Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-29
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 134
MetricValuePeriodScopeSource row
Revenue¥2.0bn2022-04-01 → 2023-03-31Cons.Net sales
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)
Operating income¥203m2022-04-01 → 2023-03-31Cons.Operating income
Operating income¥103m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income¥247m2022-04-01 → 2023-03-31Cons.Ordinary 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)
Profit before tax¥247m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥156m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥187m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
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¥187m2022-04-01 → 2023-03-31Cons.Profit loss
Net income¥121m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥2.6bnat 2023-03-31Cons.Assets
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 liabilities¥878mat 2023-03-31Cons.Liabilities
Total liabilities¥731mat 2022-03-31Cons.Liabilities
Net assets / equity¥1.7bnat 2023-03-31Cons.Net assets
Net assets / equity¥1.7bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.9bnat 2021-03-31dCons.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)
Cash and deposits¥1.8bnat 2023-03-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2021-03-31dCons.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)
Operating cash flow¥302m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
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)
Investing cash flow−¥26m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
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)
Financing cash flow−¥162m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
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)
EPS (basic)¥23.62022-04-01 → 2023-03-31Cons.Basic earnings loss per share (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)
Net assets per share¥221.14at 2023-03-31Cons.Net assets 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)
Equity ratio66.6%at 2023-03-31Cons.Equity to asset ratio (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)
ROE10.8%2022-04-01 → 2023-03-31Cons.Rate of return on equity (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)
Employees186at 2023-03-31Cons.Number of employees
Employees177at 2022-03-31Cons.Number of employees
Employees91at 2020-03-31dCons.Number of employees
Employees97at 2019-03-31dCons.Number of employees
Revenue¥1.5bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.5bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.6bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income¥180m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥114m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥186m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥115m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥330m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥186m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥115m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income¥136m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥90m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥249m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.5bnat 2023-03-31StandaloneAssets
Total assets¥2.3bnat 2022-03-31StandaloneAssets
Total assets¥2.7bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥840mat 2023-03-31StandaloneLiabilities
Total liabilities¥697mat 2022-03-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.6bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.8bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2023-03-31StandaloneCash and deposits
Cash and deposits¥1.6bnat 2022-03-31StandaloneCash and deposits
Cash & equivalents¥2.1bnat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥120m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥43m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
EPS (basic)¥17.112022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (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 → 2021-03-31dStandaloneBasic 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)
Net assets per share¥205.18at 2023-03-31StandaloneNet assets 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 2021-03-31dStandaloneNet 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)
Equity ratio65.9%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.3%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.3%at 2021-03-31dStandaloneEquity 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)
ROE8.3%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE5.2%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE14.5%2020-04-01 → 2021-03-31dStandaloneRate 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)
Shares issued8,190,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,190,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,190,000at 2021-03-31dStandaloneTotal 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)
Employees123at 2023-03-31StandaloneNumber of employees
Employees117at 2022-03-31StandaloneNumber of employees
Employees106at 2021-03-31dStandaloneNumber of employees
Employees90at 2020-03-31dStandaloneNumber of employees
Employees96at 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 · 49
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥18m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥18m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31−¥2m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥81m
Cyber Securityreportable segmentcapex2022-04-01 → 2023-03-31¥26m
Cyber Securityreportable segmentdepreciation2022-04-01 → 2023-03-31¥39m
Cyber Securityreportable segmentemployeesat 2023-03-31123 pure
Cyber Securityreportable segmentrevenue2022-04-01 → 2023-03-31¥1.5bn
Cyber Securityreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.5bn
Cyber Securityreportable segmentsegment assetsat 2023-03-31¥2.4bn
Cyber Securityreportable segmentsegment profit2022-04-01 → 2023-03-31¥261m
Software Development And Testreportable segmentdepreciation2022-04-01 → 2023-03-31¥1m
Software Development And Testreportable segmentemployeesat 2023-03-3163 pure
Software Development And Testreportable segmentrevenue2022-04-01 → 2023-03-31¥439m
Software Development And Testreportable segmentrevenue external2022-04-01 → 2023-03-31¥421m
Software Development And Testreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥18m
Software Development And Testreportable segmentsegment assetsat 2023-03-31¥252m
Software Development And Testreportable segmentsegment profit2022-04-01 → 2023-03-31¥23m
Total Of Reportable Segments And Otherssegment totalcapex2022-04-01 → 2023-03-31¥26m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥40m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥2.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥2.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥18m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-03-31¥2.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥284m
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 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 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 · 1,279
ItemContextValueUnit
Decrease increase in inventories ope cfCurrentYearDuration852000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration-21480000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration-954000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration1093000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration1257000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration426000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration-2024000JPY
Decrease increase in long term prepaid expenses ope cfPrior1YearDuration-584000JPY
Decrease increase in long term prepaid expenses ope cfCurrentYearDuration288000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration-23691000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-18125000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration4145000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration3949000JPY
Increase decrease in income taxes payable the factor based tax ope cfPrior1YearDuration-12697000JPY
Increase decrease in income taxes payable the factor based tax ope cfCurrentYearDuration12498000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-21251000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration32012000JPY
Increase decrease in deposits received ope cfPrior1YearDuration-2793000JPY
Increase decrease in deposits received ope cfCurrentYearDuration3763000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration-59031000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration80754000JPY
Other net ope cfPrior1YearDuration315000JPY
Other net ope cfCurrentYearDuration44000JPY
Subtotal ope cfPrior1YearDuration66740000JPY
Subtotal ope cfCurrentYearDuration311105000JPY
Interest income received ope cfPrior1YearDuration28000JPY
Interest income received ope cfCurrentYearDuration15000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-12000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-JPY
Income taxes paid ope cfPrior1YearDuration-83062000JPY
Income taxes paid ope cfCurrentYearDuration-26991000JPY
Income taxes refund and interest on refund of income taxes ope cfPrior1YearDuration-JPY
Income taxes refund and interest on refund of income taxes ope cfCurrentYearDuration18180000JPY
Net cash provided by used in operating activitiesPrior1YearDuration-16306000JPY
Net cash provided by used in operating activitiesCurrentYearDuration302310000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration1240000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-18712000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-10489000JPY
Purchase of intangible assets inv cfPrior1YearDuration-13453000JPY
Purchase of intangible assets inv cfCurrentYearDuration-15649000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-1283000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration36000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration2549000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-128320000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Net cash provided by used in investment activitiesPrior1YearDuration-157980000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
dei present pass
period resolution pass
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