Annual report

Period2021-04-01 → 2022-03-31
Filed2022-07-07
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100OJ2N. Amended by S100OOPU (2022-07-07).

Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥387m2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥473m2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥507m2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.1bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥652m2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income−¥579m2021-04-01 → 2022-03-31Cons.Operating income
Operating income−¥344m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income−¥620m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥401m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income−¥734m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥49m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥187m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.2bn2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax−¥739m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)−¥1.2bn2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥758m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.8bn2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥484m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥183m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥1.2bn2021-04-01 → 2022-03-31Cons.Profit loss
Net income−¥758m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥1.8bnat 2022-03-31Cons.Assets
Total assets¥1.4bnat 2021-03-31Cons.Assets
Total assets¥1.8bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥3.1bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥907mat 2022-03-31Cons.Liabilities
Total liabilities¥334mat 2021-03-31Cons.Liabilities
Net assets / equity¥880mat 2022-03-31Cons.Net assets
Net assets / equity¥1.0bnat 2021-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2020-03-31dCons.Net assets
Net assets / equity¥2.1bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥2.7bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥76mat 2022-03-31Cons.Cash and deposits
Cash and deposits¥112mat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥76mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥112mat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥94mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥213mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥820mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥490m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥417m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥543m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥87m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥681m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥39m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥509m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.0bn2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.0bn2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥420m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥932m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥396m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.4bn2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-12.732021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-10.772020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-30.622019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-8.892018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.42017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥4.42017-04-01 → 2018-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥7.94at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥13.09at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥16.08at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥37.87at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥44.73at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio48.9%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.2%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.4%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio82.4%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio74.8%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE-130.3%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE-71.8%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE-111.2%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE-22.4%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE12.2%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees28at 2022-03-31Cons.Number of employees
Employees26at 2021-03-31Cons.Number of employees
Employees17at 2020-03-31dCons.Number of employees
Employees30at 2019-03-31dCons.Number of employees
Employees20at 2018-03-31dCons.Number of employees
Revenue¥57m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥10m2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥21m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥654m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥245m2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income−¥390m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income−¥330m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income−¥501m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥381m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income−¥610m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥125m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥44m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.2bn2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥926m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income−¥1.2bn2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥929m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income−¥1.9bn2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥270m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥109m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2022-03-31StandaloneAssets
Total assets¥1.3bnat 2021-03-31StandaloneAssets
Total assets¥1.8bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥825mat 2022-03-31StandaloneLiabilities
Total liabilities¥273mat 2021-03-31StandaloneLiabilities
Net assets / equity¥822mat 2022-03-31StandaloneNet assets
Net assets / equity¥991mat 2021-03-31StandaloneNet assets
Net assets / equity¥1.2bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥2.3bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥8mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥548,000at 2021-03-31StandaloneCash and deposits
EPS (basic)¥-12.662021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.212020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-32.562019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.952018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.612017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥2.612017-04-01 → 2018-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥7.41at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥12.38at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥17.87at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥41.76at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥44.85at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio49.5%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.7%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.9%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.3%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-137.8%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-85.6%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE-106.9%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE-11.5%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE4.7%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued110,049,844at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued79,413,244at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued66,513,244at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued56,013,244at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued52,113,244at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees4at 2022-03-31StandaloneNumber of employees
Employees3at 2021-03-31StandaloneNumber of employees
Employees1at 2020-03-31dStandaloneNumber of employees
Employees2at 2019-03-31dStandaloneNumber of employees
Employees3at 2018-03-31dStandaloneNumber 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31−¥637,000
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥637,000
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥13m
Investmentreportable segmentcapex2021-04-01 → 2022-03-31¥325m
Investmentreportable segmentdepreciation2021-04-01 → 2022-03-31¥15m
Investmentreportable segmentrevenue2021-04-01 → 2022-03-31¥387m
Investmentreportable segmentrevenue external2021-04-01 → 2022-03-31¥387m
Investmentreportable segmentsegment assetsat 2022-03-31¥1.8bn
Investmentreportable segmentsegment profit2021-04-01 → 2022-03-31−¥579m
—segment totalcapex2021-04-01 → 2022-03-31¥325m
—segment totaldepreciation2021-04-01 → 2022-03-31¥15m
—segment totalemployeesat 2022-03-3124 pure
—segment totalrevenue2021-04-01 → 2022-03-31¥387m
—segment totalrevenue external2021-04-01 → 2022-03-31¥387m
—segment totalsegment assetsat 2022-03-31¥1.8bn
—segment totalsegment profit2021-04-01 → 2022-03-31−¥579m
Otherother segmentsrevenue2020-04-01 → 2021-03-31¥10m
Otherother segmentsrevenue intersegment2020-04-01 → 2021-03-31¥10m
Otherother segmentssegment profit2020-04-01 → 2021-03-31¥10m
Reconciling Itemsreconcilingcapex2020-04-01 → 2021-03-31−¥542,000
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥717,000
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥10m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥6m
Investmentreportable segmentcapex2020-04-01 → 2021-03-31−¥495m
Investmentreportable segmentdepreciation2020-04-01 → 2021-03-31¥11m
Investmentreportable segmentrevenue2020-04-01 → 2021-03-31¥473m
Investmentreportable segmentrevenue external2020-04-01 → 2021-03-31¥473m
Investmentreportable segmentsegment assetsat 2021-03-31¥1.4bn
Investmentreportable segmentsegment profit2020-04-01 → 2021-03-31−¥354m
—segment totalcapex2020-04-01 → 2021-03-31−¥495m
—segment totaldepreciation2020-04-01 → 2021-03-31¥11m
—segment totalrevenue2020-04-01 → 2021-03-31¥483m
—segment totalrevenue external2020-04-01 → 2021-03-31¥473m
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥10m
—segment totalsegment assetsat 2021-03-31¥1.4bn
—segment totalsegment profit2020-04-01 → 2021-03-31−¥344m
—segment totalemployeesat 2022-03-313 pure

