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
Total assets (5-year summary)CurrentYearInstant8786113000JPY
Net assets per share (5-year summary)Prior4YearInstant217.21
Net assets per share (5-year summary)Prior3YearInstant319.39
Net assets per share (5-year summary)Prior2YearInstant425.48
Net assets per share (5-year summary)Prior1YearInstant440.85
Net assets per share (5-year summary)CurrentYearInstant465.64
Basic earnings loss per share (5-year summary)Prior4YearDuration-72.39
Basic earnings loss per share (5-year summary)Prior3YearDuration44.13
Basic earnings loss per share (5-year summary)Prior2YearDuration49.71
Basic earnings loss per share (5-year summary)Prior1YearDuration27.07
Basic earnings loss per share (5-year summary)CurrentYearDuration29.54
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration43.90
Diluted earnings per share (5-year summary)Prior2YearDuration49.47
Diluted earnings per share (5-year summary)Prior1YearDuration25.65
Diluted earnings per share (5-year summary)CurrentYearDuration28.28
Equity to asset ratio (5-year summary)Prior4YearInstant0.532
Equity to asset ratio (5-year summary)Prior3YearInstant0.663
Equity to asset ratio (5-year summary)Prior2YearInstant0.575
Equity to asset ratio (5-year summary)Prior1YearInstant0.756
Equity to asset ratio (5-year summary)CurrentYearInstant0.632
Rate of return on equity (5-year summary)Prior4YearDuration-0.285
Rate of return on equity (5-year summary)Prior3YearDuration0.161
Rate of return on equity (5-year summary)Prior2YearDuration0.138
Rate of return on equity (5-year summary)Prior1YearDuration0.063
Rate of return on equity (5-year summary)CurrentYearDuration0.066
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration19.6
Price earnings ratio (5-year summary)Prior2YearDuration10.7
Price earnings ratio (5-year summary)Prior1YearDuration23.3
Price earnings ratio (5-year summary)CurrentYearDuration14.1
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration200720000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-764635000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration1636946000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-386009000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration775604000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-148673000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration580189000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-616388000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-1811760000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration981180000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration508705000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration406055000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration912781000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-193184000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration1085239000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1878598000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant2155245000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant4459020000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant2050141000JPY

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