Annual report

Period2022-04-01 → 2023-03-31
Filed2023-09-15
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100RAYX. Amended by S100RV8X (2023-09-15).

Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥6.8bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥5.5bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥4.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.8bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Operating income¥112m2022-04-01 → 2023-03-31Cons.Operating income
Operating income¥875m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income−¥208m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥829m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥734m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥504m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.2bn2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥829m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥726m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥696m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥564m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥448m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥739m2022-04-01 → 2023-03-31Cons.Profit loss
Net income¥724m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥16.5bnat 2023-03-31Cons.Assets
Total assets¥9.8bnat 2022-03-31Cons.Assets
Total assets¥7.0bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥5.9bnat 2020-03-31dCons.Total assets (5-year summary)
Total liabilities¥8.7bnat 2023-03-31Cons.Liabilities
Total liabilities¥2.3bnat 2022-03-31Cons.Liabilities
Net assets / equity¥7.9bnat 2023-03-31Cons.Net assets
Net assets / equity¥7.4bnat 2022-03-31Cons.Net assets
Net assets / equity¥4.2bnat 2021-03-31dCons.Net assets
Net assets / equity¥3.8bnat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥4.5bnat 2023-03-31Cons.Cash and deposits
Cash and deposits¥3.5bnat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥4.5bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥772m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.3bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥914m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥715m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥5.4bn2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
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 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.6bn2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥5.5bn2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.8bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥15m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥934m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥48.62022-04-01 → 2023-03-31Cons.Basic earnings loss per share (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 → 2021-03-31dCons.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 (diluted)¥47.92022-04-01 → 2023-03-31Cons.Diluted earnings 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 → 2021-03-31dCons.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¥518.45at 2023-03-31Cons.Net assets 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 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥255.66at 2020-03-31dCons.Net assets per share (5-year summary)
Equity ratio47.0%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.2%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio59.9%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
ROE9.6%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE12.4%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE15.2%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE12.7%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
Employees188at 2023-03-31Cons.Number of employees
Employees184at 2022-03-31Cons.Number of employees
Employees163at 2021-03-31dCons.Number of employees
Employees145at 2020-03-31dCons.Number of employees
Revenue¥4.6bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥4.3bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥3.1bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥88m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥736m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income−¥327m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥693m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥599m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥1.2bn2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥693m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income¥802m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥663m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥557m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥16.2bnat 2023-03-31StandaloneAssets
Total assets¥9.5bnat 2022-03-31StandaloneAssets
Total assets¥6.1bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥7.9bnat 2023-03-31StandaloneLiabilities
Total liabilities¥1.7bnat 2022-03-31StandaloneLiabilities
Net assets / equity¥8.3bnat 2023-03-31StandaloneNet assets
Net assets / equity¥7.8bnat 2022-03-31StandaloneNet assets
Net assets / equity¥3.9bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥3.5bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.7bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2023-03-31StandaloneCash and deposits
Cash and deposits¥2.7bnat 2022-03-31StandaloneCash and deposits
Cash & equivalents¥2.0bnat 2019-03-31dStandaloneCash 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)
Investing cash flow−¥525m2018-04-01 → 2019-03-31dStandaloneNet 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)
EPS (basic)¥53.672022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (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 → 2021-03-31dStandaloneBasic 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 (diluted)¥52.92022-04-01 → 2023-03-31StandaloneDiluted earnings 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 → 2021-03-31dStandaloneDiluted 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¥262022-04-01 → 2023-03-31StandaloneDividend paid 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 → 2021-03-31dStandaloneDividend 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¥555.51at 2023-03-31StandaloneNet assets 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 2021-03-31dStandaloneNet 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)
Equity ratio51.3%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.1%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.1%at 2021-03-31dStandaloneEquity 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)
ROE9.9%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE11.3%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE15.1%2020-04-01 → 2021-03-31dStandaloneRate 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 issued14,976,200at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,907,700at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,819,700at 2021-03-31dStandaloneTotal 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)
Employees152at 2023-03-31StandaloneNumber of employees
Employees114at 2022-03-31StandaloneNumber of employees
Employees95at 2021-03-31dStandaloneNumber of employees
Employees89at 2020-03-31dStandaloneNumber of employees
Employees85at 2019-03-31dStandaloneNumber 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥34m
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥35m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥41m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥41m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥4.4bn
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥874m
Media Businessreportable segmentcapex2022-04-01 → 2023-03-31¥460m
Media Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥297m
Media Businessreportable segmentemployeesat 2023-03-3180 pure
Media Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥2.9bn
Media Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥2.9bn
Media Businessreportable segmentsegment assetsat 2023-03-31¥9.9bn
Media Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥223m
Solutions Businessreportable segmentcapex2022-04-01 → 2023-03-31¥622m
Solutions Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥428m
Solutions Businessreportable segmentemployeesat 2023-03-3169 pure
Solutions Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥4.0bn
Solutions Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥4.0bn
Solutions Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥41m
Solutions Businessreportable segmentsegment assetsat 2023-03-31¥2.2bn
Solutions Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥762m
—segment totalcapex2022-04-01 → 2023-03-31¥1.1bn
—segment totaldepreciation2022-04-01 → 2023-03-31¥725m
—segment totalemployeesat 2023-03-31149 pure
—segment totalrevenue2022-04-01 → 2023-03-31¥6.9bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥6.8bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥41m
—segment totalsegment assetsat 2023-03-31¥12.1bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥986m
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 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 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 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
Media Businessreportable segmentemployeesat 2023-03-3144 pure
Solutions Businessreportable segmentemployeesat 2023-03-3169 pure
—segment totalemployeesat 2023-03-31113 pure

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

All source rows · 1,523
ItemContextValueUnit
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row2Member173664000JPY
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row2Member155160000JPY
Cash and depositsPrior1YearInstant3526165000JPY
Cash and depositsCurrentYearInstant4463954000JPY
Accounts receivable tradePrior1YearInstant1127845000JPY
Accounts receivable tradeCurrentYearInstant1247809000JPY
Work in processPrior1YearInstant15218000JPY
Work in processCurrentYearInstant10928000JPY
SuppliesPrior1YearInstant4338000JPY
SuppliesCurrentYearInstant6154000JPY
Other caPrior1YearInstant156836000JPY
Other caCurrentYearInstant845064000JPY
Allowance for doubtful accounts caPrior1YearInstant-4672000JPY
Allowance for doubtful accounts caCurrentYearInstant-6238000JPY
Current assetsPrior1YearInstant4825732000JPY
Current assetsCurrentYearInstant6567672000JPY
Buildings and accompanying facilitiesPrior1YearInstant28762000JPY
Buildings and accompanying facilitiesCurrentYearInstant30322000JPY
Accumulated depreciation buildings and accompanying facilitiesPrior1YearInstant-1382000JPY
Accumulated depreciation buildings and accompanying facilitiesCurrentYearInstant-12043000JPY
Buildings and accompanying facilities netPrior1YearInstant27379000JPY
Buildings and accompanying facilities netCurrentYearInstant18278000JPY
Tools furniture and fixturesPrior1YearInstant176428000JPY
Tools furniture and fixturesCurrentYearInstant212382000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-117187000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-141975000JPY
Tools furniture and fixtures netPrior1YearInstant59241000JPY
Tools furniture and fixtures netCurrentYearInstant70407000JPY
VehiclesPrior1YearInstant-JPY
VehiclesCurrentYearInstant9251000JPY
Accumulated depreciation vehiclesPrior1YearInstant-JPY
Accumulated depreciation vehiclesCurrentYearInstant-256000JPY
Vehicles netPrior1YearInstant-JPY
Vehicles netCurrentYearInstant8994000JPY
Construction in progressPrior1YearInstant150000JPY
Construction in progressCurrentYearInstant-JPY
Property plant and equipmentPrior1YearInstant86771000JPY
Property plant and equipmentCurrentYearInstant97680000JPY
GoodwillPrior1YearInstant931751000JPY
GoodwillCurrentYearInstant3564368000JPY
Customer related assets iaPrior1YearInstant432086000JPY
Customer related assets iaCurrentYearInstant3382999000JPY
Technical assets iaPrior1YearInstant67647000JPY
Technical assets iaCurrentYearInstant56461000JPY
SoftwarePrior1YearInstant1592391000JPY
SoftwareCurrentYearInstant1581490000JPY
Software in progressPrior1YearInstant387280000JPY
Software in progressCurrentYearInstant209350000JPY
Other iaPrior1YearInstant33419000JPY
Other iaCurrentYearInstant29901000JPY

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 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass