Annual report

Period2022-01-01 → 2022-12-31

Filed2023-03-31

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 156

Metric	Value	Period	Scope	Source row
Revenue	¥17.0bn	2022-01-01 → 2022-12-31	Cons.	Net sales
Revenue	¥13.3bn	2021-01-01 → 2021-12-31	Cons.	Net sales
Revenue	¥12.4bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥9.7bn	2019-01-01 → 2019-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥7.5bn	2018-01-01 → 2018-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥3.9bn	2022-01-01 → 2022-12-31	Cons.	Operating income
Operating income	¥3.0bn	2021-01-01 → 2021-12-31	Cons.	Operating income
Ordinary income	¥3.9bn	2022-01-01 → 2022-12-31	Cons.	Ordinary income
Ordinary income	¥3.0bn	2021-01-01 → 2021-12-31	Cons.	Ordinary income
Ordinary income	¥2.4bn	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥1.7bn	2019-01-01 → 2019-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥1.1bn	2018-01-01 → 2018-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥3.9bn	2022-01-01 → 2022-12-31	Cons.	Income before income taxes
Profit before tax	¥3.0bn	2021-01-01 → 2021-12-31	Cons.	Income before income taxes
Net income (owners)	¥2.7bn	2022-01-01 → 2022-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥2.1bn	2021-01-01 → 2021-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥1.7bn	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥1.1bn	2019-01-01 → 2019-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥703m	2018-01-01 → 2018-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥2.8bn	2022-01-01 → 2022-12-31	Cons.	Profit loss
Net income	¥2.2bn	2021-01-01 → 2021-12-31	Cons.	Profit loss
Total assets	¥14.6bn	at 2022-12-31	Cons.	Assets
Total assets	¥11.4bn	at 2021-12-31	Cons.	Assets
Total assets	¥10.3bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥9.1bn	at 2019-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥7.2bn	at 2018-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥4.0bn	at 2022-12-31	Cons.	Liabilities
Total liabilities	¥2.9bn	at 2021-12-31	Cons.	Liabilities
Net assets / equity	¥10.6bn	at 2022-12-31	Cons.	Net assets
Net assets / equity	¥8.6bn	at 2021-12-31	Cons.	Net assets
Net assets / equity	¥6.9bn	at 2020-12-31^d	Cons.	Net assets
Net assets / equity	¥5.7bn	at 2019-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥3.3bn	at 2018-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥10.2bn	at 2022-12-31	Cons.	Cash and deposits
Cash and deposits	¥7.5bn	at 2021-12-31	Cons.	Cash and deposits
Cash & equivalents	¥10.2bn	at 2022-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥7.5bn	at 2021-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥7.2bn	at 2020-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥5.9bn	at 2019-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥4.4bn	at 2018-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥3.7bn	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥1.4bn	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥2.6bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.2bn	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.3bn	2018-01-01 → 2018-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥38m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥117m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥12m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥4m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥37m	2018-01-01 → 2018-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥949m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥1.1bn	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥1.2bn	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥260m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥1.5bn	2018-01-01 → 2018-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥150.9	2022-01-01 → 2022-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥118.72	2021-01-01 → 2021-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥97.87	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥71.63	2019-01-01 → 2019-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥44.44	2018-01-01 → 2018-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥143.88	2022-01-01 → 2022-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥112.52	2021-01-01 → 2021-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥92.35	2020-01-01 → 2020-12-31^d	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥67.23	2019-01-01 → 2019-12-31^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥568.46	at 2022-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥465.86	at 2021-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥376.83	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥310.55	at 2019-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥198.6	at 2018-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	71.0%	at 2022-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	73.1%	at 2021-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	65.4%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	60.9%	at 2019-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	43.5%	at 2018-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	29.2%	2022-01-01 → 2022-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	28.2%	2021-01-01 → 2021-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	28.5%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	26.3%	2019-01-01 → 2019-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	24.2%	2018-01-01 → 2018-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	1,014	at 2022-12-31	Cons.	Number of employees
