Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥4.5bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥4.7bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥3.2bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
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)
Operating income¥51m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥3m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥62m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥15m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥225m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥73m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥27m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥54m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥351m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥54m2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥2m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥4.6bnat 2023-12-31Cons.Assets
Total assets¥4.7bnat 2022-12-31Cons.Assets
Total assets¥5.6bnat 2021-12-31dCons.Total assets (5-year summary)
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 liabilities¥3.1bnat 2023-12-31Cons.Liabilities
Total liabilities¥3.3bnat 2022-12-31Cons.Liabilities
Net assets / equity¥1.4bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥1.4bnat 2021-12-31dCons.Net assets
Net assets / equity¥1.4bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.8bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥1.2bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥218m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥133m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥209m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥12m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥154m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥564m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥300m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥315m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥896m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥5.432023-01-01 → 2023-12-31Cons.Basic earnings loss per share (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 → 2021-12-31dCons.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)
Net assets per share¥142.45at 2023-12-31Cons.Net assets 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 2021-12-31dCons.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)
Equity ratio31.6%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio28.1%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.7%at 2021-12-31dCons.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)
ROE3.9%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE0.2%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
Employees156at 2023-12-31Cons.Number of employees
Employees158at 2022-12-31Cons.Number of employees
Employees165at 2021-12-31dCons.Number of employees
Employees112at 2020-12-31dCons.Number of employees
Employees109at 2019-12-31dCons.Number of employees
Revenue¥1.9bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥1.9bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥9m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥87m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥79m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥31m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥165m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥90m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥152m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥85m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥157m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥298m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥3.4bnat 2023-12-31StandaloneAssets
Total assets¥3.4bnat 2022-12-31StandaloneAssets
Total assets¥4.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.1bnat 2023-12-31StandaloneLiabilities
Total liabilities¥2.3bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥1.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥1.2bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥1.3bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.9bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥889mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥791mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥8.572023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.032022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31.242021-01-01 → 2021-12-31dStandaloneBasic 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)
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)
Net assets per share¥125.12at 2023-12-31StandaloneNet assets 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 2021-12-31dStandaloneNet 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)
Equity ratio37.5%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31dStandaloneEquity 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)
ROE7.2%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
Shares issued10,167,000at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,807,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,767,000at 2021-12-31dStandaloneTotal 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)
Employees74at 2023-12-31StandaloneNumber of employees
Employees83at 2022-12-31StandaloneNumber of employees
Employees89at 2021-12-31dStandaloneNumber of employees
Employees88at 2020-12-31dStandaloneNumber of employees
Employees88at 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 Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥80m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥80m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥7m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentcapex2023-01-01 → 2023-12-31¥82m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥134m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentemployeesat 2023-12-31140 pure
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥2.8bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.7bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥80m
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment assetsat 2023-12-31¥2.3bn
Acupuncture Moxibustion And Judo Therapy Clinic Support Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥92m
Toy Sales Businessreportable segmentcapex2023-01-01 → 2023-12-31¥42m
Toy Sales Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Toy Sales Businessreportable segmentemployeesat 2023-12-3116 pure
Toy Sales Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥1.8bn
Toy Sales Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.8bn
Toy Sales Businessreportable segmentsegment assetsat 2023-12-31¥1.2bn
Toy Sales Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥34m
—segment totalcapex2023-01-01 → 2023-12-31¥124m
—segment totaldepreciation2023-01-01 → 2023-12-31¥140m
—segment totalrevenue2023-01-01 → 2023-12-31¥4.6bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥4.5bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥80m
—segment totalsegment assetsat 2023-12-31¥3.5bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥58m
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 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 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

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

All source rows · 1,355
ItemContextValueUnit
Current liabilitiesPrior1YearInstant1604582000JPY
Current liabilitiesCurrentYearInstant1713771000JPY
Long term loans payablePrior1YearInstant1504807000JPY
Long term loans payableCurrentYearInstant1187620000JPY
Deferred tax liabilitiesPrior1YearInstant7664000JPY
Deferred tax liabilitiesCurrentYearInstant7544000JPY
Net defined benefit liabilityPrior1YearInstant89976000JPY
Net defined benefit liabilityCurrentYearInstant76946000JPY
Asset retirement obligations nclPrior1YearInstant133813000JPY
Asset retirement obligations nclCurrentYearInstant136949000JPY
Other nclPrior1YearInstant4439000JPY
Other nclCurrentYearInstant2608000JPY
Noncurrent liabilitiesPrior1YearInstant1740700000JPY
Noncurrent liabilitiesCurrentYearInstant1411668000JPY
LiabilitiesPrior1YearInstant3345282000JPY
LiabilitiesCurrentYearInstant3125439000JPY
Capital stockPrior1YearInstant727347000JPY
Capital stockCurrentYearInstant142930000JPY
Capital surplusPrior1YearInstant903663000JPY
Capital surplusCurrentYearInstant1573940000JPY
Retained earningsPrior1YearInstant-326757000JPY
Retained earningsCurrentYearInstant-272791000JPY
Treasury stockPrior1YearInstant-159000JPY
Treasury stockCurrentYearInstant-159000JPY
Shareholders equityPrior1YearInstant1304093000JPY
Shareholders equityCurrentYearInstant1443919000JPY
Valuation difference on available for sale securitiesPrior1YearInstant1142000JPY
Valuation difference on available for sale securitiesCurrentYearInstant1523000JPY
Valuation and translation adjustmentsPrior1YearInstant1142000JPY
Valuation and translation adjustmentsCurrentYearInstant1523000JPY
Subscription rights to sharesPrior1YearInstant1920000JPY
Subscription rights to sharesCurrentYearInstant1680000JPY
Net assetsPrior1YearInstant1307156000JPY
Net assetsCurrentYearInstant1447123000JPY
Liabilities and net assetsPrior1YearInstant4652439000JPY
Liabilities and net assetsCurrentYearInstant4572563000JPY
Net salesPrior1YearDuration4671498000JPY
Net salesCurrentYearDuration4497601000JPY
Cost of salesPrior1YearDuration3099204000JPY
Cost of salesCurrentYearDuration3033720000JPY
Gross profitPrior1YearDuration1572294000JPY
Gross profitCurrentYearDuration1463881000JPY
Selling general and administrative expensesPrior1YearDuration1569470000JPY
Selling general and administrative expensesCurrentYearDuration1412653000JPY
Operating incomePrior1YearDuration2823000JPY
Operating incomeCurrentYearDuration51228000JPY
Interest income noiPrior1YearDuration184000JPY
Interest income noiCurrentYearDuration187000JPY
Commission fee noiPrior1YearDuration7958000JPY
Commission fee noiCurrentYearDuration8591000JPY

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 rounding
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