Annual report

Period2022-02-01 → 2023-01-31
Filed2023-04-27
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 121
MetricValuePeriodScopeSource row
Revenue¥7.3bn2022-02-01 → 2023-01-31Cons.Net sales
Revenue¥4.8bn2021-02-01 → 2022-01-31Cons.Net sales
Operating income¥463m2022-02-01 → 2023-01-31Cons.Operating income
Operating income¥233m2021-02-01 → 2022-01-31Cons.Operating income
Ordinary income¥445m2022-02-01 → 2023-01-31Cons.Ordinary income
Ordinary income¥220m2021-02-01 → 2022-01-31Cons.Ordinary income
Profit before tax¥402m2022-02-01 → 2023-01-31Cons.Income before income taxes
Profit before tax¥184m2021-02-01 → 2022-01-31Cons.Income before income taxes
Net income (owners)¥210m2022-02-01 → 2023-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥109m2021-02-01 → 2022-01-31Cons.Profit loss attributable to owners of parent
Net income¥210m2022-02-01 → 2023-01-31Cons.Profit loss
Net income¥109m2021-02-01 → 2022-01-31Cons.Profit loss
Total assets¥4.2bnat 2023-01-31Cons.Assets
Total assets¥2.8bnat 2022-01-31Cons.Assets
Total liabilities¥2.1bnat 2023-01-31Cons.Liabilities
Total liabilities¥891mat 2022-01-31Cons.Liabilities
Net assets / equity¥2.1bnat 2023-01-31Cons.Net assets
Net assets / equity¥1.9bnat 2022-01-31Cons.Net assets
Net assets / equity¥1.5bnat 2021-01-31dCons.Net assets
Cash and deposits¥1.8bnat 2023-01-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2022-01-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2023-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2022-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2021-01-31dCons.Cash and cash equivalents
Operating cash flow¥536m2022-02-01 → 2023-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥308m2021-02-01 → 2022-01-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥255m2022-02-01 → 2023-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥426m2021-02-01 → 2022-01-31Cons.Net cash provided by used in investment activities
Financing cash flow¥103m2022-02-01 → 2023-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥525m2021-02-01 → 2022-01-31Cons.Net cash provided by used in financing activities
EPS (basic)¥52.222022-02-01 → 2023-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥28.372021-02-01 → 2022-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥48.822022-02-01 → 2023-01-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥26.072021-02-01 → 2022-01-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥518.13at 2023-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥483.36at 2022-01-31Cons.Net assets per share (5-year summary)
Equity ratio50.4%at 2023-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio68.3%at 2022-01-31Cons.Equity to asset ratio (5-year summary)
ROE10.4%2022-02-01 → 2023-01-31Cons.Rate of return on equity (5-year summary)
ROE5.7%2021-02-01 → 2022-01-31Cons.Rate of return on equity (5-year summary)
Employees598at 2023-01-31Cons.Number of employees
Employees462at 2022-01-31Cons.Number of employees
Revenue¥6.4bn2022-02-01 → 2023-01-31StandaloneNet sales
Revenue¥4.8bn2021-02-01 → 2022-01-31StandaloneNet sales
Revenue¥3.9bn2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Revenue¥3.6bn2019-02-01 → 2020-01-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2018-02-01 → 2019-01-31dStandaloneNet sales (5-year summary)
Operating income¥424m2022-02-01 → 2023-01-31StandaloneOperating income
Operating income¥259m2021-02-01 → 2022-01-31StandaloneOperating income
Ordinary income¥420m2022-02-01 → 2023-01-31StandaloneOrdinary income
Ordinary income¥247m2021-02-01 → 2022-01-31StandaloneOrdinary income
Ordinary income¥229m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥143m2019-02-01 → 2020-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥115m2018-02-01 → 2019-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥379m2022-02-01 → 2023-01-31StandaloneIncome before income taxes
Profit before tax¥210m2021-02-01 → 2022-01-31StandaloneIncome before income taxes
Net income¥216m2022-02-01 → 2023-01-31StandaloneProfit loss
Net income¥136m2021-02-01 → 2022-01-31StandaloneProfit loss
Net income¥126m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Net income¥67m2019-02-01 → 2020-01-31dStandaloneNet income loss (5-year summary)
Net income¥58m2018-02-01 → 2019-01-31dStandaloneNet income loss (5-year summary)
Total assets¥4.0bnat 2023-01-31StandaloneAssets
Total assets¥2.8bnat 2022-01-31StandaloneAssets
Total assets¥2.1bnat 2021-01-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2020-01-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2023-01-31StandaloneLiabilities
Total liabilities¥844mat 2022-01-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2023-01-31StandaloneNet assets
Net assets / equity¥2.0bnat 2022-01-31StandaloneNet assets
Net assets / equity¥1.5bnat 2021-01-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2020-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2019-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2023-01-31StandaloneCash and deposits
Cash and deposits¥1.4bnat 2022-01-31StandaloneCash and deposits
Cash & equivalents¥1.0bnat 2021-01-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.0bnat 2020-01-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥904mat 2019-01-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥174m2020-02-01 → 2021-01-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥289m2019-02-01 → 2020-01-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥75m2018-02-01 → 2019-01-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥90m2020-02-01 → 2021-01-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥116m2019-02-01 → 2020-01-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥106m2018-02-01 → 2019-01-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥60m2020-02-01 → 2021-01-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥68m2019-02-01 → 2020-01-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥125m2018-02-01 → 2019-01-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥53.62022-02-01 → 2023-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.292021-02-01 → 2022-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.092020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.722019-02-01 → 2020-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.162018-02-01 → 2019-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥50.12022-02-01 → 2023-01-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥32.432021-02-01 → 2022-01-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102022-02-01 → 2023-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-02-01 → 2022-01-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥526.01at 2023-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥490.05at 2022-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥477.35at 2021-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥438.26at 2020-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥417.55at 2019-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio53.8%at 2023-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.8%at 2022-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.7%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio73.4%at 2020-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio73.7%at 2019-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.5%2022-02-01 → 2023-01-31StandaloneRate of return on equity (5-year summary)
ROE7.8%2021-02-01 → 2022-01-31StandaloneRate of return on equity (5-year summary)
ROE8.5%2020-02-01 → 2021-01-31dStandaloneRate of return on equity (5-year summary)
ROE4.8%2019-02-01 → 2020-01-31dStandaloneRate of return on equity (5-year summary)
ROE4.4%2018-02-01 → 2019-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,133,700at 2023-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,981,600at 2022-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,071,100at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,711at 2020-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,711at 2019-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees495at 2023-01-31StandaloneNumber of employees
Employees443at 2022-01-31StandaloneNumber of employees
Employees411at 2021-01-31dStandaloneNumber of employees
Employees359at 2020-01-31dStandaloneNumber of employees
Employees295at 2019-01-31dStandaloneNumber 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 · 58
SegmentItemPeriodValue
Otherother segmentsemployeesat 2023-01-3123 pure
Reconciling Itemsreconcilingcapex2022-02-01 → 2023-01-31¥43m
Reconciling Itemsreconcilingdepreciation2022-02-01 → 2023-01-31¥22m
Reconciling Itemsreconcilingsegment assetsat 2023-01-31¥2.4bn
Reconciling Itemsreconcilingsegment profit2022-02-01 → 2023-01-31−¥614m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentcapex2022-02-01 → 2023-01-31¥243m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentdepreciation2022-02-01 → 2023-01-31¥456,000
Digital Human Resources Development Business Reportable Segment Memberreportable segmentrevenue2022-02-01 → 2023-01-31¥1.2bn
Digital Human Resources Development Business Reportable Segment Memberreportable segmentrevenue external2022-02-01 → 2023-01-31¥1.2bn
Digital Human Resources Development Business Reportable Segment Memberreportable segmentsegment assetsat 2023-01-31¥442m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentsegment profit2022-02-01 → 2023-01-31¥95m
Online Game Businessreportable segmentcapex2022-02-01 → 2023-01-31¥118m
Online Game Businessreportable segmentdepreciation2022-02-01 → 2023-01-31¥40m
Online Game Businessreportable segmentemployeesat 2023-01-31176 pure
Online Game Businessreportable segmentrevenue2022-02-01 → 2023-01-31¥3.2bn
Online Game Businessreportable segmentrevenue external2022-02-01 → 2023-01-31¥3.2bn
Online Game Businessreportable segmentsegment assetsat 2023-01-31¥749m
Online Game Businessreportable segmentsegment profit2022-02-01 → 2023-01-31¥145m
Web Solution Businessreportable segmentcapex2022-02-01 → 2023-01-31¥300,000
Web Solution Businessreportable segmentdepreciation2022-02-01 → 2023-01-31¥50,000
Web Solution Businessreportable segmentemployeesat 2023-01-31229 pure
Web Solution Businessreportable segmentrevenue2022-02-01 → 2023-01-31¥2.9bn
Web Solution Businessreportable segmentrevenue external2022-02-01 → 2023-01-31¥2.9bn
Web Solution Businessreportable segmentsegment assetsat 2023-01-31¥613m
Web Solution Businessreportable segmentsegment profit2022-02-01 → 2023-01-31¥837m
Total Of Reportable Segments And Otherssegment totalcapex2022-02-01 → 2023-01-31¥362m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-02-01 → 2023-01-31¥41m
Total Of Reportable Segments And Otherssegment totalrevenue2022-02-01 → 2023-01-31¥7.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-02-01 → 2023-01-31¥7.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-01-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-02-01 → 2023-01-31¥1.1bn
Reconciling Itemsreconcilingcapex2021-02-01 → 2022-01-31¥56m
Reconciling Itemsreconcilingdepreciation2021-02-01 → 2022-01-31¥17m
Reconciling Itemsreconcilingsegment assetsat 2022-01-31¥1.9bn
Reconciling Itemsreconcilingsegment profit2021-02-01 → 2022-01-31−¥533m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentrevenue2021-02-01 → 2022-01-31¥422m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentrevenue external2021-02-01 → 2022-01-31¥422m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentsegment assetsat 2022-01-31¥46m
Digital Human Resources Development Business Reportable Segment Memberreportable segmentsegment profit2021-02-01 → 2022-01-31¥58m
Online Game Businessreportable segmentcapex2021-02-01 → 2022-01-31¥168m
Online Game Businessreportable segmentdepreciation2021-02-01 → 2022-01-31¥6m
Online Game Businessreportable segmentrevenue2021-02-01 → 2022-01-31¥2.2bn
Online Game Businessreportable segmentrevenue external2021-02-01 → 2022-01-31¥2.2bn
Online Game Businessreportable segmentsegment assetsat 2022-01-31¥343m
Online Game Businessreportable segmentsegment profit2021-02-01 → 2022-01-31¥153m
Web Solution Businessreportable segmentcapex2021-02-01 → 2022-01-31¥100m
Web Solution Businessreportable segmentrevenue2021-02-01 → 2022-01-31¥2.2bn
Web Solution Businessreportable segmentrevenue external2021-02-01 → 2022-01-31¥2.2bn
Web Solution Businessreportable segmentsegment assetsat 2022-01-31¥497m
Web Solution Businessreportable segmentsegment profit2021-02-01 → 2022-01-31¥555m
Total Of Reportable Segments And Otherssegment totalcapex2021-02-01 → 2022-01-31¥269m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-02-01 → 2022-01-31¥6m
Total Of Reportable Segments And Otherssegment totalrevenue2021-02-01 → 2022-01-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-02-01 → 2022-01-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-01-31¥886m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-02-01 → 2022-01-31¥766m
Online Game Businessreportable segmentemployeesat 2023-01-31176 pure
Web Solution Businessreportable segmentemployeesat 2023-01-31210 pure

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

All source rows · 1,338
ItemContextValueUnit
Income before income taxesPrior1YearDuration183685000JPY
Income before income taxesCurrentYearDuration402208000JPY
Depreciation and amortization ope cfPrior1YearDuration23454000JPY
Depreciation and amortization ope cfCurrentYearDuration62663000JPY
Impairment loss ope cfPrior1YearDuration36445000JPY
Impairment loss ope cfCurrentYearDuration40821000JPY
Amortization of goodwill ope cfPrior1YearDuration33339000JPY
Amortization of goodwill ope cfCurrentYearDuration110275000JPY
Listing expenses ope cfPrior1YearDuration14403000JPY
Listing expenses ope cfCurrentYearDuration-JPY
Stock issuance cost ope cfPrior1YearDuration2229000JPY
Stock issuance cost ope cfCurrentYearDuration-JPY
Commission for purchase of treasury stock ope cfPrior1YearDuration-JPY
Commission for purchase of treasury stock ope cfCurrentYearDuration2616000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration1105000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-1239000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration10800000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration-774000JPY
Increase decrease in provision for loss on order received ope cfPrior1YearDuration5685000JPY
Increase decrease in provision for loss on order received ope cfCurrentYearDuration2000JPY
Interest and dividends income ope cfPrior1YearDuration-10000JPY
Interest and dividends income ope cfCurrentYearDuration-56000JPY
Interest expenses ope cfPrior1YearDuration294000JPY
Interest expenses ope cfCurrentYearDuration3240000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration74386000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-JPY
Decrease increase in trade receivables and contract assets ope cfPrior1YearDuration-JPY
Decrease increase in trade receivables and contract assets ope cfCurrentYearDuration-406765000JPY
Decrease increase in inventories ope cfPrior1YearDuration-58147000JPY
Decrease increase in inventories ope cfCurrentYearDuration7607000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-42085000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration76519000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration59215000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration118477000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration13452000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration204140000JPY
Other net ope cfPrior1YearDuration4563000JPY
Other net ope cfCurrentYearDuration-61275000JPY
Subtotal ope cfPrior1YearDuration362818000JPY
Subtotal ope cfCurrentYearDuration558461000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration10000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration56000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-147000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-4243000JPY
Income taxes refund ope cfPrior1YearDuration-JPY
Income taxes refund ope cfCurrentYearDuration6728000JPY
Income taxes paid ope cfPrior1YearDuration-55025000JPY
Income taxes paid ope cfCurrentYearDuration-25330000JPY
Net cash provided by used in operating activitiesPrior1YearDuration307656000JPY
Net cash provided by used in operating activitiesCurrentYearDuration535672000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2022-01-31pass
balance sheet identityconsolidated 2023-01-31pass rounding
balance sheet identitynon_consolidated 2022-01-31pass
balance sheet identitynon_consolidated 2023-01-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-01-31pass
statement vs summary · net assetsconsolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2021-01-31pass
statement vs summary · net assetsnon_consolidated 2022-01-31pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net income attributable to parentconsolidated 2021-02-01/2022-01-31pass
statement vs summary · net income attributable to parentconsolidated 2022-02-01/2023-01-31pass
statement vs summary · operating cash flowconsolidated 2021-02-01/2022-01-31pass
statement vs summary · operating cash flowconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenueconsolidated 2021-02-01/2022-01-31pass
statement vs summary · revenueconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenuenon_consolidated 2021-02-01/2022-01-31pass
statement vs summary · revenuenon_consolidated 2022-02-01/2023-01-31pass
statement vs summary · total assetsconsolidated 2022-01-31pass
statement vs summary · total assetsconsolidated 2023-01-31pass
statement vs summary · total assetsnon_consolidated 2022-01-31pass
statement vs summary · total assetsnon_consolidated 2023-01-31pass