Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥6.6bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥3.3bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥3.1bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥2.9bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income¥593m2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥458m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥592m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥461m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥224m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥492m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥592m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥462m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥400m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥312m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥331m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥317m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥400m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥312m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥4.7bnat 2022-03-31Cons.Assets
Total assets¥3.8bnat 2021-03-31Cons.Assets
Total assets¥3.4bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.9bnat 2022-03-31Cons.Liabilities
Total liabilities¥1.3bnat 2021-03-31Cons.Liabilities
Net assets / equity¥2.8bnat 2022-03-31Cons.Net assets
Net assets / equity¥2.5bnat 2021-03-31Cons.Net assets
Net assets / equity¥2.4bnat 2020-03-31dCons.Net assets
Net assets / equity¥2.2bnat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥1.6bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥973mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥770mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥343m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥542m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥438m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥576m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥44m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥18m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥220m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥127m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥99m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥88m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥420m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥66m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥55.962021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥43.912020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥45.832019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥43.462018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥53.562021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥41.752020-04-01 → 2021-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥43.432019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥40.152018-04-01 → 2019-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥388.85at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥349.51at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥329.89at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥302.68at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio59.2%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio65.8%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio68.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio79.8%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE15.2%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE12.9%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE14.5%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE14.3%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
Employees138at 2022-03-31Cons.Number of employees
Employees117at 2021-03-31Cons.Number of employees
Employees109at 2020-03-31dCons.Number of employees
Employees116at 2019-03-31dCons.Number of employees
Revenue¥5.6bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥2.9bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥2.5bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.6bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥115m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥218m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥193m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥268m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥217m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥583m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥370m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥193m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥268m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥140m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥180m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥221m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥396m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥282m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥4.3bnat 2022-03-31StandaloneAssets
Total assets¥3.6bnat 2021-03-31StandaloneAssets
Total assets¥3.4bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.0bnat 2022-03-31StandaloneLiabilities
Total liabilities¥1.3bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥2.4bnat 2022-03-31StandaloneNet assets
Net assets / equity¥2.3bnat 2021-03-31StandaloneNet assets
Net assets / equity¥2.3bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥2.3bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.0bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.1bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥1.3bnat 2018-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥193m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥414m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥159m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.552021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.422020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥30.632019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.332018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.272017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.712021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥24.172020-04-01 → 2021-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.032019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥50.192018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥35.792017-04-01 → 2018-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥162021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥142019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥132018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥242017-04-01 → 2018-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥330.2at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥326.77at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥325.63at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥313.53at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥271.48at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio54.7%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.1%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.3%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.9%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.5%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.0%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE7.8%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE9.6%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE18.6%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE14.7%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,608,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,554,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,460,400at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,456,800at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,721,800at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees138at 2022-03-31StandaloneNumber of employees
Employees114at 2021-03-31StandaloneNumber of employees
Employees104at 2020-03-31dStandaloneNumber of employees
Employees103at 2019-03-31dStandaloneNumber of employees
Employees99at 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 · 26
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥105m
Investment Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥66m
Investment Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥66m
Investment Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥53m
Marketing Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥24m
Marketing Businessreportable segmentemployeesat 2022-03-31138 pure
Marketing Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥6.5bn
Marketing Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥6.5bn
Marketing Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥646m
—segment totaldepreciation2021-04-01 → 2022-03-31¥24m
—segment totalrevenue2021-04-01 → 2022-03-31¥6.6bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥6.6bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥698m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥94m
Investment Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥468m
Investment Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥468m
Investment Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥141m
Marketing Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥54m
Marketing Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥2.9bn
Marketing Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥2.9bn
Marketing Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥410m
—segment totaldepreciation2020-04-01 → 2021-03-31¥54m
—segment totalrevenue2020-04-01 → 2021-03-31¥3.3bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥3.3bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥551m
Marketing Businessreportable segmentemployeesat 2022-03-31138 pure

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

All source rows · 1,410
ItemContextValueUnit
Depreciation and amortization ope cfCurrentYearDuration24267000JPY
Amortization of goodwill ope cfPrior1YearDuration23845000JPY
Amortization of goodwill ope cfCurrentYearDuration1987000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-79000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration213000JPY
Interest and dividends income ope cfPrior1YearDuration-3000JPY
Interest and dividends income ope cfCurrentYearDuration-8000JPY
Interest expenses ope cfPrior1YearDuration5541000JPY
Interest expenses ope cfCurrentYearDuration7244000JPY
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration-140000JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration-34000JPY
Subsidy income2 ope cfPrior1YearDuration-4895000JPY
Subsidy income2 ope cfCurrentYearDuration-3240000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-44429000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-413003000JPY
Decrease increase in inventories ope cfPrior1YearDuration5377000JPY
Decrease increase in inventories ope cfCurrentYearDuration-17772000JPY
Decrease increase in investment securities for sale ope cfPrior1YearDuration62469000JPY
Decrease increase in investment securities for sale ope cfCurrentYearDuration-247065000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration103764000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration253064000JPY
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration40659000JPY
Decrease increase in consumption taxes receivable payable ope cfCurrentYearDuration248075000JPY
Decrease increase in other assets ope cfPrior1YearDuration11656000JPY
Decrease increase in other assets ope cfCurrentYearDuration65422000JPY
Subtotal ope cfPrior1YearDuration719241000JPY
Subtotal ope cfCurrentYearDuration510977000JPY
Interest income received ope cfPrior1YearDuration3000JPY
Interest income received ope cfCurrentYearDuration8000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-5541000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-7244000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration4895000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration3240000JPY
Income taxes paid ope cfPrior1YearDuration-176252000JPY
Income taxes paid ope cfCurrentYearDuration-164336000JPY
Net cash provided by used in operating activitiesPrior1YearDuration542346000JPY
Net cash provided by used in operating activitiesCurrentYearDuration342644000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-6003000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-4415000JPY
Purchase of intangible assets inv cfPrior1YearDuration-30254000JPY
Purchase of intangible assets inv cfCurrentYearDuration-23753000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-16212000JPY
Payments for asset retirement obligations inv cfPrior1YearDuration-12300000JPY
Payments for asset retirement obligations inv cfCurrentYearDuration-JPY
Collection of lease deposits inv cfPrior1YearDuration30840000JPY
Collection of lease deposits inv cfCurrentYearDuration63000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-17717000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-44317000JPY
Increase decrease in short term loans payable fin cfPrior1YearDuration100000000JPY

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 rounding
balance sheet identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
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