Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥17.2bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥8.0bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥8.9bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
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)
Operating income−¥1.7bn2022-04-01 → 2023-03-31Cons.Operating income
Operating income−¥3.8bn2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income−¥1.1bn2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥1.6bn2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥2.4bn2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥1.3bn2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥34m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)−¥1.3bn2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥31m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥3.5bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥1.3bn2022-04-01 → 2023-03-31Cons.Profit loss
Net income¥33m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥9.1bnat 2023-03-31Cons.Assets
Total assets¥9.7bnat 2022-03-31Cons.Assets
Total assets¥10.0bnat 2021-03-31dCons.Total assets (5-year summary)
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 liabilities¥9.0bnat 2023-03-31Cons.Liabilities
Total liabilities¥9.1bnat 2022-03-31Cons.Liabilities
Net assets / equity¥118mat 2023-03-31Cons.Net assets
Net assets / equity¥543mat 2022-03-31Cons.Net assets
Net assets / equity¥523mat 2021-03-31dCons.Net assets
Net assets / equity¥1.5bnat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.8bnat 2023-03-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.0bn2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥113m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.6bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥560m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥581m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥235m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥160m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥284m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4.1bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-126.432022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.752021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-474.642020-04-01 → 2021-03-31dCons.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)
Net assets per share¥-106.43at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥-89.17at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥-84.94at 2021-03-31dCons.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)
Equity ratio0.4%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.7%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.4%at 2021-03-31dCons.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)
ROE-535.0%2022-04-01 → 2023-03-31Cons.Rate of return on equity (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 → 2021-03-31dCons.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)
Employees722at 2023-03-31Cons.Number of employees
Employees696at 2022-03-31Cons.Number of employees
Employees717at 2021-03-31dCons.Number of employees
Employees996at 2020-03-31dCons.Number of employees
Employees1,080at 2019-03-31dCons.Number of employees
Revenue¥2.1bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.5bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥3.0bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥16.4bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥18.8bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥57m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income−¥298m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥261m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥1.1bn2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥881m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥1.3bn2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥269m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥1.3bn2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥330m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥3.3bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥7.5bnat 2023-03-31StandaloneAssets
Total assets¥7.6bnat 2022-03-31StandaloneAssets
Total assets¥7.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥7.7bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥7.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥7.4bnat 2023-03-31StandaloneLiabilities
Total liabilities¥7.0bnat 2022-03-31StandaloneLiabilities
Net assets / equity¥78mat 2023-03-31StandaloneNet assets
Net assets / equity¥561mat 2022-03-31StandaloneNet assets
Net assets / equity¥231mat 2021-03-31dStandaloneNet assets
Net assets / equity¥948mat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥827mat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2023-03-31StandaloneCash and deposits
Cash and deposits¥594mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥-125.232022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.752021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-435.92020-04-01 → 2021-03-31dStandaloneBasic 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)
Net assets per share¥-103.29at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-79.77at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-106.52at 2021-03-31dStandaloneNet 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)
Equity ratio0.9%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio7.3%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio2.9%at 2021-03-31dStandaloneEquity 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)
ROE-417.1%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE84.9%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-559.7%2020-04-01 → 2021-03-31dStandaloneRate 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)
Shares issued12,266,150at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,331,950at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,331,950at 2021-03-31dStandaloneTotal 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)
Employees64at 2023-03-31StandaloneNumber of employees
Employees50at 2022-03-31StandaloneNumber of employees
Employees51at 2021-03-31dStandaloneNumber of employees
Employees690at 2020-03-31dStandaloneNumber of employees
Employees787at 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥731m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥731m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31−¥70,000
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥18,000
Production And Distribution Businessesreportable segmentcapex2022-04-01 → 2023-03-31¥3m
Production And Distribution Businessesreportable segmentdepreciation2022-04-01 → 2023-03-31¥25m
Production And Distribution Businessesreportable segmentemployeesat 2023-03-3125 pure
Production And Distribution Businessesreportable segmentrevenue2022-04-01 → 2023-03-31¥1.4bn
Production And Distribution Businessesreportable segmentrevenue external2022-04-01 → 2023-03-31¥632m
Production And Distribution Businessesreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥730m
Production And Distribution Businessesreportable segmentsegment assetsat 2023-03-31¥1.7bn
Production And Distribution Businessesreportable segmentsegment profit2022-04-01 → 2023-03-31−¥12m
Sales Businessreportable segmentcapex2022-04-01 → 2023-03-31¥525m
Sales Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥470m
Sales Businessreportable segmentemployeesat 2023-03-31465 pure
Sales Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥16.5bn
Sales Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥16.5bn
Sales Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥720,000
Sales Businessreportable segmentsegment assetsat 2023-03-31¥7.5bn
Sales Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥1.7bn
—segment totalcapex2022-04-01 → 2023-03-31¥528m
—segment totaldepreciation2022-04-01 → 2023-03-31¥495m
—segment totalemployeesat 2023-03-31722 pure
—segment totalrevenue2022-04-01 → 2023-03-31¥17.9bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥17.2bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥731m
—segment totalsegment assetsat 2023-03-31¥9.1bn
—segment totalsegment profit2022-04-01 → 2023-03-31−¥1.7bn
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 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 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
—segment totalemployeesat 2023-03-3164 pure

