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
Operating incomePrior1YearDuration_NonConsolidatedMember328894000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember590316000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember12000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember12000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember393000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember783000JPY
Rent income noiPrior1YearDuration_NonConsolidatedMember7622000JPY
Rent income noiCurrentYearDuration_NonConsolidatedMember7620000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember4859000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember6525000JPY
Business advisory fee noiPrior1YearDuration_NonConsolidatedMember2800000JPY
Business advisory fee noiCurrentYearDuration_NonConsolidatedMember4800000JPY
Other noiPrior1YearDuration_NonConsolidatedMember665000JPY
Other noiCurrentYearDuration_NonConsolidatedMember1694000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember16353000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember21436000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember2306000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember3337000JPY
Rent expenses on real estates noePrior1YearDuration_NonConsolidatedMember3886000JPY
Rent expenses on real estates noeCurrentYearDuration_NonConsolidatedMember4486000JPY
Sales discounts noePrior1YearDuration_NonConsolidatedMember870000JPY
Sales discounts noeCurrentYearDuration_NonConsolidatedMember-JPY
Other noePrior1YearDuration_NonConsolidatedMember-JPY
Other noeCurrentYearDuration_NonConsolidatedMember248000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember7064000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember8072000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember338183000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember603681000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration_NonConsolidatedMember-JPY
Gain on sales of noncurrent assets eiCurrentYearDuration_NonConsolidatedMember7289000JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember-JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember7289000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration_NonConsolidatedMember777000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration_NonConsolidatedMember-JPY
Loss on valuation of investment securities elPrior1YearDuration_NonConsolidatedMember26845000JPY
Loss on valuation of investment securities elCurrentYearDuration_NonConsolidatedMember-JPY
Loss on valuation of stocks of subsidiaries and affiliates elPrior1YearDuration_NonConsolidatedMember58706000JPY
Loss on valuation of stocks of subsidiaries and affiliates elCurrentYearDuration_NonConsolidatedMember-JPY
Head office transfer cost elPrior1YearDuration_NonConsolidatedMember14972000JPY
Head office transfer cost elCurrentYearDuration_NonConsolidatedMember-JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember101300000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember-JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember236882000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember610971000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember107548000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember190467000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember13850000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-7011000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember121399000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember183455000JPY

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