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
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember2079854000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember2795681000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember3993959000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember417.55
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember438.26
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember477.35
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember490.05
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember526.01
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember5
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember10
Interim dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember5
Basic earnings loss per share (5-year summary)Prior4YearDuration_NonConsolidatedMember18.16
Basic earnings loss per share (5-year summary)Prior3YearDuration_NonConsolidatedMember20.72
Basic earnings loss per share (5-year summary)Prior2YearDuration_NonConsolidatedMember39.09
Basic earnings loss per share (5-year summary)Prior1YearDuration_NonConsolidatedMember35.29
Basic earnings loss per share (5-year summary)CurrentYearDuration_NonConsolidatedMember53.60
Diluted earnings per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember32.43
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember50.10
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember0.737
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember0.734
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.737
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember0.698
Equity to asset ratio (5-year summary)CurrentYearInstant_NonConsolidatedMember0.538
Rate of return on equity (5-year summary)Prior4YearDuration_NonConsolidatedMember0.044
Rate of return on equity (5-year summary)Prior3YearDuration_NonConsolidatedMember0.048
Rate of return on equity (5-year summary)Prior2YearDuration_NonConsolidatedMember0.085
Rate of return on equity (5-year summary)Prior1YearDuration_NonConsolidatedMember0.078
Rate of return on equity (5-year summary)CurrentYearDuration_NonConsolidatedMember0.105
Price earnings ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember21.7
Price earnings ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember21.3
Payout ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember0.142
Payout ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember0.187
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration_NonConsolidatedMember75383000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration_NonConsolidatedMember289439000JPY

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