Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100QDE9 (2023-03-10).

Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥8.0bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥8.9bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥23.1bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥24.6bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥25.7bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income−¥3.8bn2021-04-01 → 2022-03-31Cons.Operating income
Operating income−¥3.6bn2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥1.6bn2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥2.4bn2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥11m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥92m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥550m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥34m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax−¥3.6bn2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥31m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥3.5bn2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥117m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥2.0bn2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥252m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥33m2021-04-01 → 2022-03-31Cons.Profit loss
Net income−¥3.5bn2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥9.7bnat 2022-03-31Cons.Assets
Total assets¥10.0bnat 2021-03-31Cons.Assets
Total assets¥10.1bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥10.7bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥13.0bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥9.1bnat 2022-03-31Cons.Liabilities
Total liabilities¥9.5bnat 2021-03-31Cons.Liabilities
Net assets / equity¥543mat 2022-03-31Cons.Net assets
Net assets / equity¥523mat 2021-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2020-03-31dCons.Net assets
Net assets / equity¥1.4bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥3.5bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥2.2bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.2bnat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥113m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.6bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥21m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥694m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥581m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥235m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥781m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥986m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥862m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥284m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4.1bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥465m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥798m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥192m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥3.112021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-474.642020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.312019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-281.692018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-35.042017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥-83.31at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥-84.94at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥202.92at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥185.94at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥467.51at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio4.7%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.4%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.5%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio12.6%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio25.8%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE7.0%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE-372.7%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE8.4%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE-86.2%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE-7.2%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees696at 2022-03-31Cons.Number of employees
Employees717at 2021-03-31Cons.Number of employees
Employees996at 2020-03-31dCons.Number of employees
Employees1,080at 2019-03-31dCons.Number of employees
Employees1,171at 2018-03-31dCons.Number of employees
Revenue¥1.5bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥3.0bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥16.4bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥18.8bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥20.7bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income−¥298m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income−¥1.8bn2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥1.1bn2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥881m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥31m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥120m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥741m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥269m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥3.2bn2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥330m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥3.3bn2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥121m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥2.5bn2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income−¥281m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥7.6bnat 2022-03-31StandaloneAssets
Total assets¥7.6bnat 2021-03-31StandaloneAssets
Total assets¥7.7bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥7.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥11.4bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥7.0bnat 2022-03-31StandaloneLiabilities
Total liabilities¥7.3bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥561mat 2022-03-31StandaloneNet assets
Net assets / equity¥231mat 2021-03-31StandaloneNet assets
Net assets / equity¥948mat 2020-03-31dStandaloneNet assets
Net assets / equity¥827mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.3bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥594mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2021-03-31StandaloneCash and deposits
EPS (basic)¥32.622021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-435.92020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.822019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-346.982018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-39.012017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-73.91at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-106.52at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥130.58at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥113.76at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥460.74at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio7.3%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio2.9%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio12.2%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio10.9%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.1%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE84.9%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-559.7%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE13.8%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE-120.8%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE-8.1%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued10,331,950at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,331,950at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,427,850at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,427,850at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,427,850at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees50at 2022-03-31StandaloneNumber of employees
Employees51at 2021-03-31StandaloneNumber of employees
Employees690at 2020-03-31dStandaloneNumber of employees
Employees787at 2019-03-31dStandaloneNumber of employees
Employees820at 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥363m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥363m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31−¥58,000
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31¥19,000
Production And Distribution Businessesreportable segmentcapex2021-04-01 → 2022-03-31¥5m
Production And Distribution Businessesreportable segmentdepreciation2021-04-01 → 2022-03-31¥30m
Production And Distribution Businessesreportable segmentemployeesat 2022-03-3125 pure
Production And Distribution Businessesreportable segmentrevenue2021-04-01 → 2022-03-31¥763m
Production And Distribution Businessesreportable segmentrevenue external2021-04-01 → 2022-03-31¥413m
Production And Distribution Businessesreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥350m
Production And Distribution Businessesreportable segmentsegment assetsat 2022-03-31¥1.2bn
Production And Distribution Businessesreportable segmentsegment profit2021-04-01 → 2022-03-31−¥202m
Sales Businessreportable segmentcapex2021-04-01 → 2022-03-31¥539m
Sales Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥472m
Sales Businessreportable segmentemployeesat 2022-03-31621 pure
Sales Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥7.6bn
Sales Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥7.6bn
Sales Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥13m
Sales Businessreportable segmentsegment assetsat 2022-03-31¥8.5bn
Sales Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥3.6bn
—segment totalcapex2021-04-01 → 2022-03-31¥544m
—segment totaldepreciation2021-04-01 → 2022-03-31¥502m
—segment totalrevenue2021-04-01 → 2022-03-31¥8.4bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥8.0bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥363m
—segment totalsegment assetsat 2022-03-31¥9.7bn
—segment totalsegment profit2021-04-01 → 2022-03-31−¥3.8bn
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥1.1bn
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥1.1bn
Reconciling Itemsreconcilingsegment assetsat 2021-03-31−¥78,000
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31¥134,000
Production And Distribution Businessesreportable segmentcapex2020-04-01 → 2021-03-31¥10m
Production And Distribution Businessesreportable segmentdepreciation2020-04-01 → 2021-03-31¥33m
Production And Distribution Businessesreportable segmentrevenue2020-04-01 → 2021-03-31¥1.5bn
Production And Distribution Businessesreportable segmentrevenue external2020-04-01 → 2021-03-31¥591m
Production And Distribution Businessesreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥861m
Production And Distribution Businessesreportable segmentsegment assetsat 2021-03-31¥1.3bn
Production And Distribution Businessesreportable segmentsegment profit2020-04-01 → 2021-03-31−¥232m
Sales Businessreportable segmentcapex2020-04-01 → 2021-03-31¥377m
Sales Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥447m
Sales Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥8.5bn
Sales Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥8.4bn
Sales Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥197m
Sales Businessreportable segmentsegment assetsat 2021-03-31¥8.7bn
Sales Businessreportable segmentsegment profit2020-04-01 → 2021-03-31−¥3.4bn
—segment totalcapex2020-04-01 → 2021-03-31¥387m
—segment totaldepreciation2020-04-01 → 2021-03-31¥481m
—segment totalrevenue2020-04-01 → 2021-03-31¥10.0bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥8.9bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥1.1bn
—segment totalsegment assetsat 2021-03-31¥10.0bn
—segment totalsegment profit2020-04-01 → 2021-03-31−¥3.6bn

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

All source rows · 1,520
ItemContextValueUnit
Tools furniture and fixtures netPrior1YearInstant259465000JPY
Tools furniture and fixtures netCurrentYearInstant237685000JPY
Other ppePrior1YearInstant566147000JPY
Other ppeCurrentYearInstant609190000JPY
Accumulated depreciation and impairment loss other ppePrior1YearInstant-366137000JPY
Accumulated depreciation and impairment loss other ppeCurrentYearInstant-393628000JPY
Other net ppePrior1YearInstant200010000JPY
Other net ppeCurrentYearInstant215562000JPY
Property plant and equipmentPrior1YearInstant3318059000JPY
Property plant and equipmentCurrentYearInstant3293902000JPY
GoodwillPrior1YearInstant170383000JPY
GoodwillCurrentYearInstant108425000JPY
SoftwarePrior1YearInstant13730000JPY
SoftwareCurrentYearInstant20832000JPY
Other iaPrior1YearInstant1501000JPY
Other iaCurrentYearInstant1309000JPY
Intangible assetsPrior1YearInstant185614000JPY
Intangible assetsCurrentYearInstant130567000JPY
Investment securitiesPrior1YearInstant212768000JPY
Investment securitiesCurrentYearInstant283069000JPY
Lease and guarantee depositsPrior1YearInstant1608759000JPY
Lease and guarantee depositsCurrentYearInstant1545165000JPY
Long term prepaid expensesPrior1YearInstant158601000JPY
Long term prepaid expensesCurrentYearInstant145733000JPY
Deferred tax assetsPrior1YearInstant140271000JPY
Deferred tax assetsCurrentYearInstant138844000JPY
Other ioaPrior1YearInstant46236000JPY
Other ioaCurrentYearInstant10373000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-5394000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-5394000JPY
Investments and other assetsPrior1YearInstant2161240000JPY
Investments and other assetsCurrentYearInstant2117791000JPY
Noncurrent assetsPrior1YearInstant5664914000JPY
Noncurrent assetsCurrentYearInstant5542261000JPY
Stock issuance cost daPrior1YearInstant8701000JPY
Stock issuance cost daCurrentYearInstant5718000JPY
Deferred assetsPrior1YearInstant8701000JPY
Deferred assetsCurrentYearInstant5718000JPY
AssetsPrior1YearInstant10011209000JPY
AssetsCurrentYearInstant9684341000JPY
Accounts payable tradePrior1YearInstant297275000JPY
Accounts payable tradeCurrentYearInstant348992000JPY
Short term loans payablePrior1YearInstant2408000000JPY
Short term loans payableCurrentYearInstant2188000000JPY
Current portion of long term loans payablePrior1YearInstant804672000JPY
Current portion of long term loans payableCurrentYearInstant785866000JPY
Accounts payable otherPrior1YearInstant261052000JPY
Accounts payable otherCurrentYearInstant287677000JPY
Accrued expensesPrior1YearInstant429153000JPY
Accrued expensesCurrentYearInstant505861000JPY

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 rounding
balance sheet identitynon_consolidated 2021-03-31pass rounding
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