Annual report

Period2021-04-01 → 2022-03-31
Filed2022-08-03
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100OKK1. Amended by S100OUJ7 (2022-08-03).

Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥1.2bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.7bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥2.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.1bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥1.6bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income−¥699m2021-04-01 → 2022-03-31Cons.Operating income
Operating income−¥1.5bn2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income−¥721m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥1.3bn2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income−¥376m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥281m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥87m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.2bn2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax−¥1.7bn2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)−¥1.2bn2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.7bn2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥488m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥277m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥82m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥1.2bn2021-04-01 → 2022-03-31Cons.Profit loss
Net income−¥1.7bn2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥1.5bnat 2022-03-31Cons.Assets
Total assets¥1.5bnat 2021-03-31Cons.Assets
Total assets¥3.4bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.0bnat 2022-03-31Cons.Liabilities
Total liabilities¥1.4bnat 2021-03-31Cons.Liabilities
Net assets / equity¥457mat 2022-03-31Cons.Net assets
Net assets / equity¥67mat 2021-03-31Cons.Net assets
Net assets / equity¥1.5bnat 2020-03-31dCons.Net assets
Net assets / equity¥1.5bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥255mat 2022-03-31Cons.Cash and deposits
Cash and deposits¥264mat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥254mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥264mat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥250mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥625mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥420mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥965m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥42m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥93m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥141m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥789m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥236m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥206m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥222m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥146m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥877m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.2bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥178m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥60m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥210m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.8bn2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-58.662021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-127.932020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-47.22019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-29.542018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.982017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥9.692017-04-01 → 2018-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥15.46at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥3.05at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥124.48at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥160.02at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥162.61at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio27.2%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio2.9%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio42.7%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio55.0%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio52.0%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE-519.1%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE-223.1%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE-32.6%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE-18.6%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE7.6%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees50at 2022-03-31Cons.Number of employees
Employees60at 2021-03-31Cons.Number of employees
Employees58at 2020-03-31dCons.Number of employees
Employees29at 2019-03-31dCons.Number of employees
Employees8at 2018-03-31dCons.Number of employees
Revenue¥287m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥2.0bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥2.1bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥884m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income−¥503m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income−¥1.1bn2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income−¥781m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥1.2bn2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income−¥323m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥156m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥97m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.1bn2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥1.2bn2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income−¥1.1bn2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥1.2bn2020-04-01 → 2021-03-31StandaloneProfit loss
Net income−¥574m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥157m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥93m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2022-03-31StandaloneAssets
Total assets¥1.1bnat 2021-03-31StandaloneAssets
Total assets¥2.9bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥151mat 2022-03-31StandaloneLiabilities
Total liabilities¥481mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2022-03-31StandaloneNet assets
Net assets / equity¥658mat 2021-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥1.7bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥153mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥150mat 2021-03-31StandaloneCash and deposits
EPS (basic)¥-56.232021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-90.322020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-55.52019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.772018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.32017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥10.982017-04-01 → 2018-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥39.77at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥45.36at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥128.05at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥173.54at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥165.7at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio84.1%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.9%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.0%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.7%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.2%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-132.6%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-111.0%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE-36.2%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE-10.1%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE8.6%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued26,432,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,348,300at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,149,300at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,787,300at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,224,800at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees12at 2022-03-31StandaloneNumber of employees
Employees18at 2021-03-31StandaloneNumber of employees
Employees13at 2020-03-31dStandaloneNumber of employees
Employees11at 2019-03-31dStandaloneNumber of employees
Employees8at 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 · 57
SegmentItemPeriodValue
Cyber Security Businessreportable segmentcapex2021-04-01 → 2022-03-31¥31m
Cyber Security Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥223,000
Cyber Security Businessreportable segmentemployeesat 2022-03-315 pure
Cyber Security Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥166m
Cyber Security Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥166m
Cyber Security Businessreportable segmentsegment assetsat 2022-03-31¥122m
Cyber Security Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥10m
Financial Servicereportable segmentcapex2021-04-01 → 2022-03-31¥112m
Financial Servicereportable segmentdepreciation2021-04-01 → 2022-03-31¥786,000
Financial Servicereportable segmentemployeesat 2022-03-3111 pure
Financial Servicereportable segmentrevenue2021-04-01 → 2022-03-31¥239m
Financial Servicereportable segmentrevenue external2021-04-01 → 2022-03-31¥239m
Financial Servicereportable segmentsegment assetsat 2022-03-31¥1.1bn
Financial Servicereportable segmentsegment profit2021-04-01 → 2022-03-31−¥320m
Game Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥45m
Game Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥45m
Game Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥215m
Space Produce Businessreportable segmentcapex2021-04-01 → 2022-03-31¥45m
Space Produce Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥32m
Space Produce Businessreportable segmentemployeesat 2022-03-3134 pure
Space Produce Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥746m
Space Produce Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥746m
Space Produce Businessreportable segmentsegment assetsat 2022-03-31¥224m
Space Produce Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥154m
—segment totalcapex2021-04-01 → 2022-03-31¥188m
—segment totaldepreciation2021-04-01 → 2022-03-31¥33m
—segment totalrevenue2021-04-01 → 2022-03-31¥1.2bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥1.2bn
—segment totalsegment assetsat 2022-03-31¥1.5bn
—segment totalsegment profit2021-04-01 → 2022-03-31−¥699m
Cyber Security Businessreportable segmentcapex2020-04-01 → 2021-03-31¥480,000
Cyber Security Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥160,000
Cyber Security Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥239m
Cyber Security Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥239m
Cyber Security Businessreportable segmentsegment assetsat 2021-03-31¥79m
Cyber Security Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥28m
Financial Servicereportable segmentcapex2020-04-01 → 2021-03-31¥496,000
Financial Servicereportable segmentdepreciation2020-04-01 → 2021-03-31¥165,000
Financial Servicereportable segmentrevenue2020-04-01 → 2021-03-31¥2.0bn
Financial Servicereportable segmentrevenue external2020-04-01 → 2021-03-31¥2.0bn
Financial Servicereportable segmentsegment assetsat 2021-03-31¥645m
Financial Servicereportable segmentsegment profit2020-04-01 → 2021-03-31−¥857m
Game Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥40m
Game Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥40m
Game Businessreportable segmentsegment profit2020-04-01 → 2021-03-31−¥222m
Space Produce Businessreportable segmentcapex2020-04-01 → 2021-03-31¥201m
Space Produce Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥48m
Space Produce Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥360m
Space Produce Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥360m
Space Produce Businessreportable segmentsegment assetsat 2021-03-31¥738m
Space Produce Businessreportable segmentsegment profit2020-04-01 → 2021-03-31−¥413m
—segment totalcapex2020-04-01 → 2021-03-31¥202m
—segment totaldepreciation2020-04-01 → 2021-03-31¥49m
—segment totalrevenue2020-04-01 → 2021-03-31¥2.7bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥2.7bn
—segment totalsegment assetsat 2021-03-31¥1.5bn
—segment totalsegment profit2020-04-01 → 2021-03-31−¥1.5bn

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

All source rows · 1,404
ItemContextValueUnit
Cash and depositsCurrentYearInstant255203000JPY
Accounts receivable tradePrior1YearInstant62718000JPY
Accounts receivable tradeCurrentYearInstant51221000JPY
Operating loans caPrior1YearInstant204564000JPY
Operating loans caCurrentYearInstant414181000JPY
Operational investment securities caPrior1YearInstant265363000JPY
Operational investment securities caCurrentYearInstant274255000JPY
Real estate for salePrior1YearInstant105753000JPY
Real estate for saleCurrentYearInstant232179000JPY
Advance payments tradePrior1YearInstant878000JPY
Advance payments tradeCurrentYearInstant8192000JPY
Other caPrior1YearInstant126694000JPY
Other caCurrentYearInstant120448000JPY
Allowance for doubtful accounts caPrior1YearInstant-72479000JPY
Allowance for doubtful accounts caCurrentYearInstant-62678000JPY
Allowance for investment loss caPrior1YearInstant-105000000JPY
Allowance for investment loss caCurrentYearInstant-105000000JPY
Current assetsPrior1YearInstant852370000JPY
Current assetsCurrentYearInstant1188004000JPY
Buildings netPrior1YearInstant199329000JPY
Buildings netCurrentYearInstant14201000JPY
LandPrior1YearInstant-JPY
LandCurrentYearInstant2536000JPY
Lease assets net ppePrior1YearInstant839000JPY
Lease assets net ppeCurrentYearInstant-JPY
Other net ppePrior1YearInstant6891000JPY
Other net ppeCurrentYearInstant97104000JPY
Property plant and equipmentPrior1YearInstant207060000JPY
Property plant and equipmentCurrentYearInstant113843000JPY
GoodwillPrior1YearInstant245192000JPY
GoodwillCurrentYearInstant10737000JPY
Other iaPrior1YearInstant28611000JPY
Other iaCurrentYearInstant44799000JPY
Intangible assetsPrior1YearInstant273803000JPY
Intangible assetsCurrentYearInstant55537000JPY
Long term operating receivables ioaPrior1YearInstant281520000JPY
Long term operating receivables ioaCurrentYearInstant356041000JPY
Investment securitiesPrior1YearInstant37064000JPY
Investment securitiesCurrentYearInstant11827000JPY
Lease and guarantee depositsPrior1YearInstant81638000JPY
Lease and guarantee depositsCurrentYearInstant81858000JPY
Other ioaPrior1YearInstant9019000JPY
Other ioaCurrentYearInstant30938000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-281520000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-356041000JPY
Investments and other assetsPrior1YearInstant127722000JPY
Investments and other assetsCurrentYearInstant124624000JPY
Noncurrent assetsPrior1YearInstant608586000JPY
Noncurrent assetsCurrentYearInstant294005000JPY
AssetsPrior1YearInstant1460957000JPY

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