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

All source rows · 1,390
ItemContextValueUnit
Decrease increase in other assets ope cfCurrentYearDuration62334000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration5696000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration37239000JPY
Subtotal ope cfPrior1YearDuration-397054000JPY
Subtotal ope cfCurrentYearDuration-362542000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration5324000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration7470000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-8491000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-14498000JPY
Payments for loss on litigation ope cfPrior1YearDuration-JPY
Payments for loss on litigation ope cfCurrentYearDuration-100000000JPY
Income taxes paid refund ope cfPrior1YearDuration-17025000JPY
Income taxes paid refund ope cfCurrentYearDuration-20817000JPY
Net cash provided by used in operating activitiesPrior1YearDuration-417246000JPY
Net cash provided by used in operating activitiesCurrentYearDuration-490387000JPY
Purchase of investment securities inv cfPrior1YearDuration-5100000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-10330000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration40452000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration1416000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-43708000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-503891000JPY
Proceeds from transfer of business inv cfPrior1YearDuration-JPY
Proceeds from transfer of business inv cfCurrentYearDuration75000000JPY
Expenditure for business transfer inv cfPrior1YearDuration-JPY
Expenditure for business transfer inv cfCurrentYearDuration-21403000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration10058000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-2158000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-72000JPY
Collection of short term loans receivable inv cfPrior1YearDuration77000000JPY
Collection of short term loans receivable inv cfCurrentYearDuration132000000JPY
Payments of short term loans receivable inv cfPrior1YearDuration-118000000JPY
Payments of short term loans receivable inv cfCurrentYearDuration-344000000JPY
Collection of long term loans receivable inv cfPrior1YearDuration23000000JPY
Collection of long term loans receivable inv cfCurrentYearDuration-JPY
Payments of long term loans receivable inv cfPrior1YearDuration-JPY
Payments of long term loans receivable inv cfCurrentYearDuration-30000000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-38845000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-680892000JPY
Increase in short term loans payable fin cfPrior1YearDuration92000000JPY
Increase in short term loans payable fin cfCurrentYearDuration440521000JPY
Decrease in short term loans payable fin cfPrior1YearDuration-146400000JPY
Decrease in short term loans payable fin cfCurrentYearDuration-320000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration145000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-39467000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-13122000JPY
Repayments of lease obligations fin cfPrior1YearDuration-6376000JPY
Repayments of lease obligations fin cfCurrentYearDuration-7012000JPY

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 2021-03-31pass
balance sheet identityconsolidated 2022-03-31pass
balance sheet identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-03-31pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2020-04-01/2021-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2020-04-01/2021-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsconsolidated 2021-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass