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
Noncurrent liabilitiesPrior1YearInstant22993000JPY
Noncurrent liabilitiesCurrentYearInstant14198000JPY
LiabilitiesPrior1YearInstant226661000JPY
LiabilitiesCurrentYearInstant531781000JPY
Capital stockPrior1YearInstant510517000JPY
Capital stockCurrentYearInstant510517000JPY
Capital surplusPrior1YearInstant498517000JPY
Capital surplusCurrentYearInstant498517000JPY
Retained earningsPrior1YearInstant1692510000JPY
Retained earningsCurrentYearInstant2020688000JPY
Treasury stockPrior1YearInstant-197214000JPY
Treasury stockCurrentYearInstant-159349000JPY
Shareholders equityPrior1YearInstant2504330000JPY
Shareholders equityCurrentYearInstant2870374000JPY
Subscription rights to sharesPrior1YearInstant864000JPY
Subscription rights to sharesCurrentYearInstant863000JPY
Net assetsPrior1YearInstant2505194000JPY
Net assetsCurrentYearInstant2871237000JPY
Liabilities and net assetsPrior1YearInstant2731856000JPY
Liabilities and net assetsCurrentYearInstant3403018000JPY
Net salesPrior1YearDuration1188620000JPY
Net salesCurrentYearDuration1958338000JPY
Cost of salesPrior1YearDuration225763000JPY
Cost of salesCurrentYearDuration269753000JPY
Gross profitPrior1YearDuration962857000JPY
Gross profitCurrentYearDuration1688584000JPY
Selling general and administrative expensesPrior1YearDuration1131971000JPY
Selling general and administrative expensesCurrentYearDuration1237929000JPY
Operating incomePrior1YearDuration-169114000JPY
Operating incomeCurrentYearDuration450655000JPY
Interest income noiPrior1YearDuration7000JPY
Interest income noiCurrentYearDuration36000JPY
Dividends income noiPrior1YearDuration6000JPY
Dividends income noiCurrentYearDuration6000JPY
Interest on refund noiPrior1YearDuration-JPY
Interest on refund noiCurrentYearDuration725000JPY
Subsidy income noi bountyPrior1YearDuration13356000JPY
Subsidy income noi bountyCurrentYearDuration900000JPY
Rent income of facilities noiPrior1YearDuration-JPY
Rent income of facilities noiCurrentYearDuration450000JPY
Other noiPrior1YearDuration43000JPY
Other noiCurrentYearDuration-JPY
Non operating incomePrior1YearDuration13414000JPY
Non operating incomeCurrentYearDuration2118000JPY
Interest expenses noePrior1YearDuration4000JPY
Interest expenses noeCurrentYearDuration-JPY
Contribution noePrior1YearDuration200000JPY
Contribution noeCurrentYearDuration-JPY
Loss on disposal of fixtures noePrior1YearDuration111000JPY
Loss on disposal of fixtures noeCurrentYearDuration-JPY

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