Annual report

Period2021-04-01 → 2022-03-31

Filed2022-06-29

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 133

Metric	Value	Period	Scope	Source row
Revenue	¥1.3bn	2021-04-01 → 2022-03-31	Cons.	Net sales
Revenue	¥1.0bn	2020-04-01 → 2021-03-31	Cons.	Net sales
Revenue	¥1.3bn	2019-04-01 → 2020-03-31^d	Cons.	Net sales (5-year summary)
Revenue	¥1.2bn	2018-04-01 → 2019-03-31^d	Cons.	Net sales (5-year summary)
Revenue	¥902m	2017-04-01 → 2018-03-31^d	Cons.	Net sales (5-year summary)
Operating income	−¥168m	2021-04-01 → 2022-03-31	Cons.	Operating income
Operating income	−¥277m	2020-04-01 → 2021-03-31	Cons.	Operating income
Ordinary income	−¥128m	2021-04-01 → 2022-03-31	Cons.	Ordinary income
Ordinary income	−¥224m	2020-04-01 → 2021-03-31	Cons.	Ordinary income
Ordinary income	−¥125m	2019-04-01 → 2020-03-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥280m	2018-04-01 → 2019-03-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥267m	2017-04-01 → 2018-03-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	−¥393m	2021-04-01 → 2022-03-31	Cons.	Income before income taxes
Profit before tax	−¥224m	2020-04-01 → 2021-03-31	Cons.	Income before income taxes
Net income (owners)	−¥388m	2021-04-01 → 2022-03-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥238m	2020-04-01 → 2021-03-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥416m	2019-04-01 → 2020-03-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥297m	2018-04-01 → 2019-03-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥271m	2017-04-01 → 2018-03-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	−¥388m	2021-04-01 → 2022-03-31	Cons.	Profit loss
Net income	−¥238m	2020-04-01 → 2021-03-31	Cons.	Profit loss
Total assets	¥2.3bn	at 2022-03-31	Cons.	Assets
Total assets	¥2.5bn	at 2021-03-31	Cons.	Assets
Total assets	¥2.8bn	at 2020-03-31^d	Cons.	Total assets (5-year summary)
Total assets	¥1.9bn	at 2019-03-31^d	Cons.	Total assets (5-year summary)
Total assets	¥2.2bn	at 2018-03-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥1.5bn	at 2022-03-31	Cons.	Liabilities
Total liabilities	¥1.4bn	at 2021-03-31	Cons.	Liabilities
Net assets / equity	¥828m	at 2022-03-31	Cons.	Net assets
Net assets / equity	¥1.1bn	at 2021-03-31	Cons.	Net assets
Net assets / equity	¥1.2bn	at 2020-03-31^d	Cons.	Net assets
Net assets / equity	¥1.5bn	at 2019-03-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥1.9bn	at 2018-03-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.3bn	at 2022-03-31	Cons.	Cash and deposits
Cash and deposits	¥1.3bn	at 2021-03-31	Cons.	Cash and deposits
Cash & equivalents	¥1.3bn	at 2022-03-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2021-03-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.8bn	at 2020-03-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥657m	at 2019-03-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥933m	at 2018-03-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥16m	2021-04-01 → 2022-03-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥102m	2020-04-01 → 2021-03-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥13m	2019-04-01 → 2020-03-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥160m	2018-04-01 → 2019-03-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥187m	2017-04-01 → 2018-03-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥7m	2021-04-01 → 2022-03-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥185m	2020-04-01 → 2021-03-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥16m	2019-04-01 → 2020-03-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥65m	2018-04-01 → 2019-03-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥452m	2017-04-01 → 2018-03-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥35m	2021-04-01 → 2022-03-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥160m	2020-04-01 → 2021-03-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥1.1bn	2019-04-01 → 2020-03-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥65m	2018-04-01 → 2019-03-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥63m	2017-04-01 → 2018-03-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥-117.5	2021-04-01 → 2022-03-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-73.6	2020-04-01 → 2021-03-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-141.84	2019-04-01 → 2020-03-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-101.96	2018-04-01 → 2019-03-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-93.36	2017-04-01 → 2018-03-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥249.05	at 2022-03-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥332.47	at 2021-03-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥395.69	at 2020-03-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥527.82	at 2019-03-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥639.26	at 2018-03-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	36.1%	at 2022-03-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	43.5%	at 2021-03-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	41.7%	at 2020-03-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	81.0%	at 2019-03-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	85.6%	at 2018-03-31^d	Cons.	Equity to asset ratio (5-year summary)