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

All source rows · 1,559
ItemContextValueUnit
Retained earningsPrior1YearInstant320990000JPY
Retained earningsCurrentYearInstant-1051021000JPY
Treasury stockPrior1YearInstant-374853000JPY
Treasury stockCurrentYearInstant-374853000JPY
Shareholders equityPrior1YearInstant544391000JPY
Shareholders equityCurrentYearInstant49167000JPY
Foreign currency translation adjustmentPrior1YearInstant-86348000JPY
Foreign currency translation adjustmentCurrentYearInstant-16458000JPY
Valuation and translation adjustmentsPrior1YearInstant-86348000JPY
Valuation and translation adjustmentsCurrentYearInstant-16458000JPY
Subscription rights to sharesPrior1YearInstant7724000JPY
Subscription rights to sharesCurrentYearInstant7724000JPY
Non controlling interestsPrior1YearInstant77624000JPY
Non controlling interestsCurrentYearInstant78007000JPY
Net assetsPrior1YearInstant543391000JPY
Net assetsCurrentYearInstant118441000JPY
Liabilities and net assetsPrior1YearInstant9684341000JPY
Liabilities and net assetsCurrentYearInstant9139867000JPY
Net salesPrior1YearDuration7997883000JPY
Net salesCurrentYearDuration17175665000JPY
Cost of salesPrior1YearDuration3488526000JPY
Cost of salesCurrentYearDuration6160130000JPY
Gross profitPrior1YearDuration4509356000JPY
Gross profitCurrentYearDuration11015534000JPY
Selling general and administrative expensesPrior1YearDuration8279275000JPY
Selling general and administrative expensesCurrentYearDuration12749779000JPY
Operating incomePrior1YearDuration-3769918000JPY
Operating incomeCurrentYearDuration-1734244000JPY
Subsidies for employment adjustment noiPrior1YearDuration1370164000JPY
Subsidies for employment adjustment noiCurrentYearDuration334867000JPY
Subsidy income related to covitnoiPrior1YearDuration3845673000JPY
Subsidy income related to covitnoiCurrentYearDuration187559000JPY
Interest and dividends income noiPrior1YearDuration2079000JPY
Interest and dividends income noiCurrentYearDuration478000JPY
Equity in earnings of affiliates noiPrior1YearDuration-JPY
Equity in earnings of affiliates noiCurrentYearDuration11373000JPY
Foreign exchange gains noiPrior1YearDuration88901000JPY
Foreign exchange gains noiCurrentYearDuration58939000JPY
Co sponsor fee noiPrior1YearDuration27678000JPY
Co sponsor fee noiCurrentYearDuration33407000JPY
Other noiPrior1YearDuration247696000JPY
Other noiCurrentYearDuration179136000JPY
Non operating incomePrior1YearDuration5582194000JPY
Non operating incomeCurrentYearDuration805761000JPY
Commission fee noePrior1YearDuration31340000JPY
Commission fee noeCurrentYearDuration18231000JPY
Interest expenses noePrior1YearDuration115821000JPY
Interest expenses noeCurrentYearDuration108277000JPY
Equity in losses of affiliates noePrior1YearDuration17066000JPY
Equity in losses of affiliates noeCurrentYearDuration-JPY

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 rounding
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