Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 140
MetricValuePeriodScopeSource row
Revenue¥2.7bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥2.6bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥2.2bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥2.0bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income¥136m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥210m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥152m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥174m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥196m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥153m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥293m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥284m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥353m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥279m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥342m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥30m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥155m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥293m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥279m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥357m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥2.0bnat 2023-12-31Cons.Assets
Total assets¥2.2bnat 2022-12-31Cons.Assets
Total assets¥2.7bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥1.6bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥677mat 2023-12-31Cons.Liabilities
Total liabilities¥873mat 2022-12-31Cons.Liabilities
Net assets / equity¥1.3bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥1.8bnat 2021-12-31dCons.Net assets
Net assets / equity¥1.8bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.0bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥682mat 2023-12-31Cons.Cash and deposits
Cash and deposits¥698mat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥632mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥648mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥719mat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥796mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥805mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥34m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥101m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥156m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥217m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥270m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥88m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥5m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥8m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥133m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥27m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥75m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥34m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥65m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥92m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥30m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥54.762023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-69.492022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.182021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.552020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-59.612019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥257.64at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥253.95at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥346.77at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥354.58at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥198.62at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio65.5%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.8%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio65.5%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio60.3%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
ROE21.4%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE11.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees135at 2023-12-31Cons.Number of employees
Employees130at 2022-12-31Cons.Number of employees
Employees133at 2021-12-31dCons.Number of employees
Employees142at 2020-12-31dCons.Number of employees
Employees123at 2019-12-31dCons.Number of employees
Revenue¥2.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥2.4bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.0bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥118m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥77m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥667m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥79m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥123m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥179m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥201m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥799m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥336m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥798m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥340m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥1m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥154m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥204m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.5bnat 2023-12-31StandaloneAssets
Total assets¥2.8bnat 2022-12-31StandaloneAssets
Total assets¥3.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2023-12-31StandaloneLiabilities
Total liabilities¥2.0bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥750mat 2022-12-31StandaloneNet assets
Net assets / equity¥1.2bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥456mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥488mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥596mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥156.292023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-69.082022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.252021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.372020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.592019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥247.24at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥139.95at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥233at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥234.47at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥86.3at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio50.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.9%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.3%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE80.7%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE0.1%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE19.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE62.4%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,337,452at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,337,452at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,147,752at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,147,752at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,147,752at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees105at 2023-12-31StandaloneNumber of employees
Employees103at 2022-12-31StandaloneNumber of employees
Employees106at 2021-12-31dStandaloneNumber of employees
Employees108at 2020-12-31dStandaloneNumber of employees
Employees97at 2019-12-31dStandaloneNumber 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 · 57
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥591,000
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥3m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥5m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥521m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥347m
Incubation Businessreportable segmentcapex2023-01-01 → 2023-12-31¥28m
Incubation Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥2m
Incubation Businessreportable segmentemployeesat 2023-12-3112 pure
Incubation Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥795m
Incubation Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥790m
Incubation Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥5m
Incubation Businessreportable segmentsegment assetsat 2023-12-31¥1.1bn
Incubation Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥122m
Social Media Service Businessreportable segmentcapex2023-01-01 → 2023-12-31¥2m
Social Media Service Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Social Media Service Businessreportable segmentemployeesat 2023-12-3198 pure
Social Media Service Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥1.9bn
Social Media Service Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.9bn
Social Media Service Businessreportable segmentsegment assetsat 2023-12-31¥416m
Social Media Service Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥362m
—segment totalcapex2023-01-01 → 2023-12-31¥29m
—segment totaldepreciation2023-01-01 → 2023-12-31¥8m
—segment totalrevenue2023-01-01 → 2023-12-31¥2.7bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥2.7bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥5m
—segment totalsegment assetsat 2023-12-31¥1.5bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥483m
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥4m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥629,000
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥31m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥31m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥504m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥366m
Incubation Businessreportable segmentcapex2022-01-01 → 2022-12-31¥10m
Incubation Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥8m
Incubation Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥802m
Incubation Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥794m
Incubation Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥9m
Incubation Businessreportable segmentsegment assetsat 2022-12-31¥1.3bn
Incubation Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥186m
Social Media Service Businessreportable segmentcapex2022-01-01 → 2022-12-31¥7m
Social Media Service Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥12m
Social Media Service Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥1.8bn
Social Media Service Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.8bn
Social Media Service Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥23m
Social Media Service Businessreportable segmentsegment assetsat 2022-12-31¥422m
Social Media Service Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥342m
—segment totalcapex2022-01-01 → 2022-12-31¥17m
—segment totaldepreciation2022-01-01 → 2022-12-31¥20m
—segment totalrevenue2022-01-01 → 2022-12-31¥2.6bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥2.6bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥31m
—segment totalsegment assetsat 2022-12-31¥1.7bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥156m
Incubation Businessreportable segmentemployeesat 2023-12-318 pure
Social Media Service Businessreportable segmentemployeesat 2023-12-3172 pure

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

All source rows · 1,408
ItemContextValueUnit
Software in progressPrior1YearInstant-JPY
Software in progressCurrentYearInstant12082000JPY
GoodwillPrior1YearInstant-JPY
GoodwillCurrentYearInstant51851000JPY
Intangible assetsPrior1YearInstant637000JPY
Intangible assetsCurrentYearInstant64251000JPY
Investment securitiesPrior1YearInstant2000000JPY
Investment securitiesCurrentYearInstant1600000JPY
Lease and guarantee depositsPrior1YearInstant37857000JPY
Lease and guarantee depositsCurrentYearInstant7546000JPY
Long term loans receivablePrior1YearInstant61761000JPY
Long term loans receivableCurrentYearInstant34138000JPY
Other ioaPrior1YearInstant6561000JPY
Other ioaCurrentYearInstant23333000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-51327000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-47406000JPY
Investments and other assetsPrior1YearInstant56853000JPY
Investments and other assetsCurrentYearInstant19213000JPY
Noncurrent assetsPrior1YearInstant76229000JPY
Noncurrent assetsCurrentYearInstant109663000JPY
AssetsPrior1YearInstant2204249000JPY
AssetsCurrentYearInstant2008224000JPY
Notes and accounts payable tradePrior1YearInstant61348000JPY
Notes and accounts payable tradeCurrentYearInstant79481000JPY
Current portion of long term loans payablePrior1YearInstant40282000JPY
Current portion of long term loans payableCurrentYearInstant17000000JPY
Accounts payable otherPrior1YearInstant89003000JPY
Accounts payable otherCurrentYearInstant112980000JPY
Accrued expensesPrior1YearInstant114296000JPY
Accrued expensesCurrentYearInstant109955000JPY
Deposits receivedPrior1YearInstant27728000JPY
Deposits receivedCurrentYearInstant52935000JPY
Income taxes payablePrior1YearInstant70731000JPY
Income taxes payableCurrentYearInstant50407000JPY
Advances receivedPrior1YearInstant37258000JPY
Advances receivedCurrentYearInstant22731000JPY
Lease obligations clPrior1YearInstant1969000JPY
Lease obligations clCurrentYearInstant-JPY
Provision for shareholder benefit program clPrior1YearInstant16108000JPY
Provision for shareholder benefit program clCurrentYearInstant-JPY
Other clPrior1YearInstant28666000JPY
Other clCurrentYearInstant17422000JPY
Current liabilitiesPrior1YearInstant487392000JPY
Current liabilitiesCurrentYearInstant462915000JPY
Long term loans payablePrior1YearInstant69650000JPY
Long term loans payableCurrentYearInstant52650000JPY
Deferred tax liabilitiesPrior1YearInstant280014000JPY
Deferred tax liabilitiesCurrentYearInstant161195000JPY
Lease obligations nclPrior1YearInstant7549000JPY
Lease obligations nclCurrentYearInstant-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 2022-12-31pass
balance sheet identityconsolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass