Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥5.3bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥5.6bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥5.0bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥5.8bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥5.3bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥720m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥381m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥736m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥392m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥151m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥502m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥445m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥768m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥288m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥520m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥132m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥13m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥372m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥366m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥539m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥132m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥5.0bnat 2022-12-31Cons.Assets
Total assets¥3.5bnat 2021-12-31Cons.Assets
Total assets¥3.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.2bnat 2022-12-31Cons.Liabilities
Total liabilities¥1.6bnat 2021-12-31Cons.Liabilities
Net assets / equity¥2.8bnat 2022-12-31Cons.Net assets
Net assets / equity¥1.9bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.8bnat 2020-12-31dCons.Net assets
Net assets / equity¥1.9bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥1.9bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥2.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥963mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥944mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥546m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥442m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥384m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥274m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥437m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥397m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥26m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥102m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥123m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥131m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥220m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥16m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥242m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥132m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥47m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥61.152022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.272021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.592020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥46.612019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥46.612018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥60.512022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥15.382021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.52020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥43.72019-01-01 → 2019-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥43.812018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥291.29at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥233.64at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥228.86at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥236.92at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥190.81at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio50.4%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio54.2%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.2%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio67.3%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.9%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE23.4%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE7.1%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE0.7%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE21.8%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE29.1%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees299at 2022-12-31Cons.Number of employees
Employees232at 2021-12-31Cons.Number of employees
Employees243at 2020-12-31dCons.Number of employees
Employees245at 2019-12-31dCons.Number of employees
Employees243at 2018-12-31dCons.Number of employees
Revenue¥3.8bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥4.6bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥4.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.9bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.7bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥590m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥329m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥604m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥338m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥125m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥411m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥381m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥611m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥237m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥428m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥115m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥3m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥313m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥326m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.6bnat 2022-12-31StandaloneAssets
Total assets¥2.8bnat 2021-12-31StandaloneAssets
Total assets¥2.3bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.2bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥2.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥1.6bnat 2021-12-31StandaloneNet assets
Net assets / equity¥1.5bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥50.242022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.242021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.432020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.272019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.52018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥49.712022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.462021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥36.812019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥39.022018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥82022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥142021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥122020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥239.7at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥191.43at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥188.08at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥197.91at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥160.23at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.5%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio56.2%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.8%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio56.1%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE23.4%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE7.6%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE21.9%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE31.7%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,742,192at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,323,696at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,121,796at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,086,996at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,072,596at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees189at 2022-12-31StandaloneNumber of employees
Employees194at 2021-12-31StandaloneNumber of employees
Employees197at 2020-12-31dStandaloneNumber of employees
Employees205at 2019-12-31dStandaloneNumber of employees
Employees204at 2018-12-31dStandaloneNumber 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 · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥44m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥44m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥625m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥77m
AI Big Data Solution Segmentreportable segmentcapex2022-01-01 → 2022-12-31¥34m
AI Big Data Solution Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥5m
AI Big Data Solution Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥310m
AI Big Data Solution Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥309m
AI Big Data Solution Segmentreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥2m
AI Big Data Solution Segmentreportable segmentsegment assetsat 2022-12-31¥522m
AI Big Data Solution Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥31m
Influencer Marketingreportable segmentcapex2022-01-01 → 2022-12-31¥24m
Influencer Marketingreportable segmentdepreciation2022-01-01 → 2022-12-31¥13m
Influencer Marketingreportable segmentrevenue2022-01-01 → 2022-12-31¥600m
Influencer Marketingreportable segmentrevenue external2022-01-01 → 2022-12-31¥564m
Influencer Marketingreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥36m
Influencer Marketingreportable segmentsegment assetsat 2022-12-31¥331m
Influencer Marketingreportable segmentsegment profit2022-01-01 → 2022-12-31¥22m
Pr Servicereportable segmentcapex2022-01-01 → 2022-12-31¥32m
Pr Servicereportable segmentdepreciation2022-01-01 → 2022-12-31¥47m
Pr Servicereportable segmentrevenue2022-01-01 → 2022-12-31¥4.4bn
Pr Servicereportable segmentrevenue external2022-01-01 → 2022-12-31¥4.4bn
Pr Servicereportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥6m
Pr Servicereportable segmentsegment assetsat 2022-12-31¥3.5bn
Pr Servicereportable segmentsegment profit2022-01-01 → 2022-12-31¥744m
—segment totalcapex2022-01-01 → 2022-12-31¥90m
—segment totaldepreciation2022-01-01 → 2022-12-31¥64m
—segment totalrevenue2022-01-01 → 2022-12-31¥5.3bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥5.3bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥44m
—segment totalsegment assetsat 2022-12-31¥4.4bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥797m

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

All source rows · 1,551
ItemContextValueUnit
Loss on retirement of noncurrent assets elCurrentYearDuration-JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration23597000JPY
Loss on valuation of investment securities elPrior1YearDuration26845000JPY
Loss on valuation of investment securities elCurrentYearDuration-JPY
Loss on valuation of stocks of subsidiaries and affiliates elPrior1YearDuration58706000JPY
Loss on valuation of stocks of subsidiaries and affiliates elCurrentYearDuration-JPY
Head office transfer cost elPrior1YearDuration14972000JPY
Head office transfer cost elCurrentYearDuration-JPY
Extraordinary lossPrior1YearDuration104311000JPY
Extraordinary lossCurrentYearDuration23597000JPY
Income before income taxesPrior1YearDuration287919000JPY
Income before income taxesCurrentYearDuration768161000JPY
Income taxes currentPrior1YearDuration145095000JPY
Income taxes currentCurrentYearDuration250286000JPY
Income taxes deferredPrior1YearDuration10876000JPY
Income taxes deferredCurrentYearDuration-20986000JPY
Income taxesPrior1YearDuration155972000JPY
Income taxesCurrentYearDuration229300000JPY
Profit lossPrior1YearDuration131947000JPY
Profit lossCurrentYearDuration538861000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-JPY
Profit loss attributable to non controlling interestsCurrentYearDuration18436000JPY
Profit loss attributable to owners of parentPrior1YearDuration131947000JPY
Profit loss attributable to owners of parentCurrentYearDuration520424000JPY
Profit lossPrior1YearDuration131947000JPY
Profit lossCurrentYearDuration538861000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration6341000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration-333000JPY
Remeasurements of defined benefit plans net of tax ociPrior1YearDuration8744000JPY
Remeasurements of defined benefit plans net of tax ociCurrentYearDuration7083000JPY
Other comprehensive incomePrior1YearDuration15085000JPY
Other comprehensive incomeCurrentYearDuration6750000JPY
Comprehensive incomePrior1YearDuration147032000JPY
Comprehensive incomeCurrentYearDuration545612000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration18436000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration147032000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration527175000JPY
Net assetsPrior2YearInstant_CapitalStockMember511789000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember462231000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember908969000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-94233000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember1788757000JPY
Issuance of new sharesPrior1YearDuration_CapitalStockMember25479000JPY
Issuance of new sharesPrior1YearDuration_CapitalSurplusMember25479000JPY
Issuance of new sharesPrior1YearDuration_ShareholdersEquityMember50959000JPY
Dividends from surplusPrior1YearDuration_RetainedEarningsMember-47365000JPY
Dividends from surplusPrior1YearDuration_ShareholdersEquityMember-47365000JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember131947000JPY

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 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass