Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥4.9bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥4.4bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥5.2bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥5.0bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥4.7bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥111m2021-04-01 → 2022-03-31Cons.Operating income
Operating income−¥114m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥109m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥116m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥58m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥152m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥114m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥101m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax−¥32m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥82m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥42m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥42m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥96m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥77m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥82m2021-04-01 → 2022-03-31Cons.Profit loss
Net income−¥41m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥2.4bnat 2022-03-31Cons.Assets
Total assets¥2.3bnat 2021-03-31Cons.Assets
Total assets¥1.8bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.6bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2022-03-31Cons.Liabilities
Total liabilities¥1.3bnat 2021-03-31Cons.Liabilities
Net assets / equity¥1.1bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2021-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2020-03-31dCons.Net assets
Net assets / equity¥870mat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥774mat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥909mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥815mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥646mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥132m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥81m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥81m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥144m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥180m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥25m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥61m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥22m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥130m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥38m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥100m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥477m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥153m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥106m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥194m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥51.462021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-26.422020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.72019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥64.412018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥53.312017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥51.052021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥26.392019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥712.62at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥659.91at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥689.74at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥586.69at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥522.11at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio47.4%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.2%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.9%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio53.1%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.3%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE7.5%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE-3.9%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE4.3%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE11.6%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE10.4%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees225at 2022-03-31Cons.Number of employees
Employees226at 2021-03-31Cons.Number of employees
Employees252at 2020-03-31dCons.Number of employees
Employees244at 2019-03-31dCons.Number of employees
Employees260at 2018-03-31dCons.Number of employees
Revenue¥4.6bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥4.3bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥5.0bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.9bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.5bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥51m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income−¥138m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥49m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥137m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥44m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥139m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥94m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥50m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥50m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥47m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥52m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥34m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥86m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥60m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2022-03-31StandaloneAssets
Total assets¥2.2bnat 2021-03-31StandaloneAssets
Total assets¥1.8bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2022-03-31StandaloneLiabilities
Total liabilities¥1.2bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.0bnat 2021-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥848mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥762mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.4bnat 2021-03-31StandaloneCash and deposits
EPS (basic)¥29.252021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-32.622020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.792019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥58.022018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.342017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥29.022021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥21.532019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥122021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥663.26at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥634.77at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥671.2at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥571.81at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥513.82at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio47.2%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.8%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.8%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.1%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.0%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.5%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-5.0%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE3.6%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE10.7%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE8.1%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,619,600at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,616,200at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,615,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,538,600at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,538,600at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees145at 2022-03-31StandaloneNumber of employees
Employees139at 2021-03-31StandaloneNumber of employees
Employees181at 2020-03-31dStandaloneNumber of employees
Employees182at 2019-03-31dStandaloneNumber of employees
Employees191at 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥5m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥198m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥198m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥466m
Brand Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥12m
Brand Businessreportable segmentemployeesat 2022-03-31108 pure
Brand Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥1.5bn
Brand Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥1.4bn
Brand Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥47m
Brand Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥334m
Digital Marketing Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥3m
Digital Marketing Businessreportable segmentemployeesat 2022-03-3130 pure
Digital Marketing Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥3.3bn
Digital Marketing Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥3.3bn
Digital Marketing Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥223m
Overseas Related Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥3m
Overseas Related Businessreportable segmentemployeesat 2022-03-3155 pure
Overseas Related Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥296m
Overseas Related Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥145m
Overseas Related Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥151m
Overseas Related Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥20m
—segment totaldepreciation2021-04-01 → 2022-03-31¥19m
—segment totalemployeesat 2022-03-31193 pure
—segment totalrevenue2021-04-01 → 2022-03-31¥5.1bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥4.9bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥198m
—segment totalsegment profit2021-04-01 → 2022-03-31¥577m
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥5m
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥181m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥181m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥495m
Brand Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥17m
Brand Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥1.3bn
Brand Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥1.3bn
Brand Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥21m
Brand Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥260m
Digital Marketing Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥5m
Digital Marketing Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥3.0bn
Digital Marketing Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥3.0bn
Digital Marketing Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥111m
Overseas Related Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥4m
Overseas Related Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥264m
Overseas Related Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥105m
Overseas Related Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥160m
Overseas Related Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥10m
—segment totaldepreciation2020-04-01 → 2021-03-31¥27m
—segment totalrevenue2020-04-01 → 2021-03-31¥4.6bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥4.4bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥181m
—segment totalsegment profit2020-04-01 → 2021-03-31¥381m
Brand Businessreportable segmentemployeesat 2022-03-3183 pure
Digital Marketing Businessreportable segmentemployeesat 2022-03-3130 pure
—segment totalemployeesat 2022-03-31113 pure

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

All source rows · 1,391
ItemContextValueUnit
Other iaPrior1YearInstant1000000JPY
Other iaCurrentYearInstant-JPY
Intangible assetsPrior1YearInstant14955000JPY
Intangible assetsCurrentYearInstant11763000JPY
Investment securitiesPrior1YearInstant2434000JPY
Investment securitiesCurrentYearInstant397000JPY
Deferred tax assetsPrior1YearInstant26455000JPY
Deferred tax assetsCurrentYearInstant25393000JPY
Other ioaPrior1YearInstant142181000JPY
Other ioaCurrentYearInstant138059000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-10235000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-9261000JPY
Investments and other assetsPrior1YearInstant160835000JPY
Investments and other assetsCurrentYearInstant154590000JPY
Noncurrent assetsPrior1YearInstant227551000JPY
Noncurrent assetsCurrentYearInstant215360000JPY
AssetsPrior1YearInstant2323954000JPY
AssetsCurrentYearInstant2394918000JPY
Accounts payable tradePrior1YearInstant299803000JPY
Accounts payable tradeCurrentYearInstant346166000JPY
Accounts payable otherPrior1YearInstant71574000JPY
Accounts payable otherCurrentYearInstant86617000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant30000000JPY
Current portion of long term loans payablePrior1YearInstant133333000JPY
Current portion of long term loans payableCurrentYearInstant133333000JPY
Accrued expensesPrior1YearInstant69145000JPY
Accrued expensesCurrentYearInstant89770000JPY
Income taxes payablePrior1YearInstant8593000JPY
Income taxes payableCurrentYearInstant7974000JPY
Accrued consumption taxesPrior1YearInstant21916000JPY
Accrued consumption taxesCurrentYearInstant34410000JPY
Advances receivedPrior1YearInstant134499000JPY
Advances receivedCurrentYearInstant127787000JPY
Provision for bonusesPrior1YearInstant47017000JPY
Provision for bonusesCurrentYearInstant51521000JPY
Other clPrior1YearInstant23816000JPY
Other clCurrentYearInstant21019000JPY
Current liabilitiesPrior1YearInstant809700000JPY
Current liabilitiesCurrentYearInstant928601000JPY
Long term loans payablePrior1YearInstant356677000JPY
Long term loans payableCurrentYearInstant223357000JPY
Other nclPrior1YearInstant104761000JPY
Other nclCurrentYearInstant101500000JPY
Noncurrent liabilitiesPrior1YearInstant461438000JPY
Noncurrent liabilitiesCurrentYearInstant324857000JPY
LiabilitiesPrior1YearInstant1271139000JPY
LiabilitiesCurrentYearInstant1253459000JPY
Capital stockPrior1YearInstant157769000JPY
Capital stockCurrentYearInstant50800000JPY

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