolidated 2024-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass
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