Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥10.5bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥11.8bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥10.2bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥10.7bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥13.2bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥1.6bn2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥2.1bn2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥1.5bn2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥2.0bn2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥636m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.3bn2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥29m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.2bn2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥2.0bn2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥807m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.6bn2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥711m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.7bn2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥204m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥809m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥1.6bn2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥9.7bnat 2022-03-31Cons.Assets
Total assets¥9.6bnat 2021-03-31Cons.Assets
Total assets¥6.4bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥6.9bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥9.1bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥5.1bnat 2022-03-31Cons.Liabilities
Total liabilities¥5.8bnat 2021-03-31Cons.Liabilities
Net assets / equity¥4.6bnat 2022-03-31Cons.Net assets
Net assets / equity¥3.9bnat 2021-03-31Cons.Net assets
Net assets / equity¥2.2bnat 2020-03-31dCons.Net assets
Net assets / equity¥1.4bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥3.3bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥5.3bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥5.3bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.2bnat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥3.2bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥691m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥78m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥79m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.8bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥101m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥123m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.0bn2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥388m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥969m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥271m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.3bn2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥28.292021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥572020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.022019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-60.462018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.212017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥28.262021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥56.852020-04-01 → 2021-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥24.982019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥159.06at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥132.91at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥74.22at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥47.88at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥106.74at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio46.9%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.5%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.9%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio19.6%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio33.2%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE19.4%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE55.0%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE41.0%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE-78.3%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE-6.6%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees386at 2022-03-31Cons.Number of employees
Employees384at 2021-03-31Cons.Number of employees
Employees326at 2020-03-31dCons.Number of employees
Employees367at 2019-03-31dCons.Number of employees
Employees407at 2018-03-31dCons.Number of employees
Revenue¥8.8bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥9.9bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥10.0bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥10.7bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥13.2bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥1.1bn2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥1.4bn2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥1.2bn2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥1.4bn2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥404m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.1bn2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥87m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥820m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥1.4bn2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥679m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥1.3bn2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥692m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥2.0bn2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income−¥66m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥8.9bnat 2022-03-31StandaloneAssets
Total assets¥8.9bnat 2021-03-31StandaloneAssets
Total assets¥6.3bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥6.9bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥9.2bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.9bnat 2022-03-31StandaloneLiabilities
Total liabilities¥5.4bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥4.1bnat 2022-03-31StandaloneNet assets
Net assets / equity¥3.5bnat 2021-03-31StandaloneNet assets
Net assets / equity¥2.1bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.5bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥4.5bnat 2021-03-31StandaloneCash and deposits
EPS (basic)¥23.792021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.042020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.332019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-68.982018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.322017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥23.772021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥44.922020-04-01 → 2021-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥24.292019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥141.01at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥119.43at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥72.68at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥47.02at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥114.6at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio45.0%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.1%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio19.2%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.1%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE18.3%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE46.9%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE40.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE-86.0%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE-2.0%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued29,072,696at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued28,976,700at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued28,894,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued28,819,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued28,742,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees251at 2022-03-31StandaloneNumber of employees
Employees257at 2021-03-31StandaloneNumber of employees
Employees276at 2020-03-31dStandaloneNumber of employees
Employees344at 2019-03-31dStandaloneNumber of employees
Employees387at 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 · 47
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥5.2bn
Game Servicereportable segmentcapex2021-04-01 → 2022-03-31¥1.9bn
Game Servicereportable segmentdepreciation2021-04-01 → 2022-03-31¥531m
Game Servicereportable segmentemployeesat 2022-03-31286 pure
Game Servicereportable segmentrevenue2021-04-01 → 2022-03-31¥10.4bn
Game Servicereportable segmentrevenue external2021-04-01 → 2022-03-31¥10.4bn
Game Servicereportable segmentsegment assetsat 2022-03-31¥4.4bn
Game Servicereportable segmentsegment profit2021-04-01 → 2022-03-31¥1.9bn
Media Servicereportable segmentcapex2021-04-01 → 2022-03-31¥24m
Media Servicereportable segmentdepreciation2021-04-01 → 2022-03-31¥5m
Media Servicereportable segmentemployeesat 2022-03-3126 pure
Media Servicereportable segmentrevenue2021-04-01 → 2022-03-31¥170m
Media Servicereportable segmentrevenue external2021-04-01 → 2022-03-31¥170m
Media Servicereportable segmentsegment assetsat 2022-03-31¥96m
Media Servicereportable segmentsegment profit2021-04-01 → 2022-03-31−¥280m
—segment totalcapex2021-04-01 → 2022-03-31¥1.9bn
—segment totaldepreciation2021-04-01 → 2022-03-31¥537m
—segment totalrevenue2021-04-01 → 2022-03-31¥10.5bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥10.5bn
—segment totalsegment assetsat 2022-03-31¥4.5bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥1.6bn
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥496,000
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥496,000
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥5.7bn
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥496,000
Game Servicereportable segmentcapex2020-04-01 → 2021-03-31¥568m
Game Servicereportable segmentdepreciation2020-04-01 → 2021-03-31¥615m
Game Servicereportable segmentrevenue2020-04-01 → 2021-03-31¥11.8bn
Game Servicereportable segmentrevenue external2020-04-01 → 2021-03-31¥11.8bn
Game Servicereportable segmentsegment assetsat 2021-03-31¥3.8bn
Game Servicereportable segmentsegment profit2020-04-01 → 2021-03-31¥2.4bn
Media Servicereportable segmentcapex2020-04-01 → 2021-03-31¥504,000
Media Servicereportable segmentdepreciation2020-04-01 → 2021-03-31¥12m
Media Servicereportable segmentrevenue2020-04-01 → 2021-03-31¥85m
Media Servicereportable segmentrevenue external2020-04-01 → 2021-03-31¥85m
Media Servicereportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥496,000
Media Servicereportable segmentsegment assetsat 2021-03-31¥71m
Media Servicereportable segmentsegment profit2020-04-01 → 2021-03-31−¥364m
—segment totalcapex2020-04-01 → 2021-03-31¥569m
—segment totaldepreciation2020-04-01 → 2021-03-31¥627m
—segment totalrevenue2020-04-01 → 2021-03-31¥11.8bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥11.8bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥496,000
—segment totalsegment assetsat 2021-03-31¥3.9bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥2.1bn
Game Servicereportable segmentemployeesat 2022-03-31169 pure
Media Servicereportable segmentemployeesat 2022-03-3126 pure

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

All source rows · 1,338
ItemContextValueUnit
Subscription rights to sharesCurrentYearInstant49067000JPY
Non controlling interestsPrior1YearInstant2247000JPY
Non controlling interestsCurrentYearInstant2203000JPY
Net assetsPrior1YearInstant3855316000JPY
Net assetsCurrentYearInstant4574075000JPY
Liabilities and net assetsPrior1YearInstant9610423000JPY
Liabilities and net assetsCurrentYearInstant9653470000JPY
Net salesPrior1YearDuration11840739000JPY
Net salesCurrentYearDuration10528500000JPY
Cost of salesPrior1YearDuration7843744000JPY
Cost of salesCurrentYearDuration6731898000JPY
Gross profitPrior1YearDuration3996994000JPY
Gross profitCurrentYearDuration3796602000JPY
Payroll and allowances sgaPrior1YearDuration403251000JPY
Payroll and allowances sgaCurrentYearDuration463599000JPY
Provision for bonuses sgaPrior1YearDuration147814000JPY
Provision for bonuses sgaCurrentYearDuration107764000JPY
Commission fee sgaPrior1YearDuration103697000JPY
Commission fee sgaCurrentYearDuration113793000JPY
Advertising expenses sgaPrior1YearDuration71055000JPY
Advertising expenses sgaCurrentYearDuration243741000JPY
Research and development expenses sgaPrior1YearDuration366142000JPY
Research and development expenses sgaCurrentYearDuration345240000JPY
Other sgaPrior1YearDuration852167000JPY
Other sgaCurrentYearDuration931352000JPY
Selling general and administrative expensesPrior1YearDuration1944128000JPY
Selling general and administrative expensesCurrentYearDuration2205491000JPY
Operating incomePrior1YearDuration2052865000JPY
Operating incomeCurrentYearDuration1591111000JPY
Interest income noiPrior1YearDuration31000JPY
Interest income noiCurrentYearDuration52000JPY
Dividends income noiPrior1YearDuration8072000JPY
Dividends income noiCurrentYearDuration-JPY
Gain on investments in capital noiPrior1YearDuration16986000JPY
Gain on investments in capital noiCurrentYearDuration609000JPY
Subsidy income noi bountyPrior1YearDuration10360000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Other noiPrior1YearDuration2262000JPY
Other noiCurrentYearDuration359000JPY
Non operating incomePrior1YearDuration37712000JPY
Non operating incomeCurrentYearDuration1020000JPY
Interest expenses noePrior1YearDuration30295000JPY
Interest expenses noeCurrentYearDuration44747000JPY
Commission fee noePrior1YearDuration24155000JPY
Commission fee noeCurrentYearDuration1249000JPY
Interest on bonds noePrior1YearDuration259000JPY
Interest on bonds noeCurrentYearDuration-JPY
Foreign exchange losses noePrior1YearDuration16484000JPY
Foreign exchange losses noeCurrentYearDuration4080000JPY
Other noePrior1YearDuration153000JPY

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 2021-03-31pass rounding
balance sheet identityconsolidated 2022-03-31pass
balance sheet identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-03-31pass
statement vs summary · net assetsconsolidated 2021-03-31pass
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 2020-04-01/2021-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2020-04-01/2021-03-31pass
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 2021-03-31pass
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