Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100T2OZ (2024-03-29).

Key figures · 137
MetricValuePeriodScopeSource row
Revenue¥2.7bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥2.3bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥1.7bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥988m2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income−¥103m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥46m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income−¥127m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥26m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥36m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥150m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥455m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥217m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax−¥26m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)−¥286m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥102m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥107m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥163m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥459m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥278m2022-01-01 → 2022-12-31Cons.Profit loss
Net income−¥96m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥5.2bnat 2022-12-31Cons.Assets
Total assets¥4.4bnat 2021-12-31Cons.Assets
Total assets¥3.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥1.4bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥723mat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.0bnat 2022-12-31Cons.Liabilities
Total liabilities¥1.0bnat 2021-12-31Cons.Liabilities
Net assets / equity¥3.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥3.3bnat 2021-12-31Cons.Net assets
Net assets / equity¥2.9bnat 2020-12-31dCons.Net assets
Net assets / equity¥1.2bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥491mat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.3bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥3.0bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥3.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥930mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥381mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥128m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥16m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥120m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥68m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥449m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥447m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥581m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥265m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥142m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥71m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥505m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥852m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.9bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥762m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥75m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-17.232022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.412021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.842020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-26.772019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-75.612018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥11.32020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥190.55at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥200.58at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥185.05at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-388.82at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-359.77at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio60.8%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.3%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio84.2%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio83.2%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio67.6%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE5.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees126at 2022-12-31Cons.Number of employees
Employees116at 2021-12-31Cons.Number of employees
Employees62at 2020-12-31dCons.Number of employees
Employees59at 2019-12-31dCons.Number of employees
Employees54at 2018-12-31dCons.Number of employees
Revenue¥2.0bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.1bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥1.6bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥943m2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income−¥104m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥36m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥133m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥90m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥36m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥235m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥498m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥246m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥90m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥260m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥126m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥36m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥249m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥514m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.6bnat 2022-12-31StandaloneAssets
Total assets¥4.2bnat 2021-12-31StandaloneAssets
Total assets¥3.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.8bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.4bnat 2021-12-31StandaloneNet assets
Net assets / equity¥2.1bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥437mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity−¥155mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-15.692022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.952021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.662020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.992019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-84.592018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.82020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥132.3at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥148.36at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥137.53at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-153.65at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-112.66at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio48.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.5%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio58.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.5%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-13.0%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE2.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,700,429at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,364,681at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,424,473at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,076,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,076,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees54at 2022-12-31StandaloneNumber of employees
Employees63at 2021-12-31StandaloneNumber of employees
Employees60at 2020-12-31dStandaloneNumber of employees
Employees56at 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 · 26
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥3m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥2m
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥160,000
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥160,000
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥3.0bn
—segment totalcapex2022-01-01 → 2022-12-31¥614m
—segment totaldepreciation2022-01-01 → 2022-12-31¥226m
—segment totalemployeesat 2022-12-31104 pure
—segment totalrevenue2022-01-01 → 2022-12-31¥2.7bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥2.7bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥160,000
—segment totalsegment assetsat 2022-12-31¥2.2bn
—segment totalsegment profit2022-01-01 → 2022-12-31−¥103m
Reconciling Itemsreconcilingcapex2021-01-01 → 2021-12-31¥212,000
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥2m
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥170,000
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥170,000
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥3.0bn
—segment totalcapex2021-01-01 → 2021-12-31¥550m
—segment totaldepreciation2021-01-01 → 2021-12-31¥167m
—segment totalrevenue2021-01-01 → 2021-12-31¥2.3bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥2.3bn
—segment totalrevenue intersegment2021-01-01 → 2021-12-31¥170,000
—segment totalsegment assetsat 2021-12-31¥1.4bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥46m
—segment totalemployeesat 2022-12-3132 pure

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

All source rows · 1,320
ItemContextValueUnit
Total return on share price indexCurrentYearInstant_NonConsolidatedMember0.739
Number of employeesCurrentYearInstant_jpcrp030000-asr_E36122-000UXDXSolutionMember92
Average number of temporary workersCurrentYearInstant_jpcrp030000-asr_E36122-000UXDXSolutionMember6
Number of employeesCurrentYearInstant_jpcrp030000-asr_E36122-000VideoSolutionMember12
Average number of temporary workersCurrentYearInstant_jpcrp030000-asr_E36122-000VideoSolutionMember1
Number of employeesCurrentYearInstant_ReportableSegmentsMember104
Average number of temporary workersCurrentYearInstant_ReportableSegmentsMember7
Number of employeesCurrentYearInstant_CorporateSharedMember22
Average number of temporary workersCurrentYearInstant_CorporateSharedMember3
Number of employeesCurrentYearInstant126
Average number of temporary workersCurrentYearInstant10
Number of employeesCurrentYearInstant_NonConsolidatedMember54
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember4
Average age years information about reporting company information about employeesCurrentYearInstant_NonConsolidatedMember38.4
Average length of service years information about reporting company information about employeesCurrentYearInstant_NonConsolidatedMember3.1
Average annual salary information about reporting company information about employeesCurrentYearInstant_NonConsolidatedMember8158000JPY
Number of employeesCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E36122-000UXDXSolutionMember23
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E36122-000UXDXSolutionMember-
Number of employeesCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E36122-000VideoSolutionMember9
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E36122-000VideoSolutionMember1
Number of employeesCurrentYearInstant_NonConsolidatedMember_ReportableSegmentsMember32
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember_ReportableSegmentsMember1
Number of employeesCurrentYearInstant_NonConsolidatedMember_CorporateSharedMember22
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember_CorporateSharedMember3
Number of employeesCurrentYearInstant_NonConsolidatedMember54
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember4
Capital expenditures overview of capital expenditures etcCurrentYearDuration209741000JPY
Capital expenditures overview of capital expenditures etcCurrentYearDuration_jpcrp030000-asr_E36122-000UXDXSolutionMember178609000JPY
Capital expenditures overview of capital expenditures etcCurrentYearDuration_jpcrp030000-asr_E36122-000VideoSolutionMember21443000JPY
Number of issued shares as of fiscal year end issued shares total number of shares etcFilingDateInstant_OrdinaryShareMember16700429
Number of issued shares as of filing date issued shares total number of shares etcFilingDateInstant_OrdinaryShareMember16813651
Number of issued shares as of fiscal year end issued shares total number of shares etcFilingDateInstant16700429
Number of issued shares as of filing date issued shares total number of shares etcFilingDateInstant16813651
Number of shares constituting one unitCurrentYearInstant_OrdinaryShareMember100
Number of shareholders national and local governmentsCurrentYearInstant_OrdinaryShareMember-
Number of shareholders financial institutionsCurrentYearInstant_OrdinaryShareMember4
Number of shareholders financial service providersCurrentYearInstant_OrdinaryShareMember26
Number of shareholders other corporationsCurrentYearInstant_OrdinaryShareMember65
Number of shareholders foreign investors other than individualsCurrentYearInstant_OrdinaryShareMember22
Number of shareholders foreign individual investorsCurrentYearInstant_OrdinaryShareMember48
Number of shareholders individuals and othersCurrentYearInstant_OrdinaryShareMember9306
Number of shareholders totalCurrentYearInstant_OrdinaryShareMember9471
Number of shares held number of units national and local governmentsCurrentYearInstant_OrdinaryShareMember-
Number of shares held number of units financial institutionsCurrentYearInstant_OrdinaryShareMember4315
Number of shares held number of units financial service providersCurrentYearInstant_OrdinaryShareMember7624
Number of shares held number of units other corporationsCurrentYearInstant_OrdinaryShareMember24963
Number of shares held number of units foreign investors other than individualsCurrentYearInstant_OrdinaryShareMember20304
Number of shares held number of units foreign individual investorsCurrentYearInstant_OrdinaryShareMember210
Number of shares held number of units individuals and othersCurrentYearInstant_OrdinaryShareMember109412
Number of shares held number of units totalCurrentYearInstant_OrdinaryShareMember166828

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
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