Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-29
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed

Amended by S100ORBU (2022-07-20). Amended by S100R9KP (2023-06-29).

Key figures · 131
MetricValuePeriodScopeSource row
Revenue¥1.8bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.6bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥103m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income¥156m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥342m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥283m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥310m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥156m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥121m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥274m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥203m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥223m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥121m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥2.5bnat 2022-03-31Cons.Assets
Total assets¥2.5bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.4bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥2.3bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥731mat 2022-03-31Cons.Liabilities
Net assets / equity¥1.7bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.9bnat 2021-03-31Cons.Net assets
Net assets / equity¥1.6bnat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥1.6bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.9bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥16m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥193m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥107m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥291m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥158m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥66m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥202m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥70m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥275m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥158,0002019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥655,0002018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥9m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥14.962021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.522019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.822018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥27.222017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥27.22017-04-01 → 2018-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥213.56at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥194.23at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥160.7at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥135.89at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio70.2%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.9%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio55.7%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio48.7%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE6.7%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE18.9%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE16.7%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE20.0%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees177at 2022-03-31Cons.Number of employees
Employees91at 2020-03-31dCons.Number of employees
Employees97at 2019-03-31dCons.Number of employees
Employees89at 2018-03-31dCons.Number of employees
Revenue¥1.5bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.6bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥1.6bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥114m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥329m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥115m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥330m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥351m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥320m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥393m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥115m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥330m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥90m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥249m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥274m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥124m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥305m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.3bnat 2022-03-31StandaloneAssets
Total assets¥2.7bnat 2021-03-31StandaloneAssets
Total assets¥2.5bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥697mat 2022-03-31StandaloneLiabilities
Total liabilities¥814mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.8bnat 2021-03-31StandaloneNet assets
Net assets / equity¥1.6bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥1.3bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥2.1bnat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥2.1bnat 2021-03-31StandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥120m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥43m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in investing activities (5-year summary)
EPS (basic)¥11.072021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥30.432020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.442019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.092018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.372017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥37.342017-04-01 → 2018-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥204.3at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥224.94at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥194.5at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥161.09at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥146.03at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.3%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.3%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.0%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.8%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.6%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.2%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE14.5%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE18.8%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE9.8%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE29.4%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,190,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,190,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,190,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,190,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,184,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees117at 2022-03-31StandaloneNumber of employees
Employees106at 2021-03-31StandaloneNumber of employees
Employees90at 2020-03-31dStandaloneNumber of employees
Employees96at 2019-03-31dStandaloneNumber of employees
Employees86at 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 · 26
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥3m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31−¥2m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥110m
Cyber Securityreportable segmentcapex2021-04-01 → 2022-03-31¥34m
Cyber Securityreportable segmentdepreciation2021-04-01 → 2022-03-31¥41m
Cyber Securityreportable segmentemployeesat 2022-03-31117 pure
Cyber Securityreportable segmentrevenue2021-04-01 → 2022-03-31¥1.5bn
Cyber Securityreportable segmentrevenue external2021-04-01 → 2022-03-31¥1.5bn
Cyber Securityreportable segmentsegment assetsat 2022-03-31¥2.2bn
Cyber Securityreportable segmentsegment profit2021-04-01 → 2022-03-31¥195m
Software Development And Testreportable segmentcapex2021-04-01 → 2022-03-31¥140m
Software Development And Testreportable segmentdepreciation2021-04-01 → 2022-03-31¥1m
Software Development And Testreportable segmentemployeesat 2022-03-3160 pure
Software Development And Testreportable segmentrevenue2021-04-01 → 2022-03-31¥295m
Software Development And Testreportable segmentrevenue external2021-04-01 → 2022-03-31¥292m
Software Development And Testreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥3m
Software Development And Testreportable segmentsegment assetsat 2022-03-31¥234m
Software Development And Testreportable segmentsegment profit2021-04-01 → 2022-03-31¥18m
Total Of Reportable Segments And Otherssegment totalcapex2021-04-01 → 2022-03-31¥174m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-04-01 → 2022-03-31¥42m
Total Of Reportable Segments And Otherssegment totalrevenue2021-04-01 → 2022-03-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-04-01 → 2022-03-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-04-01 → 2022-03-31¥3m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-03-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-04-01 → 2022-03-31¥214m

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

All source rows · 1,052
ItemContextValueUnit
LiabilitiesCurrentYearInstant_ReconcilingItemsMember-1689000JPY
LiabilitiesCurrentYearInstant730516000JPY
Depreciation segment informationCurrentYearDuration_jpcrp030000-asr_E30877-000CyberSecurityReportableSegmentsMember40927000JPY
Depreciation segment informationCurrentYearDuration_jpcrp030000-asr_E30877-000SoftwareDevelopmentAndTestReportableSegmentsMember1430000JPY
Depreciation segment informationCurrentYearDuration_TotalOfReportableSegmentsAndOthersMember42357000JPY
Depreciation segment informationCurrentYearDuration_ReconcilingItemsMember-JPY
Depreciation segment informationCurrentYearDuration42357000JPY
Amortization of goodwill sgaCurrentYearDuration_jpcrp030000-asr_E30877-000CyberSecurityReportableSegmentsMember-JPY
Amortization of goodwill sgaCurrentYearDuration_jpcrp030000-asr_E30877-000SoftwareDevelopmentAndTestReportableSegmentsMember10479000JPY
Amortization of goodwill sgaCurrentYearDuration_TotalOfReportableSegmentsAndOthersMember10479000JPY
Amortization of goodwill sgaCurrentYearDuration_ReconcilingItemsMember-JPY
Amortization of goodwill sgaCurrentYearDuration10479000JPY
Equity in earnings losses of affiliatesCurrentYearDuration_jpcrp030000-asr_E30877-000CyberSecurityReportableSegmentsMember51342000JPY
Equity in earnings losses of affiliatesCurrentYearDuration_jpcrp030000-asr_E30877-000SoftwareDevelopmentAndTestReportableSegmentsMember-JPY
Equity in earnings losses of affiliatesCurrentYearDuration_TotalOfReportableSegmentsAndOthersMember51342000JPY
Equity in earnings losses of affiliatesCurrentYearDuration_ReconcilingItemsMember-JPY
Equity in earnings losses of affiliatesCurrentYearDuration51342000JPY
Investments in entities accounted for using equity methodCurrentYearDuration_jpcrp030000-asr_E30877-000CyberSecurityReportableSegmentsMember254529000JPY
Investments in entities accounted for using equity methodCurrentYearDuration_jpcrp030000-asr_E30877-000SoftwareDevelopmentAndTestReportableSegmentsMember-JPY
Investments in entities accounted for using equity methodCurrentYearDuration_TotalOfReportableSegmentsAndOthersMember254529000JPY
Investments in entities accounted for using equity methodCurrentYearDuration_ReconcilingItemsMember-JPY
Investments in entities accounted for using equity methodCurrentYearDuration254529000JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_jpcrp030000-asr_E30877-000CyberSecurityReportableSegmentsMember34442000JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_jpcrp030000-asr_E30877-000SoftwareDevelopmentAndTestReportableSegmentsMember139728000JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_TotalOfReportableSegmentsAndOthersMember174170000JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_ReconcilingItemsMember-JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration174170000JPY
GoodwillCurrentYearInstant_jpcrp030000-asr_E30877-000SoftwareDevelopmentAndTestReportableSegmentsMember129249000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember2093587000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember1585078000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember255678000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember206026000JPY
Contract assetsPrior1YearInstant_NonConsolidatedMember-JPY
Contract assetsCurrentYearInstant_NonConsolidatedMember9340000JPY
Finished goodsPrior1YearInstant_NonConsolidatedMember662000JPY
Finished goodsCurrentYearInstant_NonConsolidatedMember488000JPY
Work in processPrior1YearInstant_NonConsolidatedMember-JPY
Work in processCurrentYearInstant_NonConsolidatedMember679000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember23346000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember22688000JPY
Other caPrior1YearInstant_NonConsolidatedMember8404000JPY
Other caCurrentYearInstant_NonConsolidatedMember29803000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember2381679000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember1854106000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember7194000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember19502000JPY
Accumulated depreciation buildingsPrior1YearInstant_NonConsolidatedMember-359000JPY
Accumulated depreciation buildingsCurrentYearInstant_NonConsolidatedMember-1094000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember6834000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember18407000JPY

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 · 17 of 17 passed
balance sheet identityconsolidated 2022-03-31pass
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 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 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
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 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass