Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100PDRV (2022-10-20).

Key figures · 140
MetricValuePeriodScopeSource row
Revenue¥5.5bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥4.2bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥2.8bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥875m2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥760m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥829m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥734m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥504m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥71m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥829m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥741m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥696m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥564m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥448m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥200m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥724m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥607m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥9.8bnat 2022-03-31Cons.Assets
Total assets¥7.0bnat 2021-03-31Cons.Assets
Total assets¥5.9bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.3bnat 2022-03-31Cons.Liabilities
Total liabilities¥2.8bnat 2021-03-31Cons.Liabilities
Net assets / equity¥7.4bnat 2022-03-31Cons.Net assets
Net assets / equity¥4.2bnat 2021-03-31Cons.Net assets
Net assets / equity¥3.8bnat 2020-03-31dCons.Net assets
Cash and deposits¥3.5bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥1.8bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥3.5bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥460mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.3bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥914m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥715m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥116m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.4bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.6bn2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥901m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.8bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥15m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥934m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥368m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥47.262021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.972020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥34.382019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-18.192017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥46.42021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥40.122020-04-01 → 2021-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥32.822019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥492.54at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥283.42at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥255.66at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio75.2%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.0%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.9%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE12.4%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE15.2%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE12.7%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
Employees184at 2022-03-31Cons.Number of employees
Employees163at 2021-03-31Cons.Number of employees
Employees145at 2020-03-31dCons.Number of employees
Revenue¥4.3bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥3.1bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥2.5bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥736m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥615m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥693m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥599m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥441m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥208m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥109m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥693m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥629m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥663m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥557m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥431m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥253m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income−¥127m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥9.5bnat 2022-03-31StandaloneAssets
Total assets¥6.1bnat 2021-03-31StandaloneAssets
Total assets¥5.4bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2022-03-31StandaloneLiabilities
Total liabilities¥2.2bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥7.8bnat 2022-03-31StandaloneNet assets
Net assets / equity¥3.9bnat 2021-03-31StandaloneNet assets
Net assets / equity¥3.5bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥2.7bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥919mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.7bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥2.0bnat 2019-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥460mat 2018-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥480m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥197m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥525m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥981m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.6bn2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥364m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥45.022021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.452020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.122019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.042018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-11.512017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥44.22021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥39.622020-04-01 → 2021-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥31.622019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.842018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥242021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥182020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥524.61at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥281.71at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥254.47at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥207.03at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-10.49at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio82.1%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.1%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.2%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.4%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.3%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.3%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE15.1%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE13.9%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE14.0%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued14,907,700at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,819,700at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,744,400at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,977,900at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued96,420at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees114at 2022-03-31StandaloneNumber of employees
Employees95at 2021-03-31StandaloneNumber of employees
Employees89at 2020-03-31dStandaloneNumber of employees
Employees85at 2019-03-31dStandaloneNumber of employees
Employees71at 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 · 59
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31¥58m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥81m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥20m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥20m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥4.2bn
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥659m
Media Businessreportable segmentcapex2021-04-01 → 2022-03-31¥325m
Media Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥174m
Media Businessreportable segmentemployeesat 2022-03-3129 pure
Media Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥2.4bn
Media Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥2.4bn
Media Businessreportable segmentsegment assetsat 2022-03-31¥1.3bn
Media Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥747m
Solutions Businessreportable segmentcapex2021-04-01 → 2022-03-31¥590m
Solutions Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥319m
Solutions Businessreportable segmentemployeesat 2022-03-31130 pure
Solutions Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥3.1bn
Solutions Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥3.1bn
Solutions Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥20m
Solutions Businessreportable segmentsegment assetsat 2022-03-31¥4.3bn
Solutions Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥786m
—segment totalcapex2021-04-01 → 2022-03-31¥914m
—segment totaldepreciation2021-04-01 → 2022-03-31¥493m
—segment totalemployeesat 2022-03-31159 pure
—segment totalrevenue2021-04-01 → 2022-03-31¥5.5bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥5.5bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥20m
—segment totalsegment assetsat 2022-03-31¥5.6bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥1.5bn
Reconciling Itemsreconcilingcapex2020-04-01 → 2021-03-31¥14m
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥75m
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥11m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥11m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥2.2bn
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥509m
Media Businessreportable segmentcapex2020-04-01 → 2021-03-31¥269m
Media Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥123m
Media Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥1.5bn
Media Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥1.5bn
Media Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥53,000
Media Businessreportable segmentsegment assetsat 2021-03-31¥964m
Media Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥531m
Solutions Businessreportable segmentcapex2020-04-01 → 2021-03-31¥385m
Solutions Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥240m
Solutions Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥2.6bn
Solutions Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥2.6bn
Solutions Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥11m
Solutions Businessreportable segmentsegment assetsat 2021-03-31¥3.9bn
Solutions Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥738m
—segment totalcapex2020-04-01 → 2021-03-31¥655m
—segment totaldepreciation2020-04-01 → 2021-03-31¥362m
—segment totalrevenue2020-04-01 → 2021-03-31¥4.2bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥4.2bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥11m
—segment totalsegment assetsat 2021-03-31¥4.8bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥1.3bn
Media Businessreportable segmentemployeesat 2022-03-3129 pure
Solutions Businessreportable segmentemployeesat 2022-03-3160 pure
—segment totalemployeesat 2022-03-3189 pure

