Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-26
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥3.4bn2022-04-01 → 2023-03-31Cons.Revenue IFRS
Revenue¥3.0bn2021-04-01 → 2022-03-31Cons.Revenue IFRS
Revenue¥2.7bn2020-04-01 → 2021-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥2.7bn2019-04-01 → 2020-03-31dCons.Revenue IFRS (5-year summary)
Revenue¥3.5bn2018-04-01 → 2019-03-31dCons.Revenue IFRS (5-year summary)
Operating income−¥2.6bn2022-04-01 → 2023-03-31Cons.Operating profit loss IFRS
Operating income¥3.4bn2021-04-01 → 2022-03-31Cons.Operating profit loss IFRS
Profit before tax−¥2.3bn2022-04-01 → 2023-03-31Cons.Profit loss before tax IFRS
Profit before tax¥4.0bn2021-04-01 → 2022-03-31Cons.Profit loss before tax IFRS
Profit before tax¥1.0bn2020-04-01 → 2021-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥159m2019-04-01 → 2020-03-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥463m2018-04-01 → 2019-03-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥1.7bn2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥2.5bn2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥807m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥176m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥271m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥1.9bn2022-04-01 → 2023-03-31Cons.Profit loss IFRS
Net income¥2.9bn2021-04-01 → 2022-03-31Cons.Profit loss IFRS
Total assets¥10.6bnat 2023-03-31Cons.Assets IFRS
Total assets¥12.6bnat 2022-03-31Cons.Assets IFRS
Total assets¥7.9bnat 2021-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥8.1bnat 2020-03-31dCons.Total assets IFRS (5-year summary)
Total assets¥7.1bnat 2019-03-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥3.0bnat 2023-03-31Cons.Liabilities IFRS
Total liabilities¥3.6bnat 2022-03-31Cons.Liabilities IFRS
Net assets / equity¥7.6bnat 2023-03-31Cons.Equity IFRS
Net assets / equity¥9.0bnat 2022-03-31Cons.Equity IFRS
Net assets / equity¥5.7bnat 2021-03-31dCons.Equity IFRS
Equity (owners)¥7.1bnat 2023-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥8.4bnat 2022-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥5.5bnat 2021-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥4.7bnat 2020-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥5.4bnat 2019-03-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥1.7bnat 2023-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.8bnat 2022-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥2.5bnat 2021-03-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.5bnat 2020-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥3.3bnat 2019-03-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥235m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥58m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥776m2020-04-01 → 2021-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥503m2019-04-01 → 2020-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥34m2018-04-01 → 2019-03-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥67m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥499m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥599m2020-04-01 → 2021-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥1.9bn2019-04-01 → 2020-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥475m2018-04-01 → 2019-03-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥266m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥225m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥358m2020-04-01 → 2021-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥728m2019-04-01 → 2020-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥538m2018-04-01 → 2019-03-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-100.22022-04-01 → 2023-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥152.432021-04-01 → 2022-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥49.022020-04-01 → 2021-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-10.662019-04-01 → 2020-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥16.392018-04-01 → 2019-03-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-100.22022-04-01 → 2023-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥152.432021-04-01 → 2022-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥49.022020-04-01 → 2021-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-10.662019-04-01 → 2020-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥15.972018-04-01 → 2019-03-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥424.74at 2023-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥497.64at 2022-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥330.25at 2021-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥281.49at 2020-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥321.19at 2019-03-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio67.2%at 2023-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio66.3%at 2022-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio70.1%at 2021-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio58.6%at 2020-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio75.6%at 2019-03-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-21.7%2022-04-01 → 2023-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE36.1%2021-04-01 → 2022-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE15.7%2020-04-01 → 2021-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE-3.5%2019-04-01 → 2020-03-31dCons.Rate of return on equity IFRS (5-year summary)
ROE4.9%2018-04-01 → 2019-03-31dCons.Rate of return on equity IFRS (5-year summary)
Employees145at 2023-03-31Cons.Number of employees
Employees132at 2022-03-31Cons.Number of employees
Employees124at 2021-03-31dCons.Number of employees
Employees108at 2020-03-31dCons.Number of employees
Employees140at 2019-03-31dCons.Number of employees
Revenue¥2.9bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥2.6bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥2.2bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income¥132m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥56m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥326m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥237m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥476m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥707m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥288m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥594m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥270m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥678m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥215m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥351m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥631m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥28m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥6.7bnat 2023-03-31StandaloneAssets
Total assets¥7.8bnat 2022-03-31StandaloneAssets
Total assets¥7.4bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥7.2bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥6.0bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2023-03-31StandaloneLiabilities
Total liabilities¥1.9bnat 2022-03-31StandaloneLiabilities
Net assets / equity¥5.1bnat 2023-03-31StandaloneNet assets
Net assets / equity¥5.9bnat 2022-03-31StandaloneNet assets
Net assets / equity¥5.7bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥5.4bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.9bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥947mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2022-03-31StandaloneCash and deposits
EPS (basic)¥-40.352022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.022021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.292020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.292019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.732018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1.682018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥4.52022-04-01 → 2023-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥4.52021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥4.52020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥42019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥42018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥301.32at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥349.99at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥339.96at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥324.5at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥289.47at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio75.4%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.1%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-12.4%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE3.7%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE6.3%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE12.2%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE0.6%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued17,491,265at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,491,265at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued17,491,265at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued17,491,265at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued17,491,265at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees104at 2023-03-31StandaloneNumber of employees
Employees91at 2022-03-31StandaloneNumber of employees
Employees83at 2021-03-31dStandaloneNumber of employees
Employees72at 2020-03-31dStandaloneNumber of employees
Employees72at 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 · 14
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥81,000
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥81,000
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥81,000
—segment totalrevenue2022-04-01 → 2023-03-31¥3.4bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥3.4bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥81,000
—segment totalsegment profit2022-04-01 → 2023-03-31−¥2.1bn
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥27m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥27m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31¥125,000
—segment totalrevenue2021-04-01 → 2022-03-31¥3.0bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥3.0bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥27m
—segment totalsegment profit2021-04-01 → 2022-03-31¥4.0bn

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

All source rows · 1,666
ItemContextValueUnit
Short term loans payablePrior1YearInstant_NonConsolidatedMember100000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember100000000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember142800000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember142800000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember466332000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember237848000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember-JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember75460000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember12990000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember7892000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember3740000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember43118000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember527310000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember586376000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember8697000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember16640000JPY
Other clPrior1YearInstant_NonConsolidatedMember2799000JPY
Other clCurrentYearInstant_NonConsolidatedMember802000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember1386431000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember1245354000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember500200000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember357400000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember9341000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember9367000JPY
Deferred tax liabilitiesPrior1YearInstant_NonConsolidatedMember47870000JPY
Deferred tax liabilitiesCurrentYearInstant_NonConsolidatedMember4580000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember4413000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember4894000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember561825000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember376241000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember1948256000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1621595000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember2275343000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember2275343000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember2185938000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember2185938000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember381048000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember381048000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember2566987000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember2566987000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember1412672000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember658896000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember1412672000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember658896000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-505334000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-505334000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember5749668000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember4995893000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember132582000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember48362000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2022-03-31pass rounding
balance sheet identityconsolidated 2023-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
dei present pass
period resolution pass
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