Employees	66	at 2022-03-31	Cons.	Number of employees
Employees	69	at 2021-03-31	Cons.	Number of employees
Employees	71	at 2020-03-31^d	Cons.	Number of employees
Employees	72	at 2019-03-31^d	Cons.	Number of employees
Employees	63	at 2018-03-31^d	Cons.	Number of employees
Revenue	¥1.3bn	2021-04-01 → 2022-03-31	Standalone	Net sales
Revenue	¥1.0bn	2020-04-01 → 2021-03-31	Standalone	Net sales
Revenue	¥1.3bn	2019-04-01 → 2020-03-31^d	Standalone	Net sales (5-year summary)
Revenue	¥1.2bn	2018-04-01 → 2019-03-31^d	Standalone	Net sales (5-year summary)
Revenue	¥902m	2017-04-01 → 2018-03-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥199m	2021-04-01 → 2022-03-31	Standalone	Operating income
Operating income	−¥313m	2020-04-01 → 2021-03-31	Standalone	Operating income
Ordinary income	−¥161m	2021-04-01 → 2022-03-31	Standalone	Ordinary income
Ordinary income	−¥262m	2020-04-01 → 2021-03-31	Standalone	Ordinary income
Ordinary income	−¥132m	2019-04-01 → 2020-03-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥131m	2018-04-01 → 2019-03-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥261m	2017-04-01 → 2018-03-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	−¥161m	2021-04-01 → 2022-03-31	Standalone	Income before income taxes
Profit before tax	−¥262m	2020-04-01 → 2021-03-31	Standalone	Income before income taxes
Net income	−¥163m	2021-04-01 → 2022-03-31	Standalone	Profit loss
Net income	−¥264m	2020-04-01 → 2021-03-31	Standalone	Profit loss
Net income	−¥617m	2019-04-01 → 2020-03-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥148m	2018-04-01 → 2019-03-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥264m	2017-04-01 → 2018-03-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥2.5bn	at 2022-03-31	Standalone	Assets
Total assets	¥2.5bn	at 2021-03-31	Standalone	Assets
Total assets	¥2.8bn	at 2020-03-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.2bn	at 2019-03-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.3bn	at 2018-03-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥1.4bn	at 2022-03-31	Standalone	Liabilities
Total liabilities	¥1.4bn	at 2021-03-31	Standalone	Liabilities
Net assets / equity	¥1.1bn	at 2022-03-31	Standalone	Net assets
Net assets / equity	¥1.1bn	at 2021-03-31	Standalone	Net assets
Net assets / equity	¥1.2bn	at 2020-03-31^d	Standalone	Net assets
Net assets / equity	¥1.8bn	at 2019-03-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥1.9bn	at 2018-03-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.1bn	at 2022-03-31	Standalone	Cash and deposits
Cash and deposits	¥1.2bn	at 2021-03-31	Standalone	Cash and deposits
EPS (basic)	¥-49.43	2021-04-01 → 2022-03-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-81.74	2020-04-01 → 2021-03-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-210.45	2019-04-01 → 2020-03-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-50.78	2018-04-01 → 2019-03-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-90.93	2017-04-01 → 2018-03-31^d	Standalone	Basic earnings loss per share (5-year summary)
Net assets per share	¥322.5	at 2022-03-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥345.9	at 2021-03-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥410.37	at 2020-03-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥619.3	at 2019-03-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥668.03	at 2018-03-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	42.5%	at 2022-03-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	45.1%	at 2021-03-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	43.4%	at 2020-03-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	82.0%	at 2019-03-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	85.2%	at 2018-03-31^d	Standalone	Equity to asset ratio (5-year summary)
Shares issued	3,307,112	at 2022-03-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	3,288,212	at 2021-03-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	2,934,000	at 2020-03-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	2,922,700	at 2019-03-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	2,905,500	at 2018-03-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	41	at 2022-03-31	Standalone	Number of employees
Employees	44	at 2021-03-31	Standalone	Number of employees
Employees	44	at 2020-03-31^d	Standalone	Number of employees
Employees	44	at 2019-03-31^d	Standalone	Number of employees
Employees	42	at 2018-03-31^d	Standalone	Number 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.

All source rows · 1,231

Item	Context	Value	Unit
Decrease increase in trade receivables and contract assets ope cf	Prior1YearDuration	－	JPY
Decrease increase in trade receivables and contract assets ope cf	CurrentYearDuration	-48806000	JPY
Decrease increase in inventories ope cf	Prior1YearDuration	-56489000	JPY
Decrease increase in inventories ope cf	CurrentYearDuration	-19018000	JPY
Increase decrease in notes and accounts payable trade ope cf	Prior1YearDuration	8484000	JPY
Increase decrease in notes and accounts payable trade ope cf	CurrentYearDuration	-4577000	JPY
Increase decrease in accounts payable other ope cf	Prior1YearDuration	-39306000	JPY
Increase decrease in accounts payable other ope cf	CurrentYearDuration	19049000	JPY
Increase decrease in advances received ope cf	Prior1YearDuration	102502000	JPY
Increase decrease in advances received ope cf	CurrentYearDuration	101423000	JPY
Other net ope cf	Prior1YearDuration	-5879000	JPY
Other net ope cf	CurrentYearDuration	8323000	JPY
Subtotal ope cf	Prior1YearDuration	-128656000	JPY
Subtotal ope cf	CurrentYearDuration	12751000	JPY
Interest and dividends income received ope cf inv cf	Prior1YearDuration	1058000	JPY
Interest and dividends income received ope cf inv cf	CurrentYearDuration	203000	JPY
Interest expenses paid ope cf fin cf	Prior1YearDuration	-973000	JPY
Interest expenses paid ope cf fin cf	CurrentYearDuration	-955000	JPY
Proceeds from subsidy ope cf	Prior1YearDuration	15005000	JPY
Proceeds from subsidy ope cf	CurrentYearDuration	6579000	JPY
Proceeds from insurance income ope cf	Prior1YearDuration	14374000	JPY
Proceeds from insurance income ope cf	CurrentYearDuration	1992000	JPY
Income taxes paid ope cf	Prior1YearDuration	-2726000	JPY
Income taxes paid ope cf	CurrentYearDuration	-4175000	JPY
Income taxes refund ope cf	Prior1YearDuration	8000	JPY
Income taxes refund ope cf	CurrentYearDuration	2000	JPY
Net cash provided by used in operating activities	Prior1YearDuration	-101909000	JPY
Net cash provided by used in operating activities	CurrentYearDuration	16398000	JPY
Purchase of property plant and equipment inv cf	Prior1YearDuration	-181020000	JPY
Purchase of property plant and equipment inv cf	CurrentYearDuration	-6771000	JPY
Purchase of intangible assets inv cf	Prior1YearDuration	-1296000	JPY
Purchase of intangible assets inv cf	CurrentYearDuration	－	JPY
Other net inv cf	Prior1YearDuration	-2458000	JPY
Other net inv cf	CurrentYearDuration	-203000	JPY
Net cash provided by used in investment activities	Prior1YearDuration	-184775000	JPY
Net cash provided by used in investment activities	CurrentYearDuration	-6975000	JPY
Net increase decrease in short term loans payable fin cf	Prior1YearDuration	-200000000	JPY
Net increase decrease in short term loans payable fin cf	CurrentYearDuration	－	JPY
Repayment of long term loans payable fin cf	Prior1YearDuration	-20004000	JPY
Repayment of long term loans payable fin cf	CurrentYearDuration	-2481000	JPY
Repayments of lease obligations fin cf	Prior1YearDuration	-21300000	JPY
Repayments of lease obligations fin cf	CurrentYearDuration	-30161000	JPY
Repayments of installment payables fin cf	Prior1YearDuration	-3456000	JPY
Repayments of installment payables fin cf	CurrentYearDuration	-2016000	JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf	Prior1YearDuration	84566000	JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf	CurrentYearDuration	－	JPY
Net cash provided by used in financing activities	Prior1YearDuration	-160194000	JPY
Net cash provided by used in financing activities	CurrentYearDuration	-34658000	JPY
Effect of exchange rate change on cash and cash equivalents	Prior1YearDuration	-737000	JPY
Effect of exchange rate change on cash and cash equivalents	CurrentYearDuration	22930000	JPY

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 identity	consolidated 2021-03-31	pass
balance sheet identity	consolidated 2022-03-31	pass rounding
balance sheet identity	non_consolidated 2021-03-31	pass rounding
balance sheet identity	non_consolidated 2022-03-31	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2020-03-31	pass
statement vs summary · net assets	consolidated 2021-03-31	pass
statement vs summary · net assets	consolidated 2022-03-31	pass
statement vs summary · net assets	non_consolidated 2020-03-31	pass
statement vs summary · net assets	non_consolidated 2021-03-31	pass
statement vs summary · net assets	non_consolidated 2022-03-31	pass
statement vs summary · net income attributable to parent	consolidated 2020-04-01/2021-03-31	pass
statement vs summary · net income attributable to parent	consolidated 2021-04-01/2022-03-31	pass
statement vs summary · operating cash flow	consolidated 2020-04-01/2021-03-31	pass
statement vs summary · operating cash flow	consolidated 2021-04-01/2022-03-31	pass
statement vs summary · revenue	consolidated 2020-04-01/2021-03-31	pass
statement vs summary · revenue	consolidated 2021-04-01/2022-03-31	pass
statement vs summary · revenue	non_consolidated 2020-04-01/2021-03-31	pass
statement vs summary · revenue	non_consolidated 2021-04-01/2022-03-31	pass
statement vs summary · total assets	consolidated 2021-03-31	pass
statement vs summary · total assets	consolidated 2022-03-31	pass
statement vs summary · total assets	non_consolidated 2021-03-31	pass
statement vs summary · total assets	non_consolidated 2022-03-31	pass