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

All source rows · 1,481
ItemContextValueUnit
Shareholders equityPrior1YearInstant3886827000JPY
Shareholders equityCurrentYearInstant7302741000JPY
Valuation difference on available for sale securitiesPrior1YearInstant29914000JPY
Valuation difference on available for sale securitiesCurrentYearInstant39841000JPY
Valuation and translation adjustmentsPrior1YearInstant29914000JPY
Valuation and translation adjustmentsCurrentYearInstant39841000JPY
Non controlling interestsPrior1YearInstant298579000JPY
Non controlling interestsCurrentYearInstant100922000JPY
Net assetsPrior1YearInstant4215321000JPY
Net assetsCurrentYearInstant7443504000JPY
Liabilities and net assetsPrior1YearInstant6989754000JPY
Liabilities and net assetsCurrentYearInstant9757836000JPY
Net salesPrior1YearDuration4158862000JPY
Net salesCurrentYearDuration5482410000JPY
Cost of salesPrior1YearDuration2194346000JPY
Cost of salesCurrentYearDuration2908096000JPY
Gross profitPrior1YearDuration1964516000JPY
Gross profitCurrentYearDuration2574314000JPY
Selling general and administrative expensesPrior1YearDuration1205013000JPY
Selling general and administrative expensesCurrentYearDuration1699630000JPY
Operating incomePrior1YearDuration759502000JPY
Operating incomeCurrentYearDuration874684000JPY
Interest income noiPrior1YearDuration22000JPY
Interest income noiCurrentYearDuration35000JPY
Dividends income noiPrior1YearDuration700000JPY
Dividends income noiCurrentYearDuration905000JPY
Gain on investments in partnership noiPrior1YearDuration-JPY
Gain on investments in partnership noiCurrentYearDuration538000JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration-JPY
Reversal of allowance for doubtful accounts noiCurrentYearDuration3000JPY
Other noiPrior1YearDuration1707000JPY
Other noiCurrentYearDuration119000JPY
Non operating incomePrior1YearDuration2429000JPY
Non operating incomeCurrentYearDuration1601000JPY
Interest expenses noePrior1YearDuration13530000JPY
Interest expenses noeCurrentYearDuration10864000JPY
Guarantee commission noePrior1YearDuration4241000JPY
Guarantee commission noeCurrentYearDuration6698000JPY
Financing expenses noePrior1YearDuration-JPY
Financing expenses noeCurrentYearDuration25729000JPY
Acquisition expenses noePrior1YearDuration7000000JPY
Acquisition expenses noeCurrentYearDuration-JPY
Foreign exchange losses noePrior1YearDuration265000JPY
Foreign exchange losses noeCurrentYearDuration221000JPY
Other noePrior1YearDuration2618000JPY
Other noeCurrentYearDuration4157000JPY
Non operating expensesPrior1YearDuration27656000JPY
Non operating expensesCurrentYearDuration47670000JPY
Ordinary incomePrior1YearDuration734276000JPY
Ordinary incomeCurrentYearDuration828614000JPY

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 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