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
Total assets (5-year summary)CurrentYearInstant2627637000JPY
Net assets per share (5-year summary)Prior4YearInstant160.70
Net assets per share (5-year summary)Prior3YearInstant194.23
Net assets per share (5-year summary)Prior2YearInstant-
Net assets per share (5-year summary)Prior1YearInstant213.56
Net assets per share (5-year summary)CurrentYearInstant221.14
Basic earnings loss per share (5-year summary)Prior4YearDuration24.82
Basic earnings loss per share (5-year summary)Prior3YearDuration33.52
Basic earnings loss per share (5-year summary)Prior2YearDuration-
Basic earnings loss per share (5-year summary)Prior1YearDuration14.96
Basic earnings loss per share (5-year summary)CurrentYearDuration23.60
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.557
Equity to asset ratio (5-year summary)Prior3YearInstant0.629
Equity to asset ratio (5-year summary)Prior2YearInstant-
Equity to asset ratio (5-year summary)Prior1YearInstant0.702
Equity to asset ratio (5-year summary)CurrentYearInstant0.666
Rate of return on equity (5-year summary)Prior4YearDuration0.167
Rate of return on equity (5-year summary)Prior3YearDuration0.189
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration0.067
Rate of return on equity (5-year summary)CurrentYearDuration0.108
Price earnings ratio (5-year summary)Prior4YearDuration128.12
Price earnings ratio (5-year summary)Prior3YearDuration56.24
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration77.94
Price earnings ratio (5-year summary)CurrentYearDuration41.65
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration106661000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration193290000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-16306000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration302310000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-202089000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-65905000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-157980000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-26101000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration655000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-158000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-275076000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-161522000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1889327000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant2016262000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant-JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant1644222000JPY

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