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
Net changes of items other than shareholders equityCurrentYearDuration239478000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-333000JPY
Total changes of items during the periodCurrentYearDuration_RemeasurementsOfDefinedBenefitPlansMember7083000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember6750000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember50346000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember182381000JPY
Total changes of items during the periodCurrentYearDuration835619000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember35008000JPY
Net assetsCurrentYearInstant_RemeasurementsOfDefinedBenefitPlansMember4735000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember39743000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember70906000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember182381000JPY
Net assetsCurrentYearInstant2777538000JPY
Income before income taxesPrior1YearDuration287919000JPY
Income before income taxesCurrentYearDuration768161000JPY
Depreciation and amortization ope cfPrior1YearDuration52052000JPY
Depreciation and amortization ope cfCurrentYearDuration64473000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-1985000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-106169000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration13915000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration39280000JPY
Increase decrease in provision for shareholder benefit program ope cfPrior1YearDuration6211000JPY
Increase decrease in provision for shareholder benefit program ope cfCurrentYearDuration788000JPY
Increase decrease in net defined benefit asset and liability ope cfPrior1YearDuration-7843000JPY
Increase decrease in net defined benefit asset and liability ope cfCurrentYearDuration-19800000JPY
Increase decrease in provision for directors retirement benefits ope cfPrior1YearDuration30200000JPY
Increase decrease in provision for directors retirement benefits ope cfCurrentYearDuration3200000JPY
Interest and dividends income ope cfPrior1YearDuration-441000JPY
Interest and dividends income ope cfCurrentYearDuration-809000JPY
Interest expenses ope cfPrior1YearDuration2786000JPY
Interest expenses ope cfCurrentYearDuration5501000JPY
Gain on sales of non current assets ope cfPrior1YearDuration-JPY
Gain on sales of non current assets ope cfCurrentYearDuration-7289000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration3788000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration-JPY
Impairment loss ope cfPrior1YearDuration-JPY
Impairment loss ope cfCurrentYearDuration23597000JPY
Relocation expenses ope cfPrior1YearDuration14972000JPY
Relocation expenses ope cfCurrentYearDuration-JPY
Share based compensation expenses ope cfPrior1YearDuration12826000JPY
Share based compensation expenses ope cfCurrentYearDuration65779000JPY
Loss gain on valuation of investment securities and shares of subsidiaries and associates ope cfPrior1YearDuration85551000JPY
Loss gain on valuation of investment securities and shares of subsidiaries and associates ope cfCurrentYearDuration-JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration-1783000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration-6843000JPY
Loss gain on step acquisitions ope cfPrior1YearDuration-JPY
Loss gain on step acquisitions ope cfCurrentYearDuration-45845000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-84482000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-111353000JPY
Decrease increase in inventories ope cfPrior1YearDuration-62540000JPY

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