Annual report

Period2022-04-01 → 2023-03-31
Filed2023-12-06
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100RB09. Amended by S100SF1V (2023-12-06).

Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥2.5bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥1.9bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.5bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.1bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income¥83m2022-04-01 → 2023-03-31Cons.Operating income
Operating income¥70m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income¥80m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥50m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥325m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.1bn2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥398m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥79m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥47m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥68m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥39m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥435m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥411m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥68m2022-04-01 → 2023-03-31Cons.Profit loss
Net income¥39m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥1.1bnat 2023-03-31Cons.Assets
Total assets¥1.0bnat 2022-03-31Cons.Assets
Total assets¥647mat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥934mat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.0bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥547mat 2023-03-31Cons.Liabilities
Total liabilities¥656mat 2022-03-31Cons.Liabilities
Net assets / equity¥547mat 2023-03-31Cons.Net assets
Net assets / equity¥365mat 2022-03-31Cons.Net assets
Net assets / equity¥130mat 2021-03-31dCons.Net assets
Net assets / equity¥199mat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥206mat 2023-03-31Cons.Cash and deposits
Cash and deposits¥183mat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥206mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥183mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥197mat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥160mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥322mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥35m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥106m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥126m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥338m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥291m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥14m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥169m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥111m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥38m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥887m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥2m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥261m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥273m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥213m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.1bn2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥5.572022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.332021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-40.942020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-146.442019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-49.432018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥5.492022-04-01 → 2023-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥3.262021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥43.62at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥30.34at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥11.72at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥20.86at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥160.38at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio49.3%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.3%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio20.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio20.6%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio73.5%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE15.1%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE15.7%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
Employees74at 2023-03-31Cons.Number of employees
Employees61at 2022-03-31Cons.Number of employees
Employees58at 2021-03-31dCons.Number of employees
Employees55at 2020-03-31dCons.Number of employees
Employees44at 2019-03-31dCons.Number of employees
Revenue¥596m2022-04-01 → 2023-03-31StandaloneOperating revenue1
Revenue¥425m2021-04-01 → 2022-03-31StandaloneOperating revenue1
Revenue¥247m2020-04-01 → 2021-03-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥113m2019-04-01 → 2020-03-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥102m2018-04-01 → 2019-03-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥86m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥13m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥79m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥62m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥286m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.5bn2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥132m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥80m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥38m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income¥80m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥33m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥437m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.5bn2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥304m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥826mat 2023-03-31StandaloneAssets
Total assets¥716mat 2022-03-31StandaloneAssets
Total assets¥464mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥584mat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥383mat 2023-03-31StandaloneLiabilities
Total liabilities¥484mat 2022-03-31StandaloneLiabilities
Net assets / equity¥443mat 2023-03-31StandaloneNet assets
Net assets / equity¥232mat 2022-03-31StandaloneNet assets
Net assets / equity¥14mat 2021-03-31dStandaloneNet assets
Net assets / equity¥69mat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥38mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥41mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥6.542022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.882021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-41.172020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-167.042019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-36.512018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥6.462022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥2.812021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥35.24at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥19.17at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1.17at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥6.79at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥166.97at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio52.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.7%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio2.8%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio10.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.2%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE24.1%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE27.7%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
Shares issued12,348,900at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,859,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,055,500at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,230,900at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,984,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees9at 2023-03-31StandaloneNumber of employees
Employees7at 2022-03-31StandaloneNumber of employees
Employees7at 2021-03-31dStandaloneNumber of employees
Employees7at 2020-03-31dStandaloneNumber of employees
Employees4at 2019-03-31dStandaloneNumber 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 · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥16m
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥19m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥13m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥13m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥256m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥359m
Marketingreportable segmentcapex2022-04-01 → 2023-03-31¥6m
Marketingreportable segmentdepreciation2022-04-01 → 2023-03-31¥3m
Marketingreportable segmentemployeesat 2023-03-3131 pure
Marketingreportable segmentrevenue2022-04-01 → 2023-03-31¥1.0bn
Marketingreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.0bn
Marketingreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥13m
Marketingreportable segmentsegment assetsat 2023-03-31¥274m
Marketingreportable segmentsegment profit2022-04-01 → 2023-03-31¥114m
Securityreportable segmentcapex2022-04-01 → 2023-03-31¥9m
Securityreportable segmentdepreciation2022-04-01 → 2023-03-31¥21m
Securityreportable segmentemployeesat 2023-03-3134 pure
Securityreportable segmentrevenue2022-04-01 → 2023-03-31¥1.5bn
Securityreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.5bn
Securityreportable segmentsegment assetsat 2023-03-31¥564m
Securityreportable segmentsegment profit2022-04-01 → 2023-03-31¥327m
Total Of Reportable Segments And Otherssegment totalcapex2022-04-01 → 2023-03-31¥16m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥23m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥13m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-03-31¥837m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥441m
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31¥56m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥6m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥21m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥21m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31−¥2m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥245m
Marketingreportable segmentcapex2021-04-01 → 2022-03-31¥3m
Marketingreportable segmentdepreciation2021-04-01 → 2022-03-31¥656,000
Marketingreportable segmentrevenue2021-04-01 → 2022-03-31¥960m
Marketingreportable segmentrevenue external2021-04-01 → 2022-03-31¥960m
Marketingreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥100,000
Marketingreportable segmentsegment assetsat 2022-03-31¥254m
Marketingreportable segmentsegment profit2021-04-01 → 2022-03-31¥149m
Securityreportable segmentcapex2021-04-01 → 2022-03-31¥37m
Securityreportable segmentdepreciation2021-04-01 → 2022-03-31¥13m
Securityreportable segmentrevenue2021-04-01 → 2022-03-31¥993m
Securityreportable segmentrevenue external2021-04-01 → 2022-03-31¥972m
Securityreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥21m
Securityreportable segmentsegment assetsat 2022-03-31¥768m
Securityreportable segmentsegment profit2021-04-01 → 2022-03-31¥166m
Total Of Reportable Segments And Otherssegment totalcapex2021-04-01 → 2022-03-31¥40m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-04-01 → 2022-03-31¥13m
Total Of Reportable Segments And Otherssegment totalrevenue2021-04-01 → 2022-03-31¥2.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-04-01 → 2022-03-31¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-04-01 → 2022-03-31¥21m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-03-31¥1.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-04-01 → 2022-03-31¥315m

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

All source rows · 1,360
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)KDA監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)佐佐木 敬昌
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)毛 利  優
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)のれんの減損の兆候に関する判断の妥当性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項「(重要な会計上の見積り)のれんの評価」
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)KDA監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)佐佐木 敬昌
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)毛 利  優
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社に対する貸付金の回収可能性の検討
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項「(重要な会計上の見積り)関係会社に対する貸付金等の評価」
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant2
Net sales (5-year summary)Prior4YearDuration1050835000JPY
Net sales (5-year summary)Prior3YearDuration1353359000JPY
Net sales (5-year summary)Prior2YearDuration1468536000JPY
Net sales (5-year summary)Prior1YearDuration1931834000JPY
Net sales (5-year summary)CurrentYearDuration2468359000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-398189000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-1135289000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-325486000JPY
Ordinary income loss (5-year summary)Prior1YearDuration50053000JPY
Ordinary income loss (5-year summary)CurrentYearDuration79650000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-411150000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-1320025000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-434509000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration38536000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration67928000JPY
Comprehensive income (5-year summary)Prior4YearDuration-408018000JPY
Comprehensive income (5-year summary)Prior3YearDuration-1323199000JPY
Comprehensive income (5-year summary)Prior2YearDuration-437882000JPY
Comprehensive income (5-year summary)Prior1YearDuration49140000JPY
Comprehensive income (5-year summary)CurrentYearDuration51085000JPY
Net assets (5-year summary)Prior4YearInstant1441740000JPY
Net assets (5-year summary)Prior3YearInstant198567000JPY
Net assets (5-year summary)Prior2YearInstant130475000JPY
Net assets (5-year summary)Prior1YearInstant364541000JPY
Net assets (5-year summary)CurrentYearInstant546534000JPY
Total assets (5-year summary)Prior4YearInstant1961544000JPY
Total assets (5-year summary)Prior3YearInstant934054000JPY

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 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass