Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥4.7bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥3.2bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥2.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥2.8bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥3.5bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥3m2022-01-01 → 2022-12-31Cons.Operating income
Operating income−¥223m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥15m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥225m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income−¥396m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥31m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥164m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥27m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax−¥331m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥2m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥351m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥441m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥147m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥270m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2m2022-01-01 → 2022-12-31Cons.Profit loss
Net income−¥351m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥4.7bnat 2022-12-31Cons.Assets
Total assets¥5.6bnat 2021-12-31Cons.Assets
Total assets¥4.3bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥4.3bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥4.5bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥3.3bnat 2022-12-31Cons.Liabilities
Total liabilities¥4.2bnat 2021-12-31Cons.Liabilities
Net assets / equity¥1.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥1.4bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.4bnat 2020-12-31dCons.Net assets
Net assets / equity¥1.8bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥2.0bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥1.8bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.5bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥133m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥209m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥272m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥148m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥143m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥154m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥564m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥188m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥292m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥150m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥315m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥896m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥266m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥313m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥415m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥0.222022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-36.762021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-49.872020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-16.712019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥30.882018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥30.392018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥133.37at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥147.69at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥154at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥208.95at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥228.22at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio28.1%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.7%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.5%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio42.5%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio44.5%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE0.2%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE14.4%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees158at 2022-12-31Cons.Number of employees
Employees165at 2021-12-31Cons.Number of employees
Employees112at 2020-12-31dCons.Number of employees
Employees109at 2019-12-31dCons.Number of employees
Employees103at 2018-12-31dCons.Number of employees
Revenue¥1.9bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.1bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥1.9bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income−¥87m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥184m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥31m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥165m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥397m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥27m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥248m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥152m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥295m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥157m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥298m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥579m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥119m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥392m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2022-12-31StandaloneAssets
Total assets¥4.3bnat 2021-12-31StandaloneAssets
Total assets¥4.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2022-12-31StandaloneLiabilities
Total liabilities¥3.1bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥1.2bnat 2021-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥1.9bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.0bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥791mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-16.032022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31.242021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-65.522020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.532019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.832018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥44.112018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥3.52020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥112.21at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥127.34at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥142.64at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥213.2at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥229.3at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio32.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio30.4%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio43.8%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.4%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE20.8%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,807,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,767,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,889,100at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,790,100at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,759,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees83at 2022-12-31StandaloneNumber of employees
Employees89at 2021-12-31StandaloneNumber of employees
Employees88at 2020-12-31dStandaloneNumber of employees
Employees88at 2019-12-31dStandaloneNumber of employees
Employees88at 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 · 43
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥7m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥7m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31¥2m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentcapex2022-01-01 → 2022-12-31¥143m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥135m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentemployeesat 2022-12-31139 pure
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥2.8bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥2.8bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥7m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment assetsat 2022-12-31¥2.3bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥79m
Toy Sales Businessreportable segmentcapex2022-01-01 → 2022-12-31¥14m
Toy Sales Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥610,000
Toy Sales Businessreportable segmentemployeesat 2022-12-3119 pure
Toy Sales Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥1.9bn
Toy Sales Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.9bn
Toy Sales Businessreportable segmentsegment assetsat 2022-12-31¥1.3bn
Toy Sales Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥80m
—segment totalcapex2022-01-01 → 2022-12-31¥156m
—segment totaldepreciation2022-01-01 → 2022-12-31¥136m
—segment totalrevenue2022-01-01 → 2022-12-31¥4.7bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥4.7bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥7m
—segment totalsegment assetsat 2022-12-31¥3.6bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥771,000
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥1.5bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentcapex2021-01-01 → 2021-12-31¥56m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥131m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥2.8bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥2.8bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment assetsat 2021-12-31¥2.9bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥256m
Toy Sales Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥325m
Toy Sales Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥325m
Toy Sales Businessreportable segmentsegment assetsat 2021-12-31¥1.1bn
Toy Sales Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥33m
—segment totalcapex2021-01-01 → 2021-12-31¥56m
—segment totaldepreciation2021-01-01 → 2021-12-31¥131m
—segment totalrevenue2021-01-01 → 2021-12-31¥3.2bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥3.2bn
—segment totalsegment assetsat 2021-12-31¥4.1bn
—segment totalsegment profit2021-01-01 → 2021-12-31−¥223m

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

All source rows · 1,412
ItemContextValueUnit
Total assets (5-year summary)Prior1YearInstant5595364000JPY
Total assets (5-year summary)CurrentYearInstant4652439000JPY
Net assets per share (5-year summary)Prior4YearInstant228.22
Net assets per share (5-year summary)Prior3YearInstant208.95
Net assets per share (5-year summary)Prior2YearInstant154.00
Net assets per share (5-year summary)Prior1YearInstant147.69
Net assets per share (5-year summary)CurrentYearInstant133.37
Basic earnings loss per share (5-year summary)Prior4YearDuration30.88
Basic earnings loss per share (5-year summary)Prior3YearDuration-16.71
Basic earnings loss per share (5-year summary)Prior2YearDuration-49.87
Basic earnings loss per share (5-year summary)Prior1YearDuration-36.76
Basic earnings loss per share (5-year summary)CurrentYearDuration0.22
Diluted earnings per share (5-year summary)Prior4YearDuration30.39
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.445
Equity to asset ratio (5-year summary)Prior3YearInstant0.425
Equity to asset ratio (5-year summary)Prior2YearInstant0.315
Equity to asset ratio (5-year summary)Prior1YearInstant0.257
Equity to asset ratio (5-year summary)CurrentYearInstant0.281
Rate of return on equity (5-year summary)Prior4YearDuration0.144
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration0.002
Price earnings ratio (5-year summary)Prior4YearDuration13.3
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration868.4
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-143289000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-147687000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration272183000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-208565000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-132554000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration149529000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-291975000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-188438000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-563837000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-154172000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration415025000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration313136000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration265671000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration895505000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-314624000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1489502000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1362975000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1712391000JPY

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 rounding
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
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