Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 22 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥14.4bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥15.7bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥14.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥13.7bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥12.8bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income−¥573m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥358m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income−¥499m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥400m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥256m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥96m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥310m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥542m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥397m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)−¥640m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥368m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥310m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥32m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥226m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥640m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥368m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥6.0bnat 2022-12-31Cons.Assets
Total assets¥6.6bnat 2021-12-31Cons.Assets
Total assets¥6.9bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥5.3bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥5.3bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥4.8bnat 2022-12-31Cons.Liabilities
Total liabilities¥4.8bnat 2021-12-31Cons.Liabilities
Net assets / equity¥1.2bnat 2022-12-31Cons.Net assets
Net assets / equity¥1.9bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.5bnat 2020-12-31dCons.Net assets
Net assets / equity¥1.3bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥3.1bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥2.5bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.1bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥370m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥587m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥649m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥364m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥78m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥108m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥58m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥151m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥101m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥185m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥246m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥267m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥183m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥130m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥127m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-73.812022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.422021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.782020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.732019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.152018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥134.76at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥212.12at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥173.15at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥145.92at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥152.54at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio19.4%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio27.7%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio21.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio23.7%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio24.8%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE22.0%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE22.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE2.5%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE19.1%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees525at 2022-12-31Cons.Number of employees
Employees489at 2021-12-31Cons.Number of employees
Employees454at 2020-12-31dCons.Number of employees
Employees443at 2019-12-31dCons.Number of employees
Employees440at 2018-12-31dCons.Number of employees
Revenue¥1.3bn2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥1.3bn2021-01-01 → 2021-12-31StandaloneOperating revenue1
Operating income¥318m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥347m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥300m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥340m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥118m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥364m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥116m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥298m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥338m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥286m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥310m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥78m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥318m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥104m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.1bnat 2022-12-31StandaloneAssets
Total assets¥2.9bnat 2021-12-31StandaloneAssets
Total assets¥2.8bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.0bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥2.0bnat 2022-12-31StandaloneNet assets
Net assets / equity¥1.9bnat 2021-12-31StandaloneNet assets
Net assets / equity¥1.6bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥317mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥234mat 2021-12-31StandaloneCash and deposits
EPS (basic)¥32.972022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.782021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.022020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.722019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.062018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥233.41at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥215.39at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥189.6at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥185.73at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥158.93at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio66.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.3%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio56.6%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.2%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE14.7%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE17.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE4.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE21.3%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE8.1%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,874,400at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,874,400at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees49at 2022-12-31StandaloneNumber of employees
Employees49at 2021-12-31StandaloneNumber of employees
Employees50at 2020-12-31dStandaloneNumber of employees
Employees47at 2019-12-31dStandaloneNumber of employees
Employees49at 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 · 37
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31¥5m
Reconciling Itemsreconcilingrevenue external2022-01-01 → 2022-12-31¥12m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥7m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31¥12m
Application Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥77m
Application Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥5.7bn
Application Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥5.7bn
Application Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥7m
Application Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥571m
Open Systems Infrastructure Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥26m
Open Systems Infrastructure Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥8.7bn
Open Systems Infrastructure Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥8.7bn
Open Systems Infrastructure Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥14m
—segment totaldepreciation2022-01-01 → 2022-12-31¥103m
—segment totalrevenue2022-01-01 → 2022-12-31¥14.4bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥14.4bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥7m
—segment totalsegment profit2022-01-01 → 2022-12-31−¥585m
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥20m
Reconciling Itemsreconcilingrevenue external2021-01-01 → 2021-12-31¥600,000
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥20m
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31¥600,000
Application Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥65m
Application Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥6.2bn
Application Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥6.1bn
Application Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥20m
Application Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥5m
Open Systems Infrastructure Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥25m
Open Systems Infrastructure Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥9.6bn
Open Systems Infrastructure Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥9.6bn
Open Systems Infrastructure Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥939,000
Open Systems Infrastructure Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥353m
—segment totaldepreciation2021-01-01 → 2021-12-31¥90m
—segment totalrevenue2021-01-01 → 2021-12-31¥15.7bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥15.7bn
—segment totalrevenue intersegment2021-01-01 → 2021-12-31¥20m
—segment totalsegment profit2021-01-01 → 2021-12-31¥358m

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

All source rows · 1,286
ItemContextValueUnit
Long term loans payable to subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember460040000JPY
Long term loans payable to subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember130055000JPY
Provision for retirement benefitsPrior1YearInstant_NonConsolidatedMember33982000JPY
Provision for retirement benefitsCurrentYearInstant_NonConsolidatedMember40579000JPY
Provision for loss on business of subsidiaries and affiliates nclPrior1YearInstant_NonConsolidatedMember721000JPY
Provision for loss on business of subsidiaries and affiliates nclCurrentYearInstant_NonConsolidatedMember721000JPY
Long term deposits receivedPrior1YearInstant_NonConsolidatedMember11632000JPY
Long term deposits receivedCurrentYearInstant_NonConsolidatedMember11632000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember687876000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember298490000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember1036204000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1028369000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember1481520000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember1481520000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember2168000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember2168000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember2168000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember2168000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember13002000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember26005000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember457619000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember600406000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember470622000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember626412000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-87254000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-87254000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1867056000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember2022846000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember58000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember460000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember58000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember460000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1867114000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2023306000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2903318000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember3051676000JPY
Management fee income rev oaPrior1YearDuration_NonConsolidatedMember279528000JPY
Management fee income rev oaCurrentYearDuration_NonConsolidatedMember289808000JPY
Fiduciary obligation income from subsidiaries and associates rev oaPrior1YearDuration_NonConsolidatedMember773838000JPY
Fiduciary obligation income from subsidiaries and associates rev oaCurrentYearDuration_NonConsolidatedMember781890000JPY
Dividends from subsidiaries and affiliates rev oaPrior1YearDuration_NonConsolidatedMember253000000JPY
Dividends from subsidiaries and affiliates rev oaCurrentYearDuration_NonConsolidatedMember206099000JPY
Operating revenue1Prior1YearDuration_NonConsolidatedMember1306366000JPY
Operating revenue1CurrentYearDuration_NonConsolidatedMember1277798000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember959595000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember959660000JPY
Operating expensesPrior1YearDuration_NonConsolidatedMember959595000JPY
Operating expensesCurrentYearDuration_NonConsolidatedMember959660000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember346771000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember318137000JPY

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 · 22 of 22 passed
balance sheet identityconsolidated 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass rounding
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 · 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