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
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-18000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-24000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant742408000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant473011000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant550865000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant918046000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant1071881000JPY
Number of employeesPrior4YearInstant96
Number of employeesPrior3YearInstant131
Number of employeesPrior2YearInstant144
Number of employeesPrior1YearInstant170
Number of employeesCurrentYearInstant167
Average number of temporary workersPrior4YearInstant8
Average number of temporary workersPrior3YearInstant7
Average number of temporary workersPrior2YearInstant6
Average number of temporary workersPrior1YearInstant5
Average number of temporary workersCurrentYearInstant5
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember425747000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember355877000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember305077000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember321850000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember333608000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember4852000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember7764000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember21041000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember42541000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember55184000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-8053000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember-27586000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember-84113000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember30879000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember34851000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember490402000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember490402000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember491162000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember491162000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember491162000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember23087200
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember23087200
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember23148000
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember23148000
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember23148000
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember1163401000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember1089933000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember1016176000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember1047056000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember1081907000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember1201007000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember1149867000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember1180370000JPY

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