Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥957m2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.2bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥1.2bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥969m2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥830m2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income−¥92m2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥33m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income−¥84m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥35m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥78m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥40m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥5m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥86m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥62m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)−¥112m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥46m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥57m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥27m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥7m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥112m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥46m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥1.4bnat 2022-03-31Cons.Assets
Total assets¥1.3bnat 2021-03-31Cons.Assets
Total assets¥1.1bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.0bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥715mat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥244mat 2022-03-31Cons.Liabilities
Total liabilities¥244mat 2021-03-31Cons.Liabilities
Net assets / equity¥1.1bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2021-03-31Cons.Net assets
Net assets / equity¥766mat 2020-03-31dCons.Net assets
Net assets / equity¥710mat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥527mat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥811mat 2022-03-31Cons.Cash and deposits
Cash and deposits¥980mat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥811mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥980mat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥687mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥591mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥386mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥151m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥47m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥94m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥123m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥40m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥2m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥52m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥5m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥43m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥374,0002017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥19m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥297m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥3m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥126m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-14.542021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.062020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.382019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.072018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.062017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.292019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥3.982018-04-01 → 2019-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.062017-04-01 → 2018-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥144.39at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥141.81at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥112.39at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥104.06at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥81.22at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio82.0%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio81.7%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio67.7%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio68.1%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio73.7%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE5.0%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE7.7%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE4.4%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE1.3%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees72at 2022-03-31Cons.Number of employees
Employees71at 2021-03-31Cons.Number of employees
Employees90at 2020-03-31dCons.Number of employees
Employees88at 2019-03-31dCons.Number of employees
Employees39at 2018-03-31dCons.Number of employees
Revenue¥802m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥874m2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥796m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥794m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥830m2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥94m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥126m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥94m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥127m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥68m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥46m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥20m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥38m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥123m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥13m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥110m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥56m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥27m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥20m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2022-03-31StandaloneAssets
Total assets¥1.4bnat 2021-03-31StandaloneAssets
Total assets¥1.0bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥928mat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥726mat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥206mat 2022-03-31StandaloneLiabilities
Total liabilities¥216mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.2bnat 2021-03-31StandaloneNet assets
Net assets / equity¥777mat 2020-03-31dStandaloneNet assets
Net assets / equity¥721mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥539mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥505mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥494mat 2021-03-31StandaloneCash and deposits
EPS (basic)¥1.632021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.42020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.292019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.062018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.022017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥8.22019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.972018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.012017-04-01 → 2018-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥170.23at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥151.48at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥113.98at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥105.72at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥82.97at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio86.4%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.4%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.0%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.0%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.0%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE11.3%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE7.6%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE4.3%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE3.6%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,690,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,845,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,382,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,382,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,245,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees47at 2022-03-31StandaloneNumber of employees
Employees60at 2021-03-31StandaloneNumber of employees
Employees58at 2020-03-31dStandaloneNumber of employees
Employees56at 2019-03-31dStandaloneNumber of employees
Employees39at 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥199,000
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥14m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥14m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥420m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥109m
Human Resources Service Businessreportable segmentemployeesat 2022-03-3117 pure
Human Resources Service Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥146m
Human Resources Service Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥132m
Human Resources Service Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥14m
Human Resources Service Businessreportable segmentsegment assetsat 2022-03-31¥63m
Human Resources Service Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥962,000
Information Security Businessreportable segmentcapex2021-04-01 → 2022-03-31¥2m
Information Security Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥21m
Information Security Businessreportable segmentemployeesat 2022-03-3152 pure
Information Security Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥826m
Information Security Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥826m
Information Security Businessreportable segmentsegment assetsat 2022-03-31¥871m
Information Security Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥18m
—segment totalcapex2021-04-01 → 2022-03-31¥2m
—segment totaldepreciation2021-04-01 → 2022-03-31¥21m
—segment totalrevenue2021-04-01 → 2022-03-31¥971m
—segment totalrevenue external2021-04-01 → 2022-03-31¥957m
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥14m
—segment totalsegment assetsat 2022-03-31¥934m
—segment totalsegment profit2021-04-01 → 2022-03-31¥17m
Reconciling Itemsreconcilingcapex2020-04-01 → 2021-03-31¥452,000
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥217,000
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥1m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥1m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥238m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥83m
Human Resources Service Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥123m
Human Resources Service Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥122m
Human Resources Service Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥1m
Human Resources Service Businessreportable segmentsegment assetsat 2021-03-31¥86m
Human Resources Service Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥2m
Information Security Businessreportable segmentcapex2020-04-01 → 2021-03-31¥38m
Information Security Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥15m
Information Security Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥1.1bn
Information Security Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥1.1bn
Information Security Businessreportable segmentsegment assetsat 2021-03-31¥1.0bn
Information Security Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥114m
—segment totalcapex2020-04-01 → 2021-03-31¥38m
—segment totaldepreciation2020-04-01 → 2021-03-31¥15m
—segment totalrevenue2020-04-01 → 2021-03-31¥1.2bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥1.2bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥1m
—segment totalsegment assetsat 2021-03-31¥1.1bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥116m
Information Security Businessreportable segmentemployeesat 2022-03-3144 pure

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

All source rows · 1,329
ItemContextValueUnit
Raw materials and suppliesPrior1YearInstant294000JPY
Raw materials and suppliesCurrentYearInstant1642000JPY
Advance payments tradePrior1YearInstant36484000JPY
Advance payments tradeCurrentYearInstant33781000JPY
Prepaid expensesPrior1YearInstant11343000JPY
Prepaid expensesCurrentYearInstant13917000JPY
Other caPrior1YearInstant10233000JPY
Other caCurrentYearInstant11830000JPY
Current assetsPrior1YearInstant1152808000JPY
Current assetsCurrentYearInstant1001208000JPY
Buildings and structures netPrior1YearInstant12055000JPY
Buildings and structures netCurrentYearInstant11126000JPY
Tools furniture and fixtures netPrior1YearInstant44278000JPY
Tools furniture and fixtures netCurrentYearInstant26865000JPY
Property plant and equipmentPrior1YearInstant56333000JPY
Property plant and equipmentCurrentYearInstant37992000JPY
SoftwarePrior1YearInstant14000JPY
SoftwareCurrentYearInstant-JPY
Intangible assetsPrior1YearInstant14000JPY
Intangible assetsCurrentYearInstant-JPY
Investment securitiesPrior1YearInstant34188000JPY
Investment securitiesCurrentYearInstant248116000JPY
Long term loans receivablePrior1YearInstant23500000JPY
Long term loans receivableCurrentYearInstant17500000JPY
Long term prepaid expensesPrior1YearInstant457000JPY
Long term prepaid expensesCurrentYearInstant205000JPY
Guarantee deposits ioaPrior1YearInstant45587000JPY
Guarantee deposits ioaCurrentYearInstant45127000JPY
Deferred tax assetsPrior1YearInstant16273000JPY
Deferred tax assetsCurrentYearInstant-JPY
Investments and other assetsPrior1YearInstant120006000JPY
Investments and other assetsCurrentYearInstant310948000JPY
Noncurrent assetsPrior1YearInstant176355000JPY
Noncurrent assetsCurrentYearInstant348941000JPY
Deferred organization expenses daPrior1YearInstant1645000JPY
Deferred organization expenses daCurrentYearInstant1266000JPY
Business commencement expenses daPrior1YearInstant3391000JPY
Business commencement expenses daCurrentYearInstant2608000JPY
Deferred assetsPrior1YearInstant5037000JPY
Deferred assetsCurrentYearInstant3874000JPY
AssetsPrior1YearInstant1334201000JPY
AssetsCurrentYearInstant1354024000JPY
Accounts payable tradePrior1YearInstant15048000JPY
Accounts payable tradeCurrentYearInstant14233000JPY
Accounts payable otherPrior1YearInstant14436000JPY
Accounts payable otherCurrentYearInstant12021000JPY
Accrued expensesPrior1YearInstant37519000JPY
Accrued expensesCurrentYearInstant35738000JPY
Income taxes payablePrior1YearInstant21234000JPY
Income taxes payableCurrentYearInstant16013000JPY

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 rounding
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