Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥18.7bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥18.6bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥12.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥1.8bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥1.3bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥1.6bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥1.2bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥959m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.4bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥1.1bn2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥665m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥445m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥452m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥665m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥445m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥19.0bnat 2022-12-31Cons.Assets
Total assets¥19.5bnat 2021-12-31Cons.Assets
Total assets¥20.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥12.7bnat 2022-12-31Cons.Liabilities
Total liabilities¥13.8bnat 2021-12-31Cons.Liabilities
Net assets / equity¥6.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥5.7bnat 2021-12-31Cons.Net assets
Net assets / equity¥5.2bnat 2020-12-31dCons.Net assets
Cash and deposits¥4.2bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥3.5bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥4.2bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.2bnat 2020-12-31dCons.Cash and cash equivalents
Operating cash flow¥2.4bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥902m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥245m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥330m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.9bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.5bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥929m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4.3bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥111.342022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥74.812021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥76.512020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥110.312022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥73.922021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥75.32020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,052.91at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥951.73at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥878.19at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio33.2%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio26.0%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE11.1%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE8.2%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE8.7%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees197at 2022-12-31Cons.Number of employees
Employees197at 2021-12-31Cons.Number of employees
Employees199at 2020-12-31dCons.Number of employees
Revenue¥12.2bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥12.4bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥11.1bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥10.4bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥9.2bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥561m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥154m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥491m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥88m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥796m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥812m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥496m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥327m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥30m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥113m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥119m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥383m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥497m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥261m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥14.8bnat 2022-12-31StandaloneAssets
Total assets¥15.7bnat 2021-12-31StandaloneAssets
Total assets¥16.9bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥7.8bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥7.1bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥9.6bnat 2022-12-31StandaloneLiabilities
Total liabilities¥10.7bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥5.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥5.0bnat 2021-12-31StandaloneNet assets
Net assets / equity¥5.1bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥4.7bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.9bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2021-12-31StandaloneCash and deposits
Cash & equivalents¥2.0bnat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥874mat 2018-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.7bn2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥311m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥368m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥636m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥228m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥615m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.012022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-20.022021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.72020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥84.472019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.752018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.832022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥63.682020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥83.422019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥42.842018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥122022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥855.34at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥845.37at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥866.41at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥802.71at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥830.75at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio34.8%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio30.4%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.1%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.7%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.2%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE-2.3%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE7.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE10.3%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE5.3%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,236,342at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,202,522at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,175,661at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,150,198at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,127,348at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees70at 2022-12-31StandaloneNumber of employees
Employees78at 2021-12-31StandaloneNumber of employees
Employees71at 2020-12-31dStandaloneNumber of employees
Employees69at 2019-12-31dStandaloneNumber of employees
Employees59at 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31−¥133,000
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥154m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥154m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31−¥7.7bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31¥523,000
Contents Segmentreportable segmentcapex2022-01-01 → 2022-12-31¥31m
Contents Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥183m
Contents Segmentreportable segmentemployeesat 2022-12-31127 pure
Contents Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥6.6bn
Contents Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥6.5bn
Contents Segmentreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥154m
Contents Segmentreportable segmentsegment assetsat 2022-12-31¥17.3bn
Contents Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥1.2bn
Platform Segmentreportable segmentcapex2022-01-01 → 2022-12-31¥425m
Platform Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥288m
Platform Segmentreportable segmentemployeesat 2022-12-3170 pure
Platform Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥12.2bn
Platform Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥12.2bn
Platform Segmentreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥363,000
Platform Segmentreportable segmentsegment assetsat 2022-12-31¥9.4bn
Platform Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥561m
—segment totalcapex2022-01-01 → 2022-12-31¥456m
—segment totaldepreciation2022-01-01 → 2022-12-31¥471m
—segment totalrevenue2022-01-01 → 2022-12-31¥18.9bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥18.7bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥154m
—segment totalsegment assetsat 2022-12-31¥26.7bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥1.8bn
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31−¥120,000
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥169m
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥169m
Reconciling Itemsreconcilingsegment assetsat 2021-12-31−¥8.1bn
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥2m
Contents Segmentreportable segmentcapex2021-01-01 → 2021-12-31¥36m
Contents Segmentreportable segmentdepreciation2021-01-01 → 2021-12-31¥179m
Contents Segmentreportable segmentrevenue2021-01-01 → 2021-12-31¥6.4bn
Contents Segmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥6.3bn
Contents Segmentreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥169m
Contents Segmentreportable segmentsegment assetsat 2021-12-31¥17.1bn
Contents Segmentreportable segmentsegment profit2021-01-01 → 2021-12-31¥1.2bn
Platform Segmentreportable segmentcapex2021-01-01 → 2021-12-31¥397m
Platform Segmentreportable segmentdepreciation2021-01-01 → 2021-12-31¥324m
Platform Segmentreportable segmentrevenue2021-01-01 → 2021-12-31¥12.4bn
Platform Segmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥12.4bn
Platform Segmentreportable segmentsegment assetsat 2021-12-31¥10.4bn
Platform Segmentreportable segmentsegment profit2021-01-01 → 2021-12-31¥154m
—segment totalcapex2021-01-01 → 2021-12-31¥432m
—segment totaldepreciation2021-01-01 → 2021-12-31¥504m
—segment totalrevenue2021-01-01 → 2021-12-31¥18.8bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥18.6bn
—segment totalrevenue intersegment2021-01-01 → 2021-12-31¥169m
—segment totalsegment assetsat 2021-12-31¥27.5bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥1.3bn

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

All source rows · 1,322
ItemContextValueUnit
Disposal of treasury stockCurrentYearDuration_TreasuryStockMember6374000JPY
Disposal of treasury stockCurrentYearDuration_ShareholdersEquityMember6399000JPY
Total changes of items during the periodCurrentYearDuration_CapitalStockMember9928000JPY
Total changes of items during the periodCurrentYearDuration_CapitalSurplusMember9952000JPY
Total changes of items during the periodCurrentYearDuration_RetainedEarningsMember616835000JPY
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember6327000JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember643043000JPY
Net assetsCurrentYearInstant_CapitalStockMember1893301000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember1892826000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember2885192000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-356628000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember6314691000JPY
Net assetsPrior1YearInstant5671647000JPY
Issuance of new sharesCurrentYearDuration19856000JPY
Dividends from surplusCurrentYearDuration-47674000JPY
Profit loss attributable to owners of parentCurrentYearDuration664510000JPY
Purchase of treasury stockCurrentYearDuration-47000JPY
Disposal of treasury stockCurrentYearDuration6399000JPY
Net changes of items other than shareholders equityCurrentYearDuration-JPY
Total changes of items during the periodCurrentYearDuration643043000JPY
Net assetsCurrentYearInstant6314691000JPY
Income before income taxesPrior1YearDuration1077156000JPY
Income before income taxesCurrentYearDuration1442770000JPY
Depreciation and amortization ope cfPrior1YearDuration503514000JPY
Depreciation and amortization ope cfCurrentYearDuration470589000JPY
Impairment loss ope cfPrior1YearDuration132130000JPY
Impairment loss ope cfCurrentYearDuration164236000JPY
Amortization of goodwill ope cfPrior1YearDuration638901000JPY
Amortization of goodwill ope cfCurrentYearDuration621597000JPY
Interest expenses ope cfPrior1YearDuration139350000JPY
Interest expenses ope cfCurrentYearDuration105984000JPY
Loan expenses ope cfPrior1YearDuration4206000JPY
Loan expenses ope cfCurrentYearDuration33962000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration61903000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-7150000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration113773000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration253638000JPY
Decrease increase in advances paid ope cfPrior1YearDuration722000JPY
Decrease increase in advances paid ope cfCurrentYearDuration247000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration10895000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration108936000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration24491000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-153027000JPY
Decrease increase in deferred revenue ope cfPrior1YearDuration41022000JPY
Decrease increase in deferred revenue ope cfCurrentYearDuration-JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration-JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration-7547000JPY
Increase decrease in refund liabilities ope cfPrior1YearDuration-166650000JPY
Increase decrease in refund liabilities ope cfCurrentYearDuration-12379000JPY
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration-11922000JPY

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 rounding
balance sheet identitynon_consolidated 2021-12-31pass rounding
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 · 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