Annual report

Period2022-04-01 → 2023-03-31
Filed2024-02-14
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100RB09. Amended by S100SWFM (2024-02-14).

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
Purchase of intangible assets inv cfCurrentYearDuration-17246000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-56840000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-5468000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration19377000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration14785000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration9233000JPY
Other net inv cfCurrentYearDuration-JPY
Net cash provided by used in investment activitiesPrior1YearDuration-168702000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-14489000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration66640000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration-66640000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration60000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-45290000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-57516000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration179779000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration125966000JPY
Net cash provided by used in financing activitiesPrior1YearDuration261129000JPY
Net cash provided by used in financing activitiesCurrentYearDuration1810000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-13274000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration22124000JPY
Cash and cash equivalentsPrior2YearInstant196768000JPY
Cash and cash equivalentsPrior1YearInstant183493000JPY
Cash and cash equivalentsPrior1YearInstant183493000JPY
Cash and cash equivalentsCurrentYearInstant205618000JPY
Number of consolidated subsidiariesCurrentYearInstant5
Directors compensations sgaPrior1YearDuration167729000JPY
Directors compensations sgaCurrentYearDuration206646000JPY
Payroll and allowances sgaPrior1YearDuration187257000JPY
Payroll and allowances sgaCurrentYearDuration227224000JPY
Provision for bonuses sgaPrior1YearDuration2488000JPY
Provision for bonuses sgaCurrentYearDuration23084000JPY
Retirement benefit expenses sgaPrior1YearDuration5094000JPY
Retirement benefit expenses sgaCurrentYearDuration10787000JPY
Amortization of goodwill sgaPrior1YearDuration4746000JPY
Amortization of goodwill sgaCurrentYearDuration4746000JPY
Rents sgaPrior1YearDuration53574000JPY
Rents sgaCurrentYearDuration49281000JPY
Compensations sgaPrior1YearDuration49700000JPY
Compensations sgaCurrentYearDuration51852000JPY
Commission fee sgaPrior1YearDuration69753000JPY
Commission fee sgaCurrentYearDuration142177000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05544-000SecurityReportableSegmentsMember971855000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E05544-000MarketingReportableSegmentsMember959978000JPY
Revenues from external customersPrior1YearDuration_TotalOfReportableSegmentsAndOthersMember1931834000JPY
Revenues from external customersPrior1YearDuration_ReconcilingItemsMember-JPY
Revenues from external customersPrior1YearDuration1931834000JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E05544-000SecurityReportableSegmentsMember21035000JPY

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