Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥2.0bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.2bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥2.0bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.8bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥451m2021-04-01 → 2022-03-31Cons.Operating income
Operating income−¥169m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥453m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥156m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥557m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥687m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥570m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥453m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax−¥189m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥340m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥178m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥287m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥439m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥364m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥340m2021-04-01 → 2022-03-31Cons.Profit loss
Net income−¥178m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥3.4bnat 2022-03-31Cons.Assets
Total assets¥2.7bnat 2021-03-31Cons.Assets
Total assets¥3.1bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥532mat 2022-03-31Cons.Liabilities
Total liabilities¥227mat 2021-03-31Cons.Liabilities
Net assets / equity¥2.9bnat 2022-03-31Cons.Net assets
Net assets / equity¥2.5bnat 2021-03-31Cons.Net assets
Net assets / equity¥2.7bnat 2020-03-31dCons.Net assets
Net assets / equity¥2.4bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥2.2bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥3.1bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥2.3bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥3.0bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥744m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥406m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥398m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥450m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥444m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥120m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥28m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥67m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥103m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥153m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥51m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥7m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥199m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥17m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥12.772021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.692020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥10.782019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.422018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.882017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥10.772019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥16.262018-04-01 → 2019-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥13.492017-04-01 → 2018-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥107.9at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥94.39at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥101.79at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥90.47at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥81.26at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio84.3%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio91.7%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio87.5%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio84.8%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio84.4%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE12.6%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE-6.8%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE11.2%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE19.2%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE18.4%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees129at 2022-03-31Cons.Number of employees
Employees118at 2021-03-31Cons.Number of employees
Employees106at 2020-03-31dCons.Number of employees
Employees85at 2019-03-31dCons.Number of employees
Employees70at 2018-03-31dCons.Number of employees
Revenue¥1.8bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.1bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥1.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥455m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income−¥67m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥458m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥57m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥570m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥696m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥574m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥458m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥193m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥341m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥181m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥260m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥451m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥368m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2022-03-31StandaloneAssets
Total assets¥2.7bnat 2021-03-31StandaloneAssets
Total assets¥3.0bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥511mat 2022-03-31StandaloneLiabilities
Total liabilities¥200mat 2021-03-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2022-03-31StandaloneNet assets
Net assets / equity¥2.5bnat 2021-03-31StandaloneNet assets
Net assets / equity¥2.7bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥2.4bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.0bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥2.3bnat 2021-03-31StandaloneCash and deposits
EPS (basic)¥12.832021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.82020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.762019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.872018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.022017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥9.742019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.72018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.632017-04-01 → 2018-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥107.41at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥93.84at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥101.36at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥91.06at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥81.4at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio84.8%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio92.5%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.8%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.2%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE12.8%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-7.0%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE10.2%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE19.6%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE18.6%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued26,893,800at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued26,893,800at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued26,893,800at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,860,950at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,866,950at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees121at 2022-03-31StandaloneNumber of employees
Employees104at 2021-03-31StandaloneNumber of employees
Employees93at 2020-03-31dStandaloneNumber of employees
Employees75at 2019-03-31dStandaloneNumber of employees
Employees62at 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 Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥2,000
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥2,000
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31¥2m
M And A Servicesreportable segmentdepreciation2021-04-01 → 2022-03-31¥414,000
M And A Servicesreportable segmentemployeesat 2022-03-3110 pure
M And A Servicesreportable segmentrevenue2021-04-01 → 2022-03-31¥142m
M And A Servicesreportable segmentrevenue external2021-04-01 → 2022-03-31¥142m
M And A Servicesreportable segmentsegment profit2021-04-01 → 2022-03-31¥4m
Media Platformreportable segmentdepreciation2021-04-01 → 2022-03-31¥6m
Media Platformreportable segmentemployeesat 2022-03-31119 pure
Media Platformreportable segmentrevenue2021-04-01 → 2022-03-31¥1.8bn
Media Platformreportable segmentrevenue external2021-04-01 → 2022-03-31¥1.8bn
Media Platformreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥2,000
Media Platformreportable segmentsegment profit2021-04-01 → 2022-03-31¥447m
Otherreportable segmentdepreciation2021-04-01 → 2022-03-31¥51,000
Otherreportable segmentrevenue2021-04-01 → 2022-03-31¥3m
Otherreportable segmentrevenue external2021-04-01 → 2022-03-31¥3m
Otherreportable segmentsegment profit2021-04-01 → 2022-03-31−¥2m
—segment totaldepreciation2021-04-01 → 2022-03-31¥6m
—segment totalrevenue2021-04-01 → 2022-03-31¥2.0bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥2.0bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥2,000
—segment totalsegment profit2021-04-01 → 2022-03-31¥449m
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥10m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31¥3m
M And A Servicesreportable segmentdepreciation2020-04-01 → 2021-03-31¥399,000
M And A Servicesreportable segmentrevenue2020-04-01 → 2021-03-31¥96m
M And A Servicesreportable segmentrevenue external2020-04-01 → 2021-03-31¥96m
M And A Servicesreportable segmentsegment profit2020-04-01 → 2021-03-31−¥28m
Media Platformreportable segmentdepreciation2020-04-01 → 2021-03-31¥5m
Media Platformreportable segmentrevenue2020-04-01 → 2021-03-31¥1.1bn
Media Platformreportable segmentrevenue external2020-04-01 → 2021-03-31¥1.0bn
Media Platformreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥10m
Media Platformreportable segmentsegment profit2020-04-01 → 2021-03-31−¥79m
Otherreportable segmentdepreciation2020-04-01 → 2021-03-31¥479,000
Otherreportable segmentrevenue2020-04-01 → 2021-03-31¥51m
Otherreportable segmentrevenue external2020-04-01 → 2021-03-31¥51m
Otherreportable segmentsegment profit2020-04-01 → 2021-03-31−¥65m
—segment totaldepreciation2020-04-01 → 2021-03-31¥6m
—segment totalrevenue2020-04-01 → 2021-03-31¥1.2bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥1.2bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥10m
—segment totalsegment profit2020-04-01 → 2021-03-31−¥172m
M And A Servicesreportable segmentemployeesat 2022-03-312 pure
Media Platformreportable segmentemployeesat 2022-03-31119 pure
—segment totalemployeesat 2022-03-31121 pure

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

All source rows · 1,261
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人トーマツ
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)伊藤 裕之
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)村山  拓
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)収益認識‐自動化された内部統制に依拠した売上高
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人トーマツ
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)伊藤 裕之
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)村山  拓
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)収益認識‐自動化された内部統制に依拠した売上高
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration1377304000JPY
Net sales (5-year summary)Prior3YearDuration1787527000JPY
Net sales (5-year summary)Prior2YearDuration2014534000JPY
Net sales (5-year summary)Prior1YearDuration1188620000JPY
Net sales (5-year summary)CurrentYearDuration1958338000JPY
Ordinary income loss (5-year summary)Prior4YearDuration570411000JPY
Ordinary income loss (5-year summary)Prior3YearDuration687288000JPY
Ordinary income loss (5-year summary)Prior2YearDuration557199000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-156442000JPY
Ordinary income loss (5-year summary)CurrentYearDuration452773000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration364066000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration438596000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration287111000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-177790000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration339691000JPY
Comprehensive income (5-year summary)Prior4YearDuration364066000JPY
Comprehensive income (5-year summary)Prior3YearDuration438596000JPY
Comprehensive income (5-year summary)Prior2YearDuration287111000JPY
Comprehensive income (5-year summary)Prior1YearDuration-177790000JPY
Comprehensive income (5-year summary)CurrentYearDuration339691000JPY
Net assets (5-year summary)Prior4YearInstant2162547000JPY
Net assets (5-year summary)Prior3YearInstant2405523000JPY
Net assets (5-year summary)Prior2YearInstant2711524000JPY
Net assets (5-year summary)Prior1YearInstant2505194000JPY
Net assets (5-year summary)CurrentYearInstant2871237000JPY
Total assets (5-year summary)Prior4YearInstant2561687000JPY
Total assets (5-year summary)Prior3YearInstant2836193000JPY
Total assets (5-year summary)Prior2YearInstant3098659000JPY
Total assets (5-year summary)Prior1YearInstant2731856000JPY
Total assets (5-year summary)CurrentYearInstant3403018000JPY

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 rounding
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