Annual report

Period2021-03-01 → 2022-02-28
Filed2022-05-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 155
MetricValuePeriodScopeSource row
Revenue¥9.6bn2021-03-01 → 2022-02-28Cons.Net sales
Revenue¥8.5bn2020-03-01 → 2021-02-28Cons.Net sales
Revenue¥10.8bn2019-03-01 → 2020-02-29dCons.Net sales (5-year summary)
Revenue¥8.9bn2018-03-01 → 2019-02-28dCons.Net sales (5-year summary)
Revenue¥4.9bn2017-03-01 → 2018-02-28dCons.Net sales (5-year summary)
Operating income¥517m2021-03-01 → 2022-02-28Cons.Operating income
Operating income¥239m2020-03-01 → 2021-02-28Cons.Operating income
Ordinary income¥433m2021-03-01 → 2022-02-28Cons.Ordinary income
Ordinary income¥217m2020-03-01 → 2021-02-28Cons.Ordinary income
Ordinary income¥852m2019-03-01 → 2020-02-29dCons.Ordinary income loss (5-year summary)
Ordinary income¥482m2018-03-01 → 2019-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income−¥431m2017-03-01 → 2018-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥623m2021-03-01 → 2022-02-28Cons.Income before income taxes
Profit before tax¥219m2020-03-01 → 2021-02-28Cons.Income before income taxes
Net income (owners)¥353m2021-03-01 → 2022-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥316m2020-03-01 → 2021-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥567m2019-03-01 → 2020-02-29dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥436m2018-03-01 → 2019-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥646m2017-03-01 → 2018-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥353m2021-03-01 → 2022-02-28Cons.Profit loss
Net income¥316m2020-03-01 → 2021-02-28Cons.Profit loss
Total assets¥8.8bnat 2022-02-28Cons.Assets
Total assets¥6.9bnat 2021-02-28Cons.Assets
Total assets¥8.5bnat 2020-02-29dCons.Total assets (5-year summary)
Total assets¥5.1bnat 2019-02-28dCons.Total assets (5-year summary)
Total assets¥3.9bnat 2018-02-28dCons.Total assets (5-year summary)
Total liabilities¥3.2bnat 2022-02-28Cons.Liabilities
Total liabilities¥1.6bnat 2021-02-28Cons.Liabilities
Net assets / equity¥5.6bnat 2022-02-28Cons.Net assets
Net assets / equity¥5.2bnat 2021-02-28Cons.Net assets
Net assets / equity¥4.9bnat 2020-02-29dCons.Net assets
Net assets / equity¥3.4bnat 2019-02-28dCons.Net assets (5-year summary)
Net assets / equity¥2.1bnat 2018-02-28dCons.Net assets (5-year summary)
Cash and deposits¥5.0bnat 2022-02-28Cons.Cash and deposits
Cash and deposits¥2.1bnat 2021-02-28Cons.Cash and deposits
Cash & equivalents¥5.0bnat 2022-02-28Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2021-02-28Cons.Cash and cash equivalents
Cash & equivalents¥4.5bnat 2020-02-29dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2019-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.9bnat 2018-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥776m2021-03-01 → 2022-02-28Cons.Net cash provided by used in operating activities
Operating cash flow−¥386m2020-03-01 → 2021-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥765m2018-03-01 → 2019-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥201m2017-03-01 → 2018-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥981m2021-03-01 → 2022-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.8bn2020-03-01 → 2021-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥616m2019-03-01 → 2020-02-29dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥580m2018-03-01 → 2019-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥149m2017-03-01 → 2018-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥193m2020-03-01 → 2021-02-28Cons.Net cash provided by used in financing activities
Financing cash flow¥913m2019-03-01 → 2020-02-29dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥406m2018-03-01 → 2019-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥509m2017-03-01 → 2018-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥29.542021-03-01 → 2022-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥27.072020-03-01 → 2021-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥49.712019-03-01 → 2020-02-29dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥44.132018-03-01 → 2019-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-72.392017-03-01 → 2018-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥28.282021-03-01 → 2022-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.652020-03-01 → 2021-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥49.472019-03-01 → 2020-02-29dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥43.92018-03-01 → 2019-02-28dCons.Diluted earnings per share (5-year summary)
