Annual report

Period2023-04-01 → 2024-03-31
Filed2024-10-25
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 24 passed

Amends S100TVDE. Amended by S100UL37 (2024-10-25).

Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥7.4bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥7.2bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥10.9bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥10.4bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥10.5bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income−¥185m2023-04-01 → 2024-03-31Cons.Operating income
Operating income−¥1.4bn2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥168m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥1.3bn2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥1.7bn2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥330m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥992m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥2.8bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax−¥1.7bn2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥2.8bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.7bn2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.3bn2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥359m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥930m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥2.8bn2023-04-01 → 2024-03-31Cons.Profit loss
Net income−¥1.7bn2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥7.5bnat 2024-03-31Cons.Assets
Total assets¥9.1bnat 2023-03-31Cons.Assets
Total assets¥9.1bnat 2023-03-31Cons.Total assets (5-year summary)
Total assets¥11.8bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥11.9bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥10.5bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥4.7bnat 2024-03-31Cons.Liabilities
Total liabilities¥4.1bnat 2023-03-31Cons.Liabilities
Net assets / equity¥2.8bnat 2024-03-31Cons.Net assets
Net assets / equity¥5.1bnat 2023-03-31Cons.Net assets
Net assets / equity¥6.4bnat 2022-03-31dCons.Net assets
Net assets / equity¥4.6bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥3.3bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥3.0bnat 2024-03-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥3.0bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.7bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥915m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.4bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.0bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥229m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥182m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥625m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥618m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥348m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥785m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥34m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥606m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.5bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥53m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.6bn2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-72.252023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-43.272022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.352021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.332020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-24.372019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥33.112021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥9.322020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥66.37at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥123.5at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥160.47at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥114.23at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥79.77at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio34.7%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.2%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.3%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio37.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE24.3%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE9.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees225at 2024-03-31Cons.Number of employees
Employees288at 2023-03-31Cons.Number of employees
Employees310at 2022-03-31dCons.Number of employees
Employees315at 2021-03-31dCons.Number of employees
Employees335at 2020-03-31dCons.Number of employees
Revenue¥5.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥4.4bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥5.7bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.7bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥292m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income−¥191m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥294m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥19m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥1.2bn2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥383m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥194m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥6.6bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax−¥17m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥6.7bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥9m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥968m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥398m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥215m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥7.5bnat 2024-03-31StandaloneAssets
Total assets¥12.6bnat 2023-03-31StandaloneAssets
Total assets¥13.5bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥13.8bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥13.0bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.9bnat 2024-03-31StandaloneLiabilities
Total liabilities¥3.6bnat 2023-03-31StandaloneLiabilities
Net assets / equity¥2.6bnat 2024-03-31StandaloneNet assets
Net assets / equity¥9.0bnat 2023-03-31StandaloneNet assets
Net assets / equity¥9.2bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥8.2bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.9bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.5bnat 2024-03-31StandaloneCash and deposits
Cash and deposits¥637mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-170.182023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.242022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.662021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.332020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.632019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥24.482021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.322020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥72021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥59.98at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥225.08at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥231.14at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥206.03at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥174.98at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio31.6%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.1%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.4%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.2%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.3%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE5.4%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued39,355,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued39,332,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued39,314,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued39,207,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued38,149,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees171at 2024-03-31StandaloneNumber of employees
Employees204at 2023-03-31StandaloneNumber of employees
Employees186at 2022-03-31dStandaloneNumber of employees
Employees176at 2021-03-31dStandaloneNumber of employees
Employees181at 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 · 40
SegmentItemPeriodValue
Artificial Intelligence Solutionsreportable segmentcapex2023-04-01 → 2024-03-31¥142m
Artificial Intelligence Solutionsreportable segmentdepreciation2023-04-01 → 2024-03-31¥150m
Artificial Intelligence Solutionsreportable segmentemployeesat 2024-03-31117 pure
Artificial Intelligence Solutionsreportable segmentrevenue2023-04-01 → 2024-03-31¥2.8bn
Artificial Intelligence Solutionsreportable segmentrevenue external2023-04-01 → 2024-03-31¥2.8bn
Artificial Intelligence Solutionsreportable segmentsegment assetsat 2024-03-31¥2.1bn
Artificial Intelligence Solutionsreportable segmentsegment profit2023-04-01 → 2024-03-31¥162m
Regaltech Artificial Intelligencereportable segmentcapex2023-04-01 → 2024-03-31¥218m
Regaltech Artificial Intelligencereportable segmentdepreciation2023-04-01 → 2024-03-31¥531m
Regaltech Artificial Intelligencereportable segmentemployeesat 2024-03-31108 pure
Regaltech Artificial Intelligencereportable segmentrevenue2023-04-01 → 2024-03-31¥4.6bn
Regaltech Artificial Intelligencereportable segmentrevenue external2023-04-01 → 2024-03-31¥4.6bn
Regaltech Artificial Intelligencereportable segmentsegment assetsat 2024-03-31¥5.4bn
Regaltech Artificial Intelligencereportable segmentsegment profit2023-04-01 → 2024-03-31−¥348m
—segment totalcapex2023-04-01 → 2024-03-31¥360m
—segment totaldepreciation2023-04-01 → 2024-03-31¥681m
—segment totalrevenue2023-04-01 → 2024-03-31¥7.4bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥7.4bn
—segment totalsegment assetsat 2024-03-31¥7.5bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥185m
Artificial Intelligence Solutionsreportable segmentcapex2022-04-01 → 2023-03-31¥234m
Artificial Intelligence Solutionsreportable segmentdepreciation2022-04-01 → 2023-03-31¥156m
Artificial Intelligence Solutionsreportable segmentrevenue2022-04-01 → 2023-03-31¥1.9bn
Artificial Intelligence Solutionsreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.9bn
Artificial Intelligence Solutionsreportable segmentsegment assetsat 2023-03-31¥2.0bn
Artificial Intelligence Solutionsreportable segmentsegment profit2022-04-01 → 2023-03-31−¥320m
Regaltech Artificial Intelligencereportable segmentcapex2022-04-01 → 2023-03-31¥282m
Regaltech Artificial Intelligencereportable segmentdepreciation2022-04-01 → 2023-03-31¥608m
Regaltech Artificial Intelligencereportable segmentrevenue2022-04-01 → 2023-03-31¥5.4bn
Regaltech Artificial Intelligencereportable segmentrevenue external2022-04-01 → 2023-03-31¥5.4bn
Regaltech Artificial Intelligencereportable segmentsegment assetsat 2023-03-31¥7.2bn
Regaltech Artificial Intelligencereportable segmentsegment profit2022-04-01 → 2023-03-31−¥1.0bn
—segment totalcapex2022-04-01 → 2023-03-31¥516m
—segment totaldepreciation2022-04-01 → 2023-03-31¥763m
—segment totalrevenue2022-04-01 → 2023-03-31¥7.2bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥7.2bn
—segment totalsegment assetsat 2023-03-31¥9.1bn
—segment totalsegment profit2022-04-01 → 2023-03-31−¥1.4bn
Artificial Intelligence Solutionsreportable segmentemployeesat 2024-03-31117 pure
Regaltech Artificial Intelligencereportable segmentemployeesat 2024-03-3154 pure