Employees	890	at 2021-12-31	Cons.	Number of employees
Employees	855	at 2020-12-31^d	Cons.	Number of employees
Employees	749	at 2019-12-31^d	Cons.	Number of employees
Employees	606	at 2018-12-31^d	Cons.	Number of employees
Revenue	¥16.1bn	2022-01-01 → 2022-12-31	Standalone	Net sales
Revenue	¥12.6bn	2021-01-01 → 2021-12-31	Standalone	Net sales
Revenue	¥11.8bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥9.2bn	2019-01-01 → 2019-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥7.0bn	2018-01-01 → 2018-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥3.8bn	2022-01-01 → 2022-12-31	Standalone	Operating income
Operating income	¥2.9bn	2021-01-01 → 2021-12-31	Standalone	Operating income
Ordinary income	¥3.8bn	2022-01-01 → 2022-12-31	Standalone	Ordinary income
Ordinary income	¥2.9bn	2021-01-01 → 2021-12-31	Standalone	Ordinary income
Ordinary income	¥2.3bn	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.6bn	2019-01-01 → 2019-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.1bn	2018-01-01 → 2018-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥3.8bn	2022-01-01 → 2022-12-31	Standalone	Income before income taxes
Profit before tax	¥2.9bn	2021-01-01 → 2021-12-31	Standalone	Income before income taxes
Net income	¥2.7bn	2022-01-01 → 2022-12-31	Standalone	Profit loss
Net income	¥2.1bn	2021-01-01 → 2021-12-31	Standalone	Profit loss
Net income	¥1.7bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥1.1bn	2019-01-01 → 2019-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥671m	2018-01-01 → 2018-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥13.9bn	at 2022-12-31	Standalone	Assets
Total assets	¥11.0bn	at 2021-12-31	Standalone	Assets
Total assets	¥9.9bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥8.8bn	at 2019-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥7.0bn	at 2018-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥3.8bn	at 2022-12-31	Standalone	Liabilities
Total liabilities	¥2.7bn	at 2021-12-31	Standalone	Liabilities
Net assets / equity	¥10.1bn	at 2022-12-31	Standalone	Net assets
Net assets / equity	¥8.2bn	at 2021-12-31	Standalone	Net assets
Net assets / equity	¥6.7bn	at 2020-12-31^d	Standalone	Net assets
Net assets / equity	¥5.5bn	at 2019-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥3.1bn	at 2018-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥9.6bn	at 2022-12-31	Standalone	Cash and deposits
Cash and deposits	¥7.1bn	at 2021-12-31	Standalone	Cash and deposits
EPS (basic)	¥147.9	2022-01-01 → 2022-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥116.57	2021-01-01 → 2021-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥95.41	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥70.24	2019-01-01 → 2019-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥42.45	2018-01-01 → 2018-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥141.03	2022-01-01 → 2022-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥110.49	2021-01-01 → 2021-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥90.03	2020-01-01 → 2020-12-31^d	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥65.93	2019-01-01 → 2019-12-31^d	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥96	2022-01-01 → 2022-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥80	2021-01-01 → 2021-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥60	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥120	2019-01-01 → 2019-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥160	2018-01-01 → 2018-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥556.51	at 2022-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥457.68	at 2021-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥372.62	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥308.92	at 2019-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥197.85	at 2018-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	72.6%	at 2022-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	75.0%	at 2021-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	67.0%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	62.4%	at 2019-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	44.7%	at 2018-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	29.1%	2022-01-01 → 2022-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	28.1%	2021-01-01 → 2021-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	28.0%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	25.9%	2019-01-01 → 2019-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	23.1%	2018-01-01 → 2018-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	18,176,400	at 2022-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,978,400	at 2021-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,929,200	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	2,960,200	at 2019-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,318,000	at 2018-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	843	at 2022-12-31	Standalone	Number of employees
Employees	743	at 2021-12-31	Standalone	Number of employees
Employees	717	at 2020-12-31^d	Standalone	Number of employees
Employees	621	at 2019-12-31^d	Standalone	Number of employees
Employees	500	at 2018-12-31^d	Standalone	Number 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.

All source rows · 1,194

Item	Context	Value	Unit
Proceeds from issuance of common stock fin cf	Prior1YearDuration	16167000	JPY
Proceeds from issuance of common stock fin cf	CurrentYearDuration	36249000	JPY
Listing expenses payments fin cf	Prior1YearDuration	-5000000	JPY
Listing expenses payments fin cf	CurrentYearDuration	－	JPY
Purchase of treasury stock fin cf	Prior1YearDuration	-329000	JPY
Purchase of treasury stock fin cf	CurrentYearDuration	-317000	JPY
Cash dividends paid fin cf	Prior1YearDuration	-625941000	JPY
Cash dividends paid fin cf	CurrentYearDuration	-811645000	JPY
Net cash provided by used in financing activities	Prior1YearDuration	-1063985000	JPY
Net cash provided by used in financing activities	CurrentYearDuration	-948990000	JPY
Effect of exchange rate change on cash and cash equivalents	Prior1YearDuration	49352000	JPY
Effect of exchange rate change on cash and cash equivalents	CurrentYearDuration	21731000	JPY
Net increase decrease in cash and cash equivalents	Prior1YearDuration	306527000	JPY
Net increase decrease in cash and cash equivalents	CurrentYearDuration	2701820000	JPY
Cash and cash equivalents	Prior2YearInstant	7182805000	JPY
Cash and cash equivalents	Prior1YearInstant	7489332000	JPY
Cash and cash equivalents	Prior1YearInstant	7489332000	JPY
Cash and cash equivalents	CurrentYearInstant	10191152000	JPY
Number of consolidated subsidiaries	CurrentYearInstant	2
Directors compensations sga	Prior1YearDuration	193664000	JPY
Directors compensations sga	CurrentYearDuration	142935000	JPY
Salaries and allowances sga	Prior1YearDuration	160757000	JPY
Salaries and allowances sga	CurrentYearDuration	219024000	JPY
Taxes and dues sga	Prior1YearDuration	110171000	JPY
Taxes and dues sga	CurrentYearDuration	139220000	JPY
Recruiting expenses sga	Prior1YearDuration	125418000	JPY
Recruiting expenses sga	CurrentYearDuration	160514000	JPY
Commission fee	Prior1YearDuration	80313000	JPY
Commission fee	CurrentYearDuration	105882000	JPY
Cash and deposits	Prior1YearInstant_NonConsolidatedMember	7052963000	JPY
Cash and deposits	CurrentYearInstant_NonConsolidatedMember	9621911000	JPY
Accounts receivable trade	Prior1YearInstant_NonConsolidatedMember	2181288000	JPY
Accounts receivable trade	CurrentYearInstant_NonConsolidatedMember	－	JPY
Accounts receivable trade and contract assets	Prior1YearInstant_NonConsolidatedMember	－	JPY
Accounts receivable trade and contract assets	CurrentYearInstant_NonConsolidatedMember	2439411000	JPY
Work in process	Prior1YearInstant_NonConsolidatedMember	48098000	JPY
Work in process	CurrentYearInstant_NonConsolidatedMember	40430000	JPY
Prepaid expenses	Prior1YearInstant_NonConsolidatedMember	47478000	JPY
Prepaid expenses	CurrentYearInstant_NonConsolidatedMember	49670000	JPY
Other ca	Prior1YearInstant_NonConsolidatedMember	26840000	JPY
Other ca	CurrentYearInstant_NonConsolidatedMember	35285000	JPY
Current assets	Prior1YearInstant_NonConsolidatedMember	9356669000	JPY
Current assets	CurrentYearInstant_NonConsolidatedMember	12186710000	JPY
Buildings net	Prior1YearInstant_NonConsolidatedMember	37717000	JPY
Buildings net	CurrentYearInstant_NonConsolidatedMember	35571000	JPY
Tools furniture and fixtures net	Prior1YearInstant_NonConsolidatedMember	17557000	JPY
Tools furniture and fixtures net	CurrentYearInstant_NonConsolidatedMember	12624000	JPY
Property plant and equipment	Prior1YearInstant_NonConsolidatedMember	55275000	JPY
Property plant and equipment	CurrentYearInstant_NonConsolidatedMember	48195000	JPY
Software	Prior1YearInstant_NonConsolidatedMember	5664000	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 identity	consolidated 2021-12-31	pass rounding
balance sheet identity	consolidated 2022-12-31	pass
balance sheet identity	non_consolidated 2021-12-31	pass
balance sheet identity	non_consolidated 2022-12-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2020-12-31	pass
statement vs summary · net assets	consolidated 2021-12-31	pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2020-12-31	pass
statement vs summary · net assets	non_consolidated 2021-12-31	pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · operating cash flow	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · operating cash flow	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	non_consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	non_consolidated 2022-01-01/2022-12-31	pass
statement vs summary · total assets	consolidated 2021-12-31	pass
statement vs summary · total assets	consolidated 2022-12-31	pass
statement vs summary · total assets	non_consolidated 2021-12-31	pass
statement vs summary · total assets	non_consolidated 2022-12-31	pass