Net assets per share¥465.64at 2022-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥440.85at 2021-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥425.48at 2020-02-29dCons.Net assets per share (5-year summary)
Net assets per share¥319.39at 2019-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥217.21at 2018-02-28dCons.Net assets per share (5-year summary)
Equity ratio63.2%at 2022-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio75.6%at 2021-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio57.5%at 2020-02-29dCons.Equity to asset ratio (5-year summary)
Equity ratio66.3%at 2019-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio53.2%at 2018-02-28dCons.Equity to asset ratio (5-year summary)
ROE6.6%2021-03-01 → 2022-02-28Cons.Rate of return on equity (5-year summary)
ROE6.3%2020-03-01 → 2021-02-28Cons.Rate of return on equity (5-year summary)
ROE13.8%2019-03-01 → 2020-02-29dCons.Rate of return on equity (5-year summary)
ROE16.1%2018-03-01 → 2019-02-28dCons.Rate of return on equity (5-year summary)
ROE-28.5%2017-03-01 → 2018-02-28dCons.Rate of return on equity (5-year summary)
Employees456at 2022-02-28Cons.Number of employees
Employees460at 2021-02-28Cons.Number of employees
Employees442at 2020-02-29dCons.Number of employees
Employees242at 2019-02-28dCons.Number of employees
Employees248at 2018-02-28dCons.Number of employees
Revenue¥627m2021-03-01 → 2022-02-28StandaloneNet sales
Revenue¥2.5bn2020-03-01 → 2021-02-28StandaloneNet sales
Revenue¥4.7bn2019-03-01 → 2020-02-29dStandaloneNet sales (5-year summary)
Revenue¥5.0bn2018-03-01 → 2019-02-28dStandaloneNet sales (5-year summary)
Revenue¥4.9bn2017-03-01 → 2018-02-28dStandaloneNet sales (5-year summary)
Operating income¥64m2021-03-01 → 2022-02-28StandaloneOperating income
Operating income¥66m2020-03-01 → 2021-02-28StandaloneOperating income
Ordinary income¥58m2021-03-01 → 2022-02-28StandaloneOrdinary income
Ordinary income¥57m2020-03-01 → 2021-02-28StandaloneOrdinary income
Ordinary income¥39m2019-03-01 → 2020-02-29dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥205m2018-03-01 → 2019-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥320m2017-03-01 → 2018-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥179m2021-03-01 → 2022-02-28StandaloneIncome before income taxes
Profit before tax¥47m2020-03-01 → 2021-02-28StandaloneIncome before income taxes
Net income¥198m2021-03-01 → 2022-02-28StandaloneProfit loss
Net income¥126m2020-03-01 → 2021-02-28StandaloneProfit loss
Net income¥18m2019-03-01 → 2020-02-29dStandaloneNet income loss (5-year summary)
Net income¥161m2018-03-01 → 2019-02-28dStandaloneNet income loss (5-year summary)
Net income−¥630m2017-03-01 → 2018-02-28dStandaloneNet income loss (5-year summary)
Total assets¥6.2bnat 2022-02-28StandaloneAssets
Total assets¥4.7bnat 2021-02-28StandaloneAssets
Total assets¥5.0bnat 2020-02-29dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2019-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2018-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2022-02-28StandaloneLiabilities
Total liabilities¥372mat 2021-02-28StandaloneLiabilities
Net assets / equity¥4.4bnat 2022-02-28StandaloneNet assets
Net assets / equity¥4.3bnat 2021-02-28StandaloneNet assets
Net assets / equity¥4.0bnat 2020-02-29dStandaloneNet assets
Net assets / equity¥3.1bnat 2019-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2018-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2022-02-28StandaloneCash and deposits
Cash and deposits¥339mat 2021-02-28StandaloneCash and deposits
EPS (basic)¥16.542021-03-01 → 2022-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.772020-03-01 → 2021-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.562019-03-01 → 2020-02-29dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.272018-03-01 → 2019-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-70.532017-03-01 → 2018-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.832021-03-01 → 2022-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.22020-03-01 → 2021-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥1.552019-03-01 → 2020-02-29dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.182018-03-01 → 2019-02-28dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102021-03-01 → 2022-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥22020-03-01 → 2021-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥32019-03-01 → 2020-02-29dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22018-03-01 → 2019-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥365.57at 2022-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥362.01at 2021-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥350.83at 2020-02-29dStandaloneNet assets per share (5-year summary)
Net assets per share¥293.5at 2019-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥218.46at 2018-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio70.3%at 2022-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio91.3%at 2021-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.6%at 2020-02-29dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.0%at 2019-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.3%at 2018-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE4.6%2021-03-01 → 2022-02-28StandaloneRate of return on equity (5-year summary)
ROE3.0%2020-03-01 → 2021-02-28StandaloneRate of return on equity (5-year summary)
ROE0.5%2019-03-01 → 2020-02-29dStandaloneRate of return on equity (5-year summary)
ROE6.3%2018-03-01 → 2019-02-28dStandaloneRate of return on equity (5-year summary)
ROE-27.8%2017-03-01 → 2018-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued12,140,400at 2022-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued11,793,800at 2021-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued11,483,500at 2020-02-29dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,483,500at 2019-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,468,100at 2018-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees21at 2022-02-28StandaloneNumber of employees
Employees23at 2021-02-28StandaloneNumber of employees
Employees190at 2020-02-29dStandaloneNumber of employees
Employees181at 2019-02-28dStandaloneNumber of employees
Employees225at 2018-02-28dStandaloneNumber 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-03-01 → 2022-02-28¥19m
Reconciling Itemsreconcilingrevenue2021-03-01 → 2022-02-28−¥144m
Reconciling Itemsreconcilingrevenue intersegment2021-03-01 → 2022-02-28−¥144m
Reconciling Itemsreconcilingsegment profit2021-03-01 → 2022-02-28−¥282m
DX Solutionreportable segmentdepreciation2021-03-01 → 2022-02-28¥50m
DX Solutionreportable segmentrevenue2021-03-01 → 2022-02-28¥6.5bn
DX Solutionreportable segmentrevenue external2021-03-01 → 2022-02-28¥6.4bn
DX Solutionreportable segmentrevenue intersegment2021-03-01 → 2022-02-28¥142m
DX Solutionreportable segmentsegment profit2021-03-01 → 2022-02-28¥298m
X Tech Servicereportable segmentdepreciation2021-03-01 → 2022-02-28¥375m
X Tech Servicereportable segmentrevenue2021-03-01 → 2022-02-28¥3.2bn
X Tech Servicereportable segmentrevenue external2021-03-01 → 2022-02-28¥3.1bn
X Tech Servicereportable segmentrevenue intersegment2021-03-01 → 2022-02-28¥2m
X Tech Servicereportable segmentsegment profit2021-03-01 → 2022-02-28¥501m
—segment totaldepreciation2021-03-01 → 2022-02-28¥425m
—segment totalrevenue2021-03-01 → 2022-02-28¥9.7bn
—segment totalrevenue external2021-03-01 → 2022-02-28¥9.6bn
—segment totalrevenue intersegment2021-03-01 → 2022-02-28¥144m
—segment totalsegment profit2021-03-01 → 2022-02-28¥799m
Reconciling Itemsreconcilingdepreciation2020-03-01 → 2021-02-28¥22m
Reconciling Itemsreconcilingrevenue2020-03-01 → 2021-02-28−¥146m
Reconciling Itemsreconcilingrevenue intersegment2020-03-01 → 2021-02-28−¥146m
Reconciling Itemsreconcilingsegment profit2020-03-01 → 2021-02-28−¥254m
DX Solutionreportable segmentdepreciation2020-03-01 → 2021-02-28¥44m
DX Solutionreportable segmentrevenue2020-03-01 → 2021-02-28¥6.9bn
DX Solutionreportable segmentrevenue external2020-03-01 → 2021-02-28¥6.7bn
DX Solutionreportable segmentrevenue intersegment2020-03-01 → 2021-02-28¥146m
DX Solutionreportable segmentsegment profit2020-03-01 → 2021-02-28¥452m
X Tech Servicereportable segmentdepreciation2020-03-01 → 2021-02-28¥138m
X Tech Servicereportable segmentrevenue2020-03-01 → 2021-02-28¥1.8bn
X Tech Servicereportable segmentrevenue external2020-03-01 → 2021-02-28¥1.8bn
X Tech Servicereportable segmentrevenue intersegment2020-03-01 → 2021-02-28¥500,000
X Tech Servicereportable segmentsegment profit2020-03-01 → 2021-02-28¥42m
—segment totaldepreciation2020-03-01 → 2021-02-28¥182m
