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
Decrease increase in inventories ope cfCurrentYearDuration13477000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration8204000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-60085000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration17232000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration10973000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-17967000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration94551000JPY
Increase decrease in advances received ope cfPrior1YearDuration34821000JPY
Increase decrease in advances received ope cfCurrentYearDuration-102858000JPY
Amortization of goodwill ope cfPrior1YearDuration13485000JPY
Amortization of goodwill ope cfCurrentYearDuration72582000JPY
Other net ope cfPrior1YearDuration80432000JPY
Other net ope cfCurrentYearDuration57648000JPY
Subtotal ope cfPrior1YearDuration487355000JPY
Subtotal ope cfCurrentYearDuration758959000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration371000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration761000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-2746000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-5722000JPY
Payments for removal expenses ope cfPrior1YearDuration-14972000JPY
Payments for removal expenses ope cfCurrentYearDuration-JPY
Income taxes paid ope cfPrior1YearDuration-28473000JPY
Income taxes paid ope cfCurrentYearDuration-207536000JPY
Net cash provided by used in operating activitiesPrior1YearDuration441535000JPY
Net cash provided by used in operating activitiesCurrentYearDuration546462000JPY
Payments into time deposits inv cfPrior1YearDuration-2100000JPY
Payments into time deposits inv cfCurrentYearDuration-25542000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration17800000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration25541000JPY
Purchase of property plant and equipment and intangible assets inv cfPrior1YearDuration-155386000JPY
Purchase of property plant and equipment and intangible assets inv cfCurrentYearDuration-67249000JPY
Proceeds from sales of property plant and equipment and intangible assets inv cfPrior1YearDuration-JPY
Proceeds from sales of property plant and equipment and intangible assets inv cfCurrentYearDuration42256000JPY
Purchase of stocks of subsidiaries and affiliates inv cfPrior1YearDuration-30800000JPY
Purchase of stocks of subsidiaries and affiliates inv cfCurrentYearDuration-JPY
Purchase of investment securities inv cfPrior1YearDuration-3852000JPY
Purchase of investment securities inv cfCurrentYearDuration-52042000JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration104571000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-424777000JPY
Collection of loans receivable inv cfPrior1YearDuration110000JPY
Collection of loans receivable inv cfCurrentYearDuration282000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-210000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration149954000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration-JPY
Purchase of insurance funds inv cfPrior1YearDuration-1073000JPY
Purchase of insurance funds inv cfCurrentYearDuration-626000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration-JPY

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