Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 137
MetricValuePeriodScopeSource row
Revenue¥4.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥2.7bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥2.3bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
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)
Operating income−¥26m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥103m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥12m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥127m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥26m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥12m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥217m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥22m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥286m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥102m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥5m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥278m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥4.4bnat 2023-12-31Cons.Assets
Total assets¥5.2bnat 2022-12-31Cons.Assets
Total assets¥4.4bnat 2021-12-31dCons.Total assets (5-year summary)
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 liabilities¥1.2bnat 2023-12-31Cons.Liabilities
Total liabilities¥2.0bnat 2022-12-31Cons.Liabilities
Net assets / equity¥3.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥3.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥3.3bnat 2021-12-31dCons.Net assets
Net assets / equity¥2.9bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.2bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥3.3bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥1.7bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥930mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥78m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥128m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥16m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥819m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥447m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥581m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥909m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥505m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥852m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-1.292023-01-01 → 2023-12-31Cons.Basic earnings loss per share (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 → 2021-12-31dCons.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 (diluted)¥11.32020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥186.86at 2023-12-31Cons.Net assets 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 2021-12-31dCons.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)
Equity ratio72.1%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.8%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.3%at 2021-12-31dCons.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)
ROE5.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees132at 2023-12-31Cons.Number of employees
Employees126at 2022-12-31Cons.Number of employees
Employees116at 2021-12-31dCons.Number of employees
Employees62at 2020-12-31dCons.Number of employees
Employees59at 2019-12-31dCons.Number of employees
Revenue¥2.0bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥2.0bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income−¥25m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥104m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income−¥34m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥133m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥90m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥33m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥246m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥26m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥260m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥126m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.0bnat 2023-12-31StandaloneAssets
Total assets¥4.6bnat 2022-12-31StandaloneAssets
Total assets¥4.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2023-12-31StandaloneLiabilities
Total liabilities¥2.4bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2023-12-31StandaloneNet assets
Net assets / equity¥2.2bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.4bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥2.1bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥437mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2023-12-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-1.532023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-15.692022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.952021-01-01 → 2021-12-31dStandaloneBasic 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 (diluted)¥3.82020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥130.81at 2023-12-31StandaloneNet assets 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 2021-12-31dStandaloneNet 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)
Equity ratio55.1%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.5%at 2021-12-31dStandaloneEquity 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)
ROE2.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,865,731at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,700,429at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,364,681at 2021-12-31dStandaloneTotal 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)
Employees47at 2023-12-31StandaloneNumber of employees
Employees54at 2022-12-31StandaloneNumber of employees
Employees63at 2021-12-31dStandaloneNumber of employees
Employees60at 2020-12-31dStandaloneNumber of employees
Employees56at 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥4m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥2m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥6m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥6m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥2.2bn
Growth Segmentreportable segmentcapex2023-01-01 → 2023-12-31¥74m
Growth Segmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥176m
Growth Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥2.4bn
Growth Segmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.4bn
Growth Segmentreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥2m
Growth Segmentreportable segmentsegment assetsat 2023-12-31¥1.2bn
Growth Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31−¥111m
Growth Segment Transformation Segmentreportable segmentemployeesat 2023-12-31110 pure
Transformation Segmentreportable segmentcapex2023-01-01 → 2023-12-31¥14m
Transformation Segmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Transformation Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥2.0bn
Transformation Segmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.0bn
Transformation Segmentreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥4m
Transformation Segmentreportable segmentsegment assetsat 2023-12-31¥983m
Transformation Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥86m
—segment totalcapex2023-01-01 → 2023-12-31¥88m
—segment totaldepreciation2023-01-01 → 2023-12-31¥182m
—segment totalemployeesat 2023-12-31110 pure
—segment totalrevenue2023-01-01 → 2023-12-31¥4.3bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥4.3bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥6m
—segment totalsegment assetsat 2023-12-31¥2.2bn
—segment totalsegment profit2023-01-01 → 2023-12-31−¥26m
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥3m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥2m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥3.0bn
Growth Segmentreportable segmentcapex2022-01-01 → 2022-12-31¥182m
Growth Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥226m
Growth Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥2.4bn
Growth Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥2.4bn
Growth Segmentreportable segmentsegment assetsat 2022-12-31¥1.2bn
Growth Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31−¥223m
Transformation Segmentreportable segmentcapex2022-01-01 → 2022-12-31¥434m
Transformation Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥257m
Transformation Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥257m
Transformation Segmentreportable segmentsegment assetsat 2022-12-31¥1.0bn
Transformation Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥121m
—segment totalcapex2022-01-01 → 2022-12-31¥616m
—segment totaldepreciation2022-01-01 → 2022-12-31¥226m
—segment totalrevenue2022-01-01 → 2022-12-31¥2.7bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥2.7bn
—segment totalsegment assetsat 2022-12-31¥2.2bn
—segment totalsegment profit2022-01-01 → 2022-12-31−¥103m
Growth Segment Transformation Segmentreportable segmentemployeesat 2023-12-3125 pure
—segment totalemployeesat 2023-12-3125 pure

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

All source rows · 1,370
ItemContextValueUnit
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember234520000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember-JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember38954000JPY
Net assetsCurrentYearInstant3190523000JPY
Income before income taxesPrior1YearDuration-216871000JPY
Income before income taxesCurrentYearDuration12179000JPY
Depreciation and amortization ope cfPrior1YearDuration228176000JPY
Depreciation and amortization ope cfCurrentYearDuration183839000JPY
Amortization of goodwill ope cfPrior1YearDuration28039000JPY
Amortization of goodwill ope cfCurrentYearDuration70896000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration1418000JPY
Gain on sales of non current assets ope cfPrior1YearDuration-JPY
Gain on sales of non current assets ope cfCurrentYearDuration-185000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration340000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration-JPY
Impairment loss ope cfPrior1YearDuration89216000JPY
Impairment loss ope cfCurrentYearDuration-JPY
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration-JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration-390000JPY
Interest income ope cfPrior1YearDuration-116000JPY
Interest income ope cfCurrentYearDuration-30488000JPY
Surrender value of insurance ope cfPrior1YearDuration-JPY
Surrender value of insurance ope cfCurrentYearDuration-27493000JPY
Interest expenses ope cfPrior1YearDuration10036000JPY
Interest expenses ope cfCurrentYearDuration13237000JPY
Loss gain on investments in partnership ope cfPrior1YearDuration1068000JPY
Loss gain on investments in partnership ope cfCurrentYearDuration8802000JPY
Foreign exchange losses gains ope cfPrior1YearDuration503000JPY
Foreign exchange losses gains ope cfCurrentYearDuration-37000JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration5301000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration-JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration39654000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-80745000JPY
Decrease increase work in process ope cfPrior1YearDuration-4728000JPY
Decrease increase work in process ope cfCurrentYearDuration-111000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-14175000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-17393000JPY
Increase decrease in advances received ope cfPrior1YearDuration24577000JPY
Increase decrease in advances received ope cfCurrentYearDuration9206000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-10288000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-315000JPY
Decrease increase in other assets ope cfPrior1YearDuration12311000JPY
Decrease increase in other assets ope cfCurrentYearDuration4795000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration11959000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration12758000JPY
Subtotal ope cfPrior1YearDuration205005000JPY
Subtotal ope cfCurrentYearDuration159972000JPY
Interest income received ope cfPrior1YearDuration108000JPY
Interest income received ope cfCurrentYearDuration92000JPY

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 rounding
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