Annual report

Period2023-04-01 → 2024-03-31
Filed2024-06-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥3.5bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥1.9bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.1bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
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)
Operating income¥72m2023-04-01 → 2024-03-31Cons.Operating income
Operating income−¥84m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income¥88m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥76m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥91m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥129m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax−¥108m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)¥33m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥148m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥40m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥33m2023-04-01 → 2024-03-31Cons.Profit loss
Net income−¥148m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥3.7bnat 2024-03-31Cons.Assets
Total assets¥2.8bnat 2023-03-31Cons.Assets
Total assets¥3.0bnat 2022-03-31dCons.Total assets (5-year summary)
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 liabilities¥1.4bnat 2024-03-31Cons.Liabilities
Total liabilities¥511mat 2023-03-31Cons.Liabilities
Net assets / equity¥2.3bnat 2024-03-31Cons.Net assets
Net assets / equity¥2.3bnat 2023-03-31Cons.Net assets
Net assets / equity¥2.4bnat 2022-03-31dCons.Net assets
Net assets / equity¥2.4bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥2.8bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2024-03-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥188m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥87m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥222m2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow¥12m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥104m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥149m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥319m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
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)
EPS (basic)¥3.152023-04-01 → 2024-03-31Cons.Basic earnings loss per share (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 → 2022-03-31dCons.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 (diluted)¥7.382019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥223.1at 2024-03-31Cons.Net assets 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 2022-03-31dCons.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)
Equity ratio62.5%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio81.9%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.1%at 2022-03-31dCons.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)
ROE1.4%2023-04-01 → 2024-03-31Cons.Rate of return on equity (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 → 2022-03-31dCons.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)
Employees194at 2024-03-31Cons.Number of employees
Employees110at 2023-03-31Cons.Number of employees
Employees115at 2022-03-31dCons.Number of employees
Employees112at 2021-03-31dCons.Number of employees
Employees106at 2020-03-31dCons.Number of employees
Revenue¥1.8bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1.6bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.7bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥13m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income−¥84m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥82m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥19m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥56m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥82m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax−¥51m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥120m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥74m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥44m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥3.4bnat 2024-03-31StandaloneAssets
Total assets¥3.3bnat 2023-03-31StandaloneAssets
Total assets¥3.4bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥507mat 2024-03-31StandaloneLiabilities
Total liabilities¥470mat 2023-03-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2024-03-31StandaloneNet assets
Net assets / equity¥2.8bnat 2023-03-31StandaloneNet assets
Net assets / equity¥2.9bnat 2022-03-31dStandaloneNet assets
Net assets / equity¥2.9bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.2bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥687mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥982mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥11.482023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.112022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.182021-04-01 → 2022-03-31dStandaloneBasic 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 (diluted)¥16.312019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥281.25at 2024-03-31StandaloneNet assets 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 2022-03-31dStandaloneNet 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)
Equity ratio85.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.8%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.3%at 2022-03-31dStandaloneEquity 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)
ROE4.0%2023-04-01 → 2024-03-31StandaloneRate of return on equity (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 → 2022-03-31dStandaloneRate 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)
Shares issued10,459,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,459,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,459,000at 2022-03-31dStandaloneTotal 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)
Employees75at 2024-03-31StandaloneNumber of employees
Employees83at 2023-03-31StandaloneNumber of employees
Employees86at 2022-03-31dStandaloneNumber of employees
Employees83at 2021-03-31dStandaloneNumber of employees
Employees80at 2020-03-31dStandaloneNumber 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 · 37
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥26m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥26m
Data Analyticsreportable segmentemployeesat 2024-03-3120 pure
Data Analyticsreportable segmentrevenue2023-04-01 → 2024-03-31¥883m
Data Analyticsreportable segmentrevenue external2023-04-01 → 2024-03-31¥883m
Data Analyticsreportable segmentsegment profit2023-04-01 → 2024-03-31¥27m
Software Distributionreportable segmentemployeesat 2024-03-3125 pure
Software Distributionreportable segmentrevenue2023-04-01 → 2024-03-31¥1.2bn
Software Distributionreportable segmentrevenue external2023-04-01 → 2024-03-31¥1.2bn
Software Distributionreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥3m
Software Distributionreportable segmentsegment profit2023-04-01 → 2024-03-31−¥15m
Software Servicereportable segmentemployeesat 2024-03-3185 pure
Software Servicereportable segmentrevenue2023-04-01 → 2024-03-31¥682m
Software Servicereportable segmentrevenue external2023-04-01 → 2024-03-31¥664m
Software Servicereportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥18m
Software Servicereportable segmentsegment profit2023-04-01 → 2024-03-31¥42m
—segment totalemployeesat 2024-03-31157 pure
—segment totalrevenue2023-04-01 → 2024-03-31¥3.5bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥3.5bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥26m
—segment totalsegment profit2023-04-01 → 2024-03-31¥72m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥12m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥12m
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 profit2022-04-01 → 2023-03-31−¥93m
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 profit2022-04-01 → 2023-03-31¥32m
—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 profit2022-04-01 → 2023-03-31−¥84m
Software Distributionreportable segmentemployeesat 2024-03-3125 pure
—segment totalemployeesat 2024-03-3152 pure

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

All source rows · 1,250
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)柳  承煥    印
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)山内 紀彰    印
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社グレープシステムの取得時に生じたのれんの評価
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)柳  承煥    印
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)山内 紀彰    印
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社グレープシステム株式の評価
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration2346683000JPY
Net sales (5-year summary)Prior3YearDuration1905093000JPY
Net sales (5-year summary)Prior2YearDuration2058165000JPY
Net sales (5-year summary)Prior1YearDuration1938288000JPY
Net sales (5-year summary)CurrentYearDuration3478999000JPY
Ordinary income loss (5-year summary)Prior4YearDuration38997000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-202202000JPY
Ordinary income loss (5-year summary)Prior2YearDuration90943000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-76179000JPY
Ordinary income loss (5-year summary)CurrentYearDuration87649000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration77194000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-426799000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-39696000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-148179000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration32900000JPY
Comprehensive income (5-year summary)Prior4YearDuration76238000JPY
Comprehensive income (5-year summary)Prior3YearDuration-383730000JPY
Comprehensive income (5-year summary)Prior2YearDuration13466000JPY
Comprehensive income (5-year summary)Prior1YearDuration-132574000JPY
Comprehensive income (5-year summary)CurrentYearDuration23507000JPY
Net assets (5-year summary)Prior4YearInstant2812823000JPY
Net assets (5-year summary)Prior3YearInstant2429024000JPY
Net assets (5-year summary)Prior2YearInstant2442490000JPY
Net assets (5-year summary)Prior1YearInstant2309915000JPY
Net assets (5-year summary)CurrentYearInstant2333422000JPY

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 2023-03-31pass
balance sheet identityconsolidated 2024-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass rounding
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 assetsconsolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass