Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 139
MetricValuePeriodScopeSource row
Revenue¥2.3bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥2.2bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.0bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥2.5bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income¥109m2022-04-01 → 2023-03-31Cons.Operating income
Operating income−¥30m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income¥102m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥29m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥92m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥45m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥35m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥99m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax−¥31m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥73m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥47m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥34m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥108m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥17m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥73m2022-04-01 → 2023-03-31Cons.Profit loss
Net income−¥47m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥1.8bnat 2023-03-31Cons.Assets
Total assets¥1.8bnat 2022-03-31Cons.Assets
Total assets¥1.7bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.8bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥508mat 2023-03-31Cons.Liabilities
Total liabilities¥520mat 2022-03-31Cons.Liabilities
Net assets / equity¥1.3bnat 2023-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2021-03-31dCons.Net assets
Net assets / equity¥1.3bnat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2023-03-31Cons.Cash and deposits
Cash and deposits¥918mat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥918mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥551mat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥473mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥742mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥147m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥106m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥58m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥89m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥162m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥1m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥256m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥24m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥308m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥129m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥24,0002022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥18,0002021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥161m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥50m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥3.212022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.042021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.492020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.742019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.752018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥0.752018-04-01 → 2019-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥57.92at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥54.32at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥55.97at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥56.95at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥63.8at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio72.3%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio70.5%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio74.4%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio78.0%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.6%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE5.5%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE1.2%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
Employees167at 2023-03-31Cons.Number of employees
Employees170at 2022-03-31Cons.Number of employees
Employees144at 2021-03-31dCons.Number of employees
Employees131at 2020-03-31dCons.Number of employees
Employees96at 2019-03-31dCons.Number of employees
Revenue¥334m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥322m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥305m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥356m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥426m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income¥54m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥41m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥55m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥43m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥21m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥8m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥5m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥52m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥42m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income¥35m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥31m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥84m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥28m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥8m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2023-03-31StandaloneAssets
Total assets¥1.2bnat 2022-03-31StandaloneAssets
Total assets¥1.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥148mat 2023-03-31StandaloneLiabilities
Total liabilities¥142mat 2022-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.0bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.0bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥1.1bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥277mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥170mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥1.532022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.352021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.72020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.212019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.352018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥22018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥47.41at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥45.86at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥44.5at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥47.67at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥50.83at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio88.0%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.1%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.1%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.4%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio96.5%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.2%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE3.0%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
Shares issued23,148,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued23,148,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued23,087,200at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued23,087,200at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees9at 2023-03-31StandaloneNumber of employees
Employees10at 2022-03-31StandaloneNumber of employees
Employees10at 2021-03-31dStandaloneNumber of employees
Employees10at 2020-03-31dStandaloneNumber of employees
Employees15at 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 · 47
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥16m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥28m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥28m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥149m
Bim Solution Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥4m
Bim Solution Businessreportable segmentemployeesat 2023-03-3193 pure
Bim Solution Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥272m
Bim Solution Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥272m
Bim Solution Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥68m
Ground Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥3m
Ground Businessreportable segmentemployeesat 2023-03-3152 pure
Ground Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥1.7bn
Ground Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥1.7bn
Ground Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥28m
Ground Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥226m
Jibangoo Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥67,000
Jibangoo Businessreportable segmentemployeesat 2023-03-313 pure
Jibangoo Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥335m
Jibangoo Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥335m
Jibangoo Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥37m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥7m
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-04-01 → 2023-03-31¥28m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31¥257m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥21m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥21m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥21m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥147m
Bim Solution Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥2m
Bim Solution Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥199m
Bim Solution Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥199m
Bim Solution Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥49m
Ground Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥5m
Ground Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥1.7bn
Ground Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥1.7bn
Ground Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥21m
Ground Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥116m
Jibangoo Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥35,000
Jibangoo Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥355m
Jibangoo Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥355m
Jibangoo Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥48m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-04-01 → 2022-03-31¥7m
Total Of Reportable Segments And Otherssegment totalrevenue2021-04-01 → 2022-03-31¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-04-01 → 2022-03-31¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-04-01 → 2022-03-31¥21m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-04-01 → 2022-03-31¥117m

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

All source rows · 1,383
ItemContextValueUnit
Retained earningsPrior1YearInstant786240000JPY
Retained earningsCurrentYearInstant859524000JPY
Treasury stockPrior1YearInstant-65622000JPY
Treasury stockCurrentYearInstant-65622000JPY
Shareholders equityPrior1YearInstant1236520000JPY
Shareholders equityCurrentYearInstant1309804000JPY
Foreign currency translation adjustmentPrior1YearInstant3713000JPY
Foreign currency translation adjustmentCurrentYearInstant12133000JPY
Valuation and translation adjustmentsPrior1YearInstant3713000JPY
Valuation and translation adjustmentsCurrentYearInstant12133000JPY
Net assetsPrior1YearInstant1240233000JPY
Net assetsCurrentYearInstant1321937000JPY
Liabilities and net assetsPrior1YearInstant1760339000JPY
Liabilities and net assetsCurrentYearInstant1829639000JPY
Net salesPrior1YearDuration2216980000JPY
Net salesCurrentYearDuration2308364000JPY
Cost of salesPrior1YearDuration1429649000JPY
Cost of salesCurrentYearDuration1379032000JPY
Gross profitPrior1YearDuration787330000JPY
Gross profitCurrentYearDuration929332000JPY
Selling general and administrative expensesPrior1YearDuration817060000JPY
Selling general and administrative expensesCurrentYearDuration820754000JPY
Operating incomePrior1YearDuration-29729000JPY
Operating incomeCurrentYearDuration108577000JPY
Interest income noiPrior1YearDuration1146000JPY
Interest income noiCurrentYearDuration465000JPY
Dividends income noiPrior1YearDuration44000JPY
Dividends income noiCurrentYearDuration-JPY
Gain on forfeiture of unclaimed dividends noiPrior1YearDuration-JPY
Gain on forfeiture of unclaimed dividends noiCurrentYearDuration153000JPY
Subsidy income noi bountyPrior1YearDuration1200000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Insurance income noiPrior1YearDuration1016000JPY
Insurance income noiCurrentYearDuration-JPY
Insurance premiums refunded cancellation noiPrior1YearDuration-JPY
Insurance premiums refunded cancellation noiCurrentYearDuration329000JPY
Gain on sales of securities noiPrior1YearDuration6647000JPY
Gain on sales of securities noiCurrentYearDuration-JPY
Other noiPrior1YearDuration2794000JPY
Other noiCurrentYearDuration3007000JPY
Non operating incomePrior1YearDuration12850000JPY
Non operating incomeCurrentYearDuration3955000JPY
Foreign exchange losses noePrior1YearDuration10078000JPY
Foreign exchange losses noeCurrentYearDuration9385000JPY
Other noePrior1YearDuration1757000JPY
Other noeCurrentYearDuration1174000JPY
Non operating expensesPrior1YearDuration11836000JPY
Non operating expensesCurrentYearDuration10559000JPY
Ordinary incomePrior1YearDuration-28715000JPY
Ordinary incomeCurrentYearDuration101972000JPY

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
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