Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥3.2bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.7bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥2.2bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.8bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥1.5bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥159m2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥247m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥151m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥240m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥204m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥65m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥162m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥119m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥237m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥72m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥157m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥36m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥74m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥72m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥157m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥3.3bnat 2022-03-31Cons.Assets
Total assets¥3.3bnat 2021-03-31Cons.Assets
Total assets¥1.6bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥908mat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥705mat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.1bnat 2022-03-31Cons.Liabilities
Total liabilities¥2.3bnat 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¥822mat 2020-03-31dCons.Net assets
Net assets / equity¥160mat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥155mat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2022-03-31Cons.Cash and deposits
Cash and deposits¥1.9bnat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥932mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥282mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥194mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥80m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥207m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥367m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥141m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥475m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥496m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥226m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥52m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥108m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥154m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.3bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥509m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥137m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥36m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥51.642021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥116.52020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥138.962019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.182018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥72.852017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥50.552021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥110.432020-04-01 → 2021-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥129.492019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥811.24at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥761.05at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥631.64at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥157.92at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥153.41at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio34.9%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.1%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio17.6%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio22.0%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE16.7%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE29.1%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE22.6%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE62.3%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees156at 2022-03-31Cons.Number of employees
Employees121at 2021-03-31Cons.Number of employees
Employees85at 2020-03-31dCons.Number of employees
Employees82at 2019-03-31dCons.Number of employees
Employees62at 2018-03-31dCons.Number of employees
Revenue¥1.8bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.6bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥1.5bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥36m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥127m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥30m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥118m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥162m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥41m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥152m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥17m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥114m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥6m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥72m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥112m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥17m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥64m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.8bnat 2022-03-31StandaloneAssets
Total assets¥2.9bnat 2021-03-31StandaloneAssets
Total assets¥1.4bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥783mat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥668mat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2022-03-31StandaloneLiabilities
Total liabilities¥1.9bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥979mat 2022-03-31StandaloneNet assets
Net assets / equity¥959mat 2021-03-31StandaloneNet assets
Net assets / equity¥808mat 2020-03-31dStandaloneNet assets
Net assets / equity¥176mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥160mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥864mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.6bnat 2021-03-31StandaloneCash and deposits
EPS (basic)¥4.012021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.32020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥109.012019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.312018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥63.362017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.922021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥50.522020-04-01 → 2021-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥101.582019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥693.47at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥689.6at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥620.81at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥174.39at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥158.08at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio35.0%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.0%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio22.5%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.9%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.6%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE8.1%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE22.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE9.8%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE50.1%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,415,800at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,391,100at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,301,500at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,011,900at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,011,900at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees77at 2022-03-31StandaloneNumber of employees
Employees61at 2021-03-31StandaloneNumber of employees
Employees57at 2020-03-31dStandaloneNumber of employees
Employees55at 2019-03-31dStandaloneNumber of employees
Employees40at 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 · 43
SegmentItemPeriodValue
Financial Services Segmentsreportable segmentcapex2021-04-01 → 2022-03-31¥6m
Financial Services Segmentsreportable segmentdepreciation2021-04-01 → 2022-03-31¥2m
Financial Services Segmentsreportable segmentemployeesat 2022-03-3135 pure
Financial Services Segmentsreportable segmentrevenue2021-04-01 → 2022-03-31¥877m
Financial Services Segmentsreportable segmentrevenue external2021-04-01 → 2022-03-31¥877m
Financial Services Segmentsreportable segmentsegment assetsat 2022-03-31¥214m
Financial Services Segmentsreportable segmentsegment profit2021-04-01 → 2022-03-31¥24m
Osteopathic Solution Segmentsreportable segmentcapex2021-04-01 → 2022-03-31¥303m
Osteopathic Solution Segmentsreportable segmentdepreciation2021-04-01 → 2022-03-31¥190m
Osteopathic Solution Segmentsreportable segmentemployeesat 2022-03-31121 pure
Osteopathic Solution Segmentsreportable segmentrevenue2021-04-01 → 2022-03-31¥2.3bn
Osteopathic Solution Segmentsreportable segmentrevenue external2021-04-01 → 2022-03-31¥2.3bn
Osteopathic Solution Segmentsreportable segmentsegment assetsat 2022-03-31¥3.1bn
Osteopathic Solution Segmentsreportable segmentsegment profit2021-04-01 → 2022-03-31¥134m
—segment totalcapex2021-04-01 → 2022-03-31¥308m
—segment totaldepreciation2021-04-01 → 2022-03-31¥192m
—segment totalrevenue2021-04-01 → 2022-03-31¥3.2bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥3.2bn
—segment totalsegment assetsat 2022-03-31¥3.3bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥159m
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥208,000
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥208,000
Financial Services Segmentsreportable segmentcapex2020-04-01 → 2021-03-31¥6m
Financial Services Segmentsreportable segmentdepreciation2020-04-01 → 2021-03-31¥2m
Financial Services Segmentsreportable segmentrevenue2020-04-01 → 2021-03-31¥877m
Financial Services Segmentsreportable segmentrevenue external2020-04-01 → 2021-03-31¥877m
Financial Services Segmentsreportable segmentsegment assetsat 2021-03-31¥272m
Financial Services Segmentsreportable segmentsegment profit2020-04-01 → 2021-03-31¥50m
Osteopathic Solution Segmentsreportable segmentcapex2020-04-01 → 2021-03-31¥490m
Osteopathic Solution Segmentsreportable segmentdepreciation2020-04-01 → 2021-03-31¥79m
Osteopathic Solution Segmentsreportable segmentrevenue2020-04-01 → 2021-03-31¥1.8bn
Osteopathic Solution Segmentsreportable segmentrevenue external2020-04-01 → 2021-03-31¥1.8bn
Osteopathic Solution Segmentsreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥208,000
Osteopathic Solution Segmentsreportable segmentsegment assetsat 2021-03-31¥3.0bn
Osteopathic Solution Segmentsreportable segmentsegment profit2020-04-01 → 2021-03-31¥197m
—segment totalcapex2020-04-01 → 2021-03-31¥496m
—segment totaldepreciation2020-04-01 → 2021-03-31¥80m
—segment totalrevenue2020-04-01 → 2021-03-31¥2.7bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥2.7bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥208,000
—segment totalsegment assetsat 2021-03-31¥3.3bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥247m
Osteopathic Solution Segmentsreportable segmentemployeesat 2022-03-3177 pure