—segment totalrevenue2020-03-01 → 2021-02-28¥8.6bn
—segment totalrevenue external2020-03-01 → 2021-02-28¥8.5bn
—segment totalrevenue intersegment2020-03-01 → 2021-02-28¥146m
—segment totalsegment profit2020-03-01 → 2021-02-28¥494m

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

All source rows · 1,412
ItemContextValueUnit
Asset retirement obligations nclCurrentYearInstant35014000JPY
Other nclPrior1YearInstant7329000JPY
Other nclCurrentYearInstant6602000JPY
Noncurrent liabilitiesPrior1YearInstant186443000JPY
Noncurrent liabilitiesCurrentYearInstant1240781000JPY
LiabilitiesPrior1YearInstant1643547000JPY
LiabilitiesCurrentYearInstant3193103000JPY
Capital stockPrior1YearInstant2378899000JPY
Capital stockCurrentYearInstant2391423000JPY
Capital surplusPrior1YearInstant1487890000JPY
Capital surplusCurrentYearInstant1500413000JPY
Retained earningsPrior1YearInstant1287666000JPY
Retained earningsCurrentYearInstant1650907000JPY
Treasury stockPrior1YearInstant-76000JPY
Treasury stockCurrentYearInstant-115366000JPY
Shareholders equityPrior1YearInstant5154380000JPY
Shareholders equityCurrentYearInstant5427378000JPY
Valuation difference on available for sale securitiesPrior1YearInstant41486000JPY
Valuation difference on available for sale securitiesCurrentYearInstant49348000JPY
Deferred gains or losses on hedgesPrior1YearInstant2377000JPY
Deferred gains or losses on hedgesCurrentYearInstant5899000JPY
Foreign currency translation adjustmentPrior1YearInstant1061000JPY
Foreign currency translation adjustmentCurrentYearInstant72630000JPY
Valuation and translation adjustmentsPrior1YearInstant44925000JPY
Valuation and translation adjustmentsCurrentYearInstant127877000JPY
Subscription rights to sharesPrior1YearInstant33469000JPY
Subscription rights to sharesCurrentYearInstant37754000JPY
Net assetsPrior1YearInstant5232775000JPY
Net assetsCurrentYearInstant5593010000JPY
Liabilities and net assetsPrior1YearInstant6876322000JPY
Liabilities and net assetsCurrentYearInstant8786113000JPY
Net salesPrior1YearDuration8499614000JPY
Net salesCurrentYearDuration9550536000JPY
Cost of salesPrior1YearDuration5942948000JPY
Cost of salesCurrentYearDuration6185075000JPY
Gross profitPrior1YearDuration2556666000JPY
Gross profitCurrentYearDuration3365461000JPY
Selling general and administrative expensesPrior1YearDuration2317254000JPY
Selling general and administrative expensesCurrentYearDuration2848856000JPY
Operating incomePrior1YearDuration239412000JPY
Operating incomeCurrentYearDuration516604000JPY
Subsidy income noiPrior1YearDuration40153000JPY
Subsidy income noiCurrentYearDuration-JPY
Foreign exchange gains noiPrior1YearDuration-JPY
Foreign exchange gains noiCurrentYearDuration41072000JPY
Other noiPrior1YearDuration7024000JPY
Other noiCurrentYearDuration6426000JPY
Non operating incomePrior1YearDuration47177000JPY
Non operating incomeCurrentYearDuration47499000JPY
Interest expenses noePrior1YearDuration12076000JPY

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 2021-02-28pass
balance sheet identityconsolidated 2022-02-28pass
balance sheet identitynon_consolidated 2021-02-28pass
balance sheet identitynon_consolidated 2022-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-02-29pass
statement vs summary · net assetsconsolidated 2021-02-28pass
statement vs summary · net assetsconsolidated 2022-02-28pass
statement vs summary · net assetsnon_consolidated 2020-02-29pass
statement vs summary · net assetsnon_consolidated 2021-02-28pass
statement vs summary · net assetsnon_consolidated 2022-02-28pass
statement vs summary · net income attributable to parentconsolidated 2020-03-01/2021-02-28pass
statement vs summary · net income attributable to parentconsolidated 2021-03-01/2022-02-28pass
statement vs summary · operating cash flowconsolidated 2020-03-01/2021-02-28pass
statement vs summary · operating cash flowconsolidated 2021-03-01/2022-02-28pass
statement vs summary · revenueconsolidated 2020-03-01/2021-02-28pass
statement vs summary · revenueconsolidated 2021-03-01/2022-02-28pass
statement vs summary · revenuenon_consolidated 2020-03-01/2021-02-28pass
statement vs summary · revenuenon_consolidated 2021-03-01/2022-02-28pass
statement vs summary · total assetsconsolidated 2021-02-28pass
statement vs summary · total assetsconsolidated 2022-02-28pass
statement vs summary · total assetsnon_consolidated 2021-02-28pass
statement vs summary · total assetsnon_consolidated 2022-02-28pass