Annual report

Period2021-01-01 → 2021-12-31
Filed2022-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100NQFQ.

Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥264m2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥354m2020-01-01 → 2020-12-31Cons.Net sales
Revenue¥670m2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥1.9bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Revenue¥1.3bn2017-01-01 → 2017-12-31dCons.Net sales (5-year summary)
Operating income−¥153m2021-01-01 → 2021-12-31Cons.Operating income
Operating income−¥269m2020-01-01 → 2020-12-31Cons.Operating income
Ordinary income−¥158m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income−¥277m2020-01-01 → 2020-12-31Cons.Ordinary income
Ordinary income−¥506m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥29m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥18m2017-01-01 → 2017-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥261m2021-01-01 → 2021-12-31Cons.Income before income taxes
Profit before tax−¥3.2bn2020-01-01 → 2020-12-31Cons.Income before income taxes
Net income (owners)¥261m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.8bn2020-01-01 → 2020-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.1bn2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥52m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥15m2017-01-01 → 2017-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥261m2021-01-01 → 2021-12-31Cons.Profit loss
Net income−¥3.2bn2020-01-01 → 2020-12-31Cons.Profit loss
Total assets¥1.6bnat 2021-12-31Cons.Assets
Total assets¥611mat 2020-12-31Cons.Assets
Total assets¥3.8bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2018-12-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2017-12-31dCons.Total assets (5-year summary)
Total liabilities¥121mat 2021-12-31Cons.Liabilities
Total liabilities¥502mat 2020-12-31Cons.Liabilities
Net assets / equity¥1.5bnat 2021-12-31Cons.Net assets
Net assets / equity¥109mat 2020-12-31Cons.Net assets
Net assets / equity¥3.3bnat 2019-12-31dCons.Net assets
Net assets / equity¥2.5bnat 2018-12-31dCons.Net assets (5-year summary)
Net assets / equity¥2.4bnat 2017-12-31dCons.Net assets (5-year summary)
Cash and deposits¥897mat 2021-12-31Cons.Cash and deposits
Cash and deposits¥121mat 2020-12-31Cons.Cash and deposits
Cash & equivalents¥897mat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥121mat 2020-12-31Cons.Cash and cash equivalents
Cash & equivalents¥255mat 2019-12-31dCons.Cash and cash equivalents
Cash & equivalents¥84mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥580mat 2017-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥566m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥145m2020-01-01 → 2020-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥271m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥549m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥740m2017-01-01 → 2017-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥187m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥600,0002020-01-01 → 2020-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥569m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥80m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥109m2017-01-01 → 2017-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.2bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥10m2020-01-01 → 2020-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥470m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥23m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥848m2017-01-01 → 2017-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥1.422021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-12.712020-01-01 → 2020-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-8.342019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.422018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.142017-01-01 → 2017-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥1.382021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥0.132017-01-01 → 2017-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥7.05at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥0.6at 2020-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥13.08at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥19.56at 2018-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥19.6at 2017-12-31dCons.Net assets per share (5-year summary)
Equity ratio92.3%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio13.7%at 2020-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.7%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio96.8%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio89.7%at 2017-12-31dCons.Equity to asset ratio (5-year summary)
ROE32.6%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE0.8%2017-01-01 → 2017-12-31dCons.Rate of return on equity (5-year summary)
Employees20at 2021-12-31Cons.Number of employees
Employees24at 2020-12-31Cons.Number of employees
Employees19at 2019-12-31dCons.Number of employees
Employees9at 2018-12-31dCons.Number of employees
Employees10at 2017-12-31dCons.Number of employees
Revenue¥186m2021-01-01 → 2021-12-31StandaloneOperating revenue1
Revenue¥186m2020-01-01 → 2020-12-31StandaloneOperating revenue1
Revenue¥186m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥186m2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Revenue¥232m2017-01-01 → 2017-12-31dStandaloneNet sales (5-year summary)
Operating income¥29m2021-01-01 → 2021-12-31StandaloneOperating income
Operating income−¥10m2020-01-01 → 2020-12-31StandaloneOperating income
Ordinary income¥24m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥24m2020-01-01 → 2020-12-31StandaloneOrdinary income
Ordinary income−¥11m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥7m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥10m2017-01-01 → 2017-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥170m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Profit before tax−¥1.7bn2020-01-01 → 2020-12-31StandaloneIncome before income taxes
Net income¥170m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥1.7bn2020-01-01 → 2020-12-31StandaloneProfit loss
Net income−¥1.2bn2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥15m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Net income¥7m2017-01-01 → 2017-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2021-12-31StandaloneAssets
Total assets¥204mat 2020-12-31StandaloneAssets
Total assets¥1.9bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2017-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥10mat 2021-12-31StandaloneLiabilities
Total liabilities¥50mat 2020-12-31StandaloneLiabilities
Net assets / equity¥1.5bnat 2021-12-31StandaloneNet assets
Net assets / equity¥154mat 2020-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2019-12-31dStandaloneNet assets
Net assets / equity¥2.5bnat 2018-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.4bnat 2017-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥808mat 2021-12-31StandaloneCash and deposits
Cash and deposits¥33mat 2020-12-31StandaloneCash and deposits
EPS (basic)¥0.922021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-11.972020-01-01 → 2020-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.852019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.122018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.072017-01-01 → 2017-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥0.92021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.062017-01-01 → 2017-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥6.9at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥0.93at 2020-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥12.89at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥19.8at 2018-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥19.52at 2017-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio99.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2020-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.2%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio98.8%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2017-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE21.1%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE-124.3%2020-01-01 → 2020-12-31StandaloneRate of return on equity (5-year summary)
ROE-55.8%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE-0.6%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.4%2017-01-01 → 2017-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued214,428,380at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued138,690,380at 2020-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued138,390,380at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued128,390,380at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued123,890,380at 2017-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees4at 2021-12-31StandaloneNumber of employees
Employees4at 2020-12-31StandaloneNumber of employees
Employees4at 2019-12-31dStandaloneNumber of employees
Employees4at 2018-12-31dStandaloneNumber of employees
Employees6at 2017-12-31dStandaloneNumber 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 · 53
SegmentItemPeriodValue
Otherother segmentssegment assetsat 2021-12-31¥55m
Otherother segmentssegment profit2021-01-01 → 2021-12-31−¥29m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥131,000
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥879m
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥157m
Environment Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥37,000
Environment Businessreportable segmentemployeesat 2021-12-3116 pure
Environment Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥93m
Environment Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥93m
Environment Businessreportable segmentsegment assetsat 2021-12-31¥96m
Environment Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥4m
IT Related Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥46,000
IT Related Businessreportable segmentemployeesat 2021-12-312 pure
IT Related Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥81m
IT Related Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥81m
IT Related Businessreportable segmentsegment assetsat 2021-12-31¥36m
IT Related Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥29m
Renewable Energy Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥20,000
Renewable Energy Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥89m
Renewable Energy Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥89m
Renewable Energy Businessreportable segmentsegment assetsat 2021-12-31¥572m
Renewable Energy Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥8m
—segment totaldepreciation2021-01-01 → 2021-12-31¥105,000
—segment totalrevenue2021-01-01 → 2021-12-31¥264m
—segment totalrevenue external2021-01-01 → 2021-12-31¥264m
—segment totalsegment assetsat 2021-12-31¥705m
—segment totalsegment profit2021-01-01 → 2021-12-31¥33m
Otherother segmentsrevenue2020-01-01 → 2020-12-31¥33m
Otherother segmentsrevenue external2020-01-01 → 2020-12-31¥33m
Otherother segmentssegment assetsat 2020-12-31¥232m
Otherother segmentssegment profit2020-01-01 → 2020-12-31−¥112m
Reconciling Itemsreconcilingsegment assetsat 2020-12-31¥57m
Reconciling Itemsreconcilingsegment profit2020-01-01 → 2020-12-31−¥196m
Environment Businessreportable segmentdepreciation2020-01-01 → 2020-12-31¥69,000
Environment Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥92m
Environment Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥92m
Environment Businessreportable segmentsegment assetsat 2020-12-31¥19m
Environment Businessreportable segmentsegment profit2020-01-01 → 2020-12-31−¥1m
IT Related Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥74m
IT Related Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥74m
IT Related Businessreportable segmentsegment assetsat 2020-12-31¥45m
IT Related Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥24m
Renewable Energy Businessreportable segmentdepreciation2020-01-01 → 2020-12-31¥20,000
Renewable Energy Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥155m
Renewable Energy Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥155m
Renewable Energy Businessreportable segmentsegment assetsat 2020-12-31¥258m
Renewable Energy Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥16m
—segment totaldepreciation2020-01-01 → 2020-12-31¥90,000
—segment totalrevenue2020-01-01 → 2020-12-31¥321m
—segment totalrevenue external2020-01-01 → 2020-12-31¥321m
—segment totalsegment assetsat 2020-12-31¥322m
—segment totalsegment profit2020-01-01 → 2020-12-31¥39m
IT Related Businessreportable segmentemployeesat 2021-12-312 pure

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

All source rows · 1,284
ItemContextValueUnit
Noncurrent liabilitiesPrior1YearInstant-JPY
Noncurrent liabilitiesCurrentYearInstant36302000JPY
LiabilitiesPrior1YearInstant501529000JPY
LiabilitiesCurrentYearInstant120880000JPY
Capital stockPrior1YearInstant1350395000JPY
Capital stockCurrentYearInstant1941277000JPY
Capital surplusPrior1YearInstant1654174000JPY
Capital surplusCurrentYearInstant2245056000JPY
Retained earningsPrior1YearInstant-2934430000JPY
Retained earningsCurrentYearInstant-2673349000JPY
Treasury stockPrior1YearInstant-635000JPY
Treasury stockCurrentYearInstant-643000JPY
Shareholders equityPrior1YearInstant69503000JPY
Shareholders equityCurrentYearInstant1512340000JPY
Foreign currency translation adjustmentPrior1YearInstant14199000JPY
Foreign currency translation adjustmentCurrentYearInstant-JPY
Valuation and translation adjustmentsPrior1YearInstant14199000JPY
Valuation and translation adjustmentsCurrentYearInstant-JPY
Subscription rights to sharesPrior1YearInstant25440000JPY
Subscription rights to sharesCurrentYearInstant5268000JPY
Non controlling interestsPrior1YearInstant-JPY
Non controlling interestsCurrentYearInstant-JPY
Net assetsPrior1YearInstant109143000JPY
Net assetsCurrentYearInstant1517608000JPY
Liabilities and net assetsPrior1YearInstant610672000JPY
Liabilities and net assetsCurrentYearInstant1638489000JPY
Net salesPrior1YearDuration354314000JPY
Net salesCurrentYearDuration263723000JPY
Cost of salesPrior1YearDuration281835000JPY
Cost of salesCurrentYearDuration201361000JPY
Gross profitPrior1YearDuration72478000JPY
Gross profitCurrentYearDuration62361000JPY
Selling general and administrative expensesPrior1YearDuration341514000JPY
Selling general and administrative expensesCurrentYearDuration215386000JPY
Operating incomePrior1YearDuration-269035000JPY
Operating incomeCurrentYearDuration-153025000JPY
Interest income noiPrior1YearDuration1000JPY
Interest income noiCurrentYearDuration5000JPY
Miscellaneous income noiPrior1YearDuration6137000JPY
Miscellaneous income noiCurrentYearDuration3827000JPY
Non operating incomePrior1YearDuration6138000JPY
Non operating incomeCurrentYearDuration3833000JPY
Foreign exchange losses noePrior1YearDuration0JPY
Foreign exchange losses noeCurrentYearDuration-JPY
Commission fee noePrior1YearDuration13933000JPY
Commission fee noeCurrentYearDuration6600000JPY
Other noePrior1YearDuration185000JPY
Other noeCurrentYearDuration1821000JPY
Non operating expensesPrior1YearDuration14118000JPY
Non operating expensesCurrentYearDuration8422000JPY

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 2020-12-31pass
balance sheet identityconsolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2020-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-12-31pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2019-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2020-01-01/2020-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2020-01-01/2020-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2020-01-01/2020-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2020-01-01/2020-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · total assetsconsolidated 2020-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2020-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass