Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥2.7bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.4bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥2.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥2.1bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥1.9bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥145m2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥220m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥130m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥219m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥313m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥305m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥318m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥130m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥217m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥91m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥138m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥197m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥112m2018-04-01 → 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¥93m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥141m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥2.2bnat 2022-03-31Cons.Assets
Total assets¥2.2bnat 2021-03-31Cons.Assets
Total assets¥2.2bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥807mat 2022-03-31Cons.Liabilities
Total liabilities¥840mat 2021-03-31Cons.Liabilities
Net assets / equity¥1.4bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.4bnat 2021-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2020-03-31dCons.Net assets
Net assets / equity¥1.2bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥468mat 2022-03-31Cons.Cash and deposits
Cash and deposits¥644mat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥461mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥617mat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥723mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥300mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥653mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥494m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥340m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥814m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥245m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥445m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥472m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥381m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥330m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥282m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥249m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥178m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥65m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥61m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥173m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥174m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥16.842021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.442020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥36.322019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥20.652018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.662017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥261.17at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥251.47at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥234.04at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥205.87at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥196.26at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio63.5%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.9%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.4%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio48.9%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE10.5%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE16.5%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE10.3%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE20.7%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees140at 2022-03-31Cons.Number of employees
Employees136at 2021-03-31Cons.Number of employees
Employees114at 2020-03-31dCons.Number of employees
Employees106at 2019-03-31dCons.Number of employees
Employees102at 2018-03-31dCons.Number of employees
Revenue¥2.2bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.9bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥1.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥125m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥222m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥120m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥225m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥362m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥382m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥317m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥120m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥224m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥86m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥152m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥246m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥190m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥225m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.3bnat 2022-03-31StandaloneAssets
Total assets¥2.3bnat 2021-03-31StandaloneAssets
Total assets¥2.3bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥715mat 2022-03-31StandaloneLiabilities
Total liabilities¥759mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2021-03-31StandaloneNet assets
Net assets / equity¥1.4bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥202mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥460mat 2021-03-31StandaloneCash and deposits
EPS (basic)¥15.782021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.932020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.252019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.052018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.532017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥82021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥82018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222017-04-01 → 2018-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥288.31at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥280.54at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥260.61at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥223.37at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥199.33at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio68.7%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.7%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.8%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.6%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.5%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE10.3%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE18.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE16.6%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE22.7%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,428,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,714,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees111at 2022-03-31StandaloneNumber of employees
Employees105at 2021-03-31StandaloneNumber of employees
Employees84at 2020-03-31dStandaloneNumber of employees
Employees62at 2019-03-31dStandaloneNumber of employees
Employees53at 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥29m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥29m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31−¥7m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31¥11m
Cu Bereportable segmentcapex2021-04-01 → 2022-03-31¥41m
Cu Bereportable segmentdepreciation2021-04-01 → 2022-03-31¥30m
Cu Bereportable segmentemployeesat 2022-03-3129 pure
Cu Bereportable segmentrevenue2021-04-01 → 2022-03-31¥615m
Cu Bereportable segmentrevenue external2021-04-01 → 2022-03-31¥607m
Cu Bereportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥9m
Cu Bereportable segmentsegment assetsat 2022-03-31¥613m
Cu Bereportable segmentsegment profit2021-04-01 → 2022-03-31¥10m
Shalomureportable segmentcapex2021-04-01 → 2022-03-31¥399m
Shalomureportable segmentdepreciation2021-04-01 → 2022-03-31¥347m
Shalomureportable segmentemployeesat 2022-03-31111 pure
Shalomureportable segmentrevenue2021-04-01 → 2022-03-31¥2.2bn
Shalomureportable segmentrevenue external2021-04-01 → 2022-03-31¥2.1bn
Shalomureportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥20m
Shalomureportable segmentsegment assetsat 2022-03-31¥1.6bn
Shalomureportable segmentsegment profit2021-04-01 → 2022-03-31¥125m
—segment totalcapex2021-04-01 → 2022-03-31¥440m
—segment totaldepreciation2021-04-01 → 2022-03-31¥377m
—segment totalrevenue2021-04-01 → 2022-03-31¥2.8bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥2.7bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥29m
—segment totalsegment assetsat 2022-03-31¥2.2bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥134m
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥41m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥41m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31−¥6m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31¥4m
Cu Bereportable segmentcapex2020-04-01 → 2021-03-31¥17m
Cu Bereportable segmentdepreciation2020-04-01 → 2021-03-31¥41m
Cu Bereportable segmentrevenue2020-04-01 → 2021-03-31¥550m
Cu Bereportable segmentrevenue external2020-04-01 → 2021-03-31¥542m
Cu Bereportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥9m
Cu Bereportable segmentsegment assetsat 2021-03-31¥593m
Cu Bereportable segmentsegment profit2020-04-01 → 2021-03-31−¥6m
Shalomureportable segmentcapex2020-04-01 → 2021-03-31¥389m
Shalomureportable segmentdepreciation2020-04-01 → 2021-03-31¥282m
Shalomureportable segmentrevenue2020-04-01 → 2021-03-31¥1.9bn
Shalomureportable segmentrevenue external2020-04-01 → 2021-03-31¥1.9bn
Shalomureportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥33m
Shalomureportable segmentsegment assetsat 2021-03-31¥1.7bn
Shalomureportable segmentsegment profit2020-04-01 → 2021-03-31¥222m
—segment totalcapex2020-04-01 → 2021-03-31¥405m
—segment totaldepreciation2020-04-01 → 2021-03-31¥324m
—segment totalrevenue2020-04-01 → 2021-03-31¥2.5bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥2.4bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥41m
—segment totalsegment assetsat 2021-03-31¥2.2bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥216m

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

All source rows · 1,228
ItemContextValueUnit
Total assets (5-year summary)CurrentYearInstant2231942000JPY
Net assets per share (5-year summary)Prior4YearInstant196.26
Net assets per share (5-year summary)Prior3YearInstant205.87
Net assets per share (5-year summary)Prior2YearInstant234.04
Net assets per share (5-year summary)Prior1YearInstant251.47
Net assets per share (5-year summary)CurrentYearInstant261.17
Basic earnings loss per share (5-year summary)Prior4YearDuration37.66
Basic earnings loss per share (5-year summary)Prior3YearDuration20.65
Basic earnings loss per share (5-year summary)Prior2YearDuration36.32
Basic earnings loss per share (5-year summary)Prior1YearDuration25.44
Basic earnings loss per share (5-year summary)CurrentYearDuration16.84
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)Prior4YearInstant0.489
Equity to asset ratio (5-year summary)Prior3YearInstant0.574
Equity to asset ratio (5-year summary)Prior2YearInstant0.568
Equity to asset ratio (5-year summary)Prior1YearInstant0.609
Equity to asset ratio (5-year summary)CurrentYearInstant0.635
Rate of return on equity (5-year summary)Prior4YearDuration0.207
Rate of return on equity (5-year summary)Prior3YearDuration0.103
Rate of return on equity (5-year summary)Prior2YearDuration0.165
Rate of return on equity (5-year summary)Prior1YearDuration0.105
Rate of return on equity (5-year summary)CurrentYearDuration0.066
Price earnings ratio (5-year summary)Prior4YearDuration36.1
Price earnings ratio (5-year summary)Prior3YearDuration25.7
Price earnings ratio (5-year summary)Prior2YearDuration24.6
Price earnings ratio (5-year summary)Prior1YearDuration28.7
Price earnings ratio (5-year summary)CurrentYearDuration25.3
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration444767000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-244710000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration814299000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration340184000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration493725000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-248601000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-281916000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-330425000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-381116000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-472474000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-173519000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration173339000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-60811000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-64536000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-177547000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant653043000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant299755000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant722818000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant617349000JPY

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
balance sheet identityconsolidated 2022-03-31pass
balance sheet identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
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