Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100TMSY (2024-06-21).

Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥1.9bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.1bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.9bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income−¥84m2022-04-01 → 2023-03-31Cons.Operating income
Operating income¥78m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income−¥76m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥91m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥202m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥39m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥101m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥108m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥20m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)−¥148m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥40m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥427m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥77m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥64m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥148m2022-04-01 → 2023-03-31Cons.Profit loss
Net income−¥40m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥2.8bnat 2023-03-31Cons.Assets
Total assets¥3.0bnat 2022-03-31Cons.Assets
Total assets¥2.8bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥3.3bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥3.2bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥511mat 2023-03-31Cons.Liabilities
Total liabilities¥532mat 2022-03-31Cons.Liabilities
Net assets / equity¥2.3bnat 2023-03-31Cons.Net assets
Net assets / equity¥2.4bnat 2022-03-31Cons.Net assets
Net assets / equity¥2.4bnat 2021-03-31dCons.Net assets
Net assets / equity¥2.8bnat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥2.7bnat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2023-03-31Cons.Cash and deposits
Cash and deposits¥705mat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥87m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥222m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥25m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥218m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥118m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥104m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥149m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥81m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥357m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥70m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥68,0002020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥16m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-14.172022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.82021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-40.812020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.382019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.122018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥7.382019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥6.122018-04-01 → 2019-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥220.86at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥233.53at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥232.25at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥268.93at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥261.55at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio81.9%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.1%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio86.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio85.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio85.1%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE-6.4%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE-1.6%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE-17.6%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE2.8%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE2.3%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
Employees110at 2023-03-31Cons.Number of employees
Employees115at 2022-03-31Cons.Number of employees
Employees112at 2021-03-31dCons.Number of employees
Employees106at 2020-03-31dCons.Number of employees
Employees105at 2019-03-31dCons.Number of employees
Revenue¥1.6bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.7bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.5bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥84m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income−¥15m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income−¥19m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥56m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥142m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥97m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥263m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥51m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax−¥15m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥74m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥44m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥333m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥171m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥215m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥3.3bnat 2023-03-31StandaloneAssets
Total assets¥3.4bnat 2022-03-31StandaloneAssets
Total assets¥3.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥470mat 2023-03-31StandaloneLiabilities
Total liabilities¥500mat 2022-03-31StandaloneLiabilities
Net assets / equity¥2.8bnat 2023-03-31StandaloneNet assets
Net assets / equity¥2.9bnat 2022-03-31StandaloneNet assets
Net assets / equity¥2.9bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥3.2bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.0bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥982mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥554mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥-7.112022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.182021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31.852020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.312019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.532018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥16.312019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.532018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥270.67at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥276.3at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥275.4at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥303.15at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥286.8at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio85.8%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.3%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.0%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.3%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-2.6%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE-1.5%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-11.6%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE5.4%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE7.2%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued10,459,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,459,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,459,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,459,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,457,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees83at 2023-03-31StandaloneNumber of employees
Employees86at 2022-03-31StandaloneNumber of employees
Employees83at 2021-03-31dStandaloneNumber of employees
Employees80at 2020-03-31dStandaloneNumber of employees
Employees81at 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥70m
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥5m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥12m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥12m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥536m
Software Distributionreportable segmentcapex2022-04-01 → 2023-03-31¥16m
Software Distributionreportable segmentdepreciation2022-04-01 → 2023-03-31¥26m
Software Distributionreportable segmentemployeesat 2023-03-3127 pure
Software Distributionreportable segmentrevenue2022-04-01 → 2023-03-31¥1.0bn
Software Distributionreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.0bn
Software Distributionreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥1m
Software Distributionreportable segmentsegment assetsat 2023-03-31¥390m
Software Distributionreportable segmentsegment profit2022-04-01 → 2023-03-31−¥93m
Software Servicereportable segmentcapex2022-04-01 → 2023-03-31¥4m
Software Servicereportable segmentdepreciation2022-04-01 → 2023-03-31¥3m
Software Servicereportable segmentemployeesat 2023-03-3127 pure
Software Servicereportable segmentrevenue2022-04-01 → 2023-03-31¥322m
Software Servicereportable segmentrevenue external2022-04-01 → 2023-03-31¥312m
Software Servicereportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥10m
Software Servicereportable segmentsegment assetsat 2023-03-31¥304m
Software Servicereportable segmentsegment profit2022-04-01 → 2023-03-31¥32m
—segment totalcapex2022-04-01 → 2023-03-31¥25m
—segment totaldepreciation2022-04-01 → 2023-03-31¥37m
—segment totalemployeesat 2023-03-3182 pure
—segment totalrevenue2022-04-01 → 2023-03-31¥2.0bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥1.9bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥12m
—segment totalsegment assetsat 2023-03-31¥2.3bn
—segment totalsegment profit2022-04-01 → 2023-03-31−¥84m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥13m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥13m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥936m
Software Distributionreportable segmentcapex2021-04-01 → 2022-03-31¥11m
Software Distributionreportable segmentdepreciation2021-04-01 → 2022-03-31¥25m
Software Distributionreportable segmentrevenue2021-04-01 → 2022-03-31¥977m
Software Distributionreportable segmentrevenue external2021-04-01 → 2022-03-31¥977m
Software Distributionreportable segmentsegment assetsat 2022-03-31¥695m
Software Distributionreportable segmentsegment profit2021-04-01 → 2022-03-31−¥142m
Software Servicereportable segmentcapex2021-04-01 → 2022-03-31¥23m
Software Servicereportable segmentdepreciation2021-04-01 → 2022-03-31¥1m
Software Servicereportable segmentrevenue2021-04-01 → 2022-03-31¥402m
Software Servicereportable segmentrevenue external2021-04-01 → 2022-03-31¥391m
Software Servicereportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥11m
Software Servicereportable segmentsegment assetsat 2022-03-31¥333m
Software Servicereportable segmentsegment profit2021-04-01 → 2022-03-31¥83m
—segment totalcapex2021-04-01 → 2022-03-31¥39m
—segment totaldepreciation2021-04-01 → 2022-03-31¥36m
—segment totalrevenue2021-04-01 → 2022-03-31¥2.1bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥2.1bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥13m
—segment totalsegment assetsat 2022-03-31¥2.0bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥78m
Software Distributionreportable segmentemployeesat 2023-03-3127 pure
—segment totalemployeesat 2023-03-3155 pure

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

All source rows · 1,226
ItemContextValueUnit
Short term investment securitiesCurrentYearInstant400000000JPY
Work in processPrior1YearInstant324000JPY
Work in processCurrentYearInstant2596000JPY
Prepaid expensesPrior1YearInstant43487000JPY
Prepaid expensesCurrentYearInstant56296000JPY
Income taxes receivablePrior1YearInstant5230000JPY
Income taxes receivableCurrentYearInstant12603000JPY
Consumption taxes receivablePrior1YearInstant-JPY
Consumption taxes receivableCurrentYearInstant11384000JPY
Other caPrior1YearInstant21811000JPY
Other caCurrentYearInstant5826000JPY
Current assetsPrior1YearInstant2428905000JPY
Current assetsCurrentYearInstant2239687000JPY
Buildings netPrior1YearInstant22057000JPY
Buildings netCurrentYearInstant68261000JPY
Tools furniture and fixtures netPrior1YearInstant16214000JPY
Tools furniture and fixtures netCurrentYearInstant34145000JPY
Property plant and equipmentPrior1YearInstant38271000JPY
Property plant and equipmentCurrentYearInstant102406000JPY
SoftwarePrior1YearInstant40801000JPY
SoftwareCurrentYearInstant25819000JPY
Other iaPrior1YearInstant563000JPY
Other iaCurrentYearInstant473000JPY
Intangible assetsPrior1YearInstant41363000JPY
Intangible assetsCurrentYearInstant26291000JPY
Investment securitiesPrior1YearInstant317636000JPY
Investment securitiesCurrentYearInstant346891000JPY
Guarantee deposits ioaPrior1YearInstant159157000JPY
Guarantee deposits ioaCurrentYearInstant105726000JPY
Deferred tax assetsPrior1YearInstant1676000JPY
Deferred tax assetsCurrentYearInstant-JPY
Other ioaPrior1YearInstant10000JPY
Other ioaCurrentYearInstant10000JPY
Allowance for investment lossPrior1YearInstant-12070000JPY
Allowance for investment lossCurrentYearInstant-JPY
Investments and other assetsPrior1YearInstant466409000JPY
Investments and other assetsCurrentYearInstant452628000JPY
Noncurrent assetsPrior1YearInstant546043000JPY
Noncurrent assetsCurrentYearInstant581325000JPY
AssetsPrior1YearInstant2974948000JPY
AssetsCurrentYearInstant2821012000JPY
Accounts payable tradePrior1YearInstant153889000JPY
Accounts payable tradeCurrentYearInstant149263000JPY
Accounts payable otherPrior1YearInstant32721000JPY
Accounts payable otherCurrentYearInstant70631000JPY
Accrued expensesPrior1YearInstant17769000JPY
Accrued expensesCurrentYearInstant36343000JPY
Income taxes payablePrior1YearInstant21760000JPY
Income taxes payableCurrentYearInstant19537000JPY
Accrued consumption taxesPrior1YearInstant36417000JPY

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 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
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