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

All source rows · 1,505
ItemContextValueUnit
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember8243139000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember9219199000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember9045515000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember2587984000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember13033933000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember13839761000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember13543723000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember12632614000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember7461555000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember174.98
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember206.03
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember231.14
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember225.08
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember59.98
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember7
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Basic earnings loss per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-5.63
Basic earnings loss per share (5-year summary)Prior3YearDuration_NonConsolidatedMember10.33
Basic earnings loss per share (5-year summary)Prior2YearDuration_NonConsolidatedMember24.66
Basic earnings loss per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-0.24
Basic earnings loss per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-170.18
Diluted earnings per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior3YearDuration_NonConsolidatedMember10.32
Diluted earnings per share (5-year summary)Prior2YearDuration_NonConsolidatedMember24.48
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember0.512
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember0.584
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.671
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember0.701
Equity to asset ratio (5-year summary)CurrentYearInstant_NonConsolidatedMember0.316
Rate of return on equity (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Rate of return on equity (5-year summary)Prior3YearDuration_NonConsolidatedMember0.054
Rate of return on equity (5-year summary)Prior2YearDuration_NonConsolidatedMember0.113
Rate of return on equity (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Rate of return on equity (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember78.8
Price earnings ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember82.4
Price earnings ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-

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 · 23 of 24 passed
balance sheet identityconsolidated 2023-03-31pass
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
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 2023-03-31mismatch
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