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

All source rows · 1,218
ItemContextValueUnit
Total changes of items during the periodCurrentYearDuration_CapitalStockMember12246000JPY
Total changes of items during the periodCurrentYearDuration_CapitalSurplusMember12246000JPY
Total changes of items during the periodCurrentYearDuration_RetainedEarningsMember72405000JPY
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember-10887000JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember86011000JPY
Total changes of items during the periodCurrentYearDuration86011000JPY
Net assetsCurrentYearInstant_CapitalStockMember476397000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember395364000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember284022000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-11111000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember1144672000JPY
Net assetsCurrentYearInstant1144672000JPY
Income before income taxesPrior1YearDuration236684000JPY
Income before income taxesCurrentYearDuration118863000JPY
Depreciation and amortization ope cfPrior1YearDuration80475000JPY
Depreciation and amortization ope cfCurrentYearDuration192272000JPY
Amortization of goodwill ope cfPrior1YearDuration5940000JPY
Amortization of goodwill ope cfCurrentYearDuration8695000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-940000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-480000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration23072000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration-19701000JPY
Interest and dividends income ope cfPrior1YearDuration-43000JPY
Interest and dividends income ope cfCurrentYearDuration-14000JPY
Interest expenses ope cfPrior1YearDuration9807000JPY
Interest expenses ope cfCurrentYearDuration10065000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration3741000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration1125000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-208111000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration45826000JPY
Net decrease increase in lease receivables and investment assets ope cfPrior1YearDuration-JPY
Net decrease increase in lease receivables and investment assets ope cfCurrentYearDuration-151006000JPY
Decrease increase in inventories ope cfPrior1YearDuration2731000JPY
Decrease increase in inventories ope cfCurrentYearDuration-138776000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration32521000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-13306000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration-13927000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration-9289000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration78441000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-48751000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration9876000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration6150000JPY
Increase decrease in advances received ope cfPrior1YearDuration-33307000JPY
Increase decrease in advances received ope cfCurrentYearDuration839000JPY
Increase decrease in deposits received ope cfPrior1YearDuration35093000JPY
Increase decrease in deposits received ope cfCurrentYearDuration107021000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-12122000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration19737000JPY
Other net ope cfPrior1YearDuration7864000JPY
Other net ope cfCurrentYearDuration49960000JPY

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 rounding
balance sheet identitynon_consolidated 2021-03-31pass rounding
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