Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥490m2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥389m2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥342m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥547m2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥1.3bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income−¥372m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥277m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income−¥378m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥280m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥195m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥138m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥56m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥419m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥288m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥421m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥289m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥186m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥178m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥71m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥421m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥289m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥281mat 2023-12-31Cons.Assets
Total assets¥277mat 2022-12-31Cons.Assets
Total assets¥415mat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥604mat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥1.1bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥252mat 2023-12-31Cons.Liabilities
Total liabilities¥127mat 2022-12-31Cons.Liabilities
Net assets / equity¥29mat 2023-12-31Cons.Net assets
Net assets / equity¥150mat 2022-12-31Cons.Net assets
Net assets / equity¥335mat 2021-12-31dCons.Net assets
Net assets / equity¥520mat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥701mat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥163mat 2023-12-31Cons.Cash and deposits
Cash and deposits¥123mat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥163mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥123mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥243mat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥472mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥859mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥300m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥216m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥194m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥172m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥850,0002019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥7m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥5m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥19m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥85m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥23m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥348m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥102m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥17m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥130m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥73m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-41.442023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-35.962022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.732021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-22.632020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-9.082019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1.9at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥16.74at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥41.47at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥65.2at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥87.86at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio7.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.1%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio78.5%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio84.7%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio63.8%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
ROE-519.3%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE-123.8%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE-44.5%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE-29.6%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE-10.4%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
Employees36at 2023-12-31Cons.Number of employees
Employees33at 2022-12-31Cons.Number of employees
Employees30at 2021-12-31dCons.Number of employees
Employees25at 2020-12-31dCons.Number of employees
Employees46at 2019-12-31dCons.Number of employees
Revenue¥472m2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥292m2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥282m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥288m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥403m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income−¥284m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥177m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income−¥290m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥180m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥170m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥140m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥61m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥500m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥182m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥502m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥183m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥163m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥166m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥83m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥162mat 2023-12-31StandaloneAssets
Total assets¥342mat 2022-12-31StandaloneAssets
Total assets¥407mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥577mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥882mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥84mat 2023-12-31StandaloneLiabilities
Total liabilities¥63mat 2022-12-31StandaloneLiabilities
Net assets / equity¥78mat 2023-12-31StandaloneNet assets
Net assets / equity¥279mat 2022-12-31StandaloneNet assets
Net assets / equity¥358mat 2021-12-31dStandaloneNet assets
Net assets / equity¥519mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥688mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥76mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥60mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-49.352023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-22.752022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-20.712021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-21.162020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.632019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥6.37at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥32.08at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥44.46at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥65.17at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥86.34at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio43.4%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.2%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.6%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.9%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-294.2%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE-59.0%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE-37.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE-27.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE-12.3%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued11,015,500at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,462,500at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,862,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,862,500at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,862,500at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees36at 2023-12-31StandaloneNumber of employees
Employees33at 2022-12-31StandaloneNumber of employees
Employees30at 2021-12-31dStandaloneNumber of employees
Employees25at 2020-12-31dStandaloneNumber of employees
Employees26at 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 · 60
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥67m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥67m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31−¥9m
DX Solutions Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥37m
DX Solutions Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥24m
DX Solutions Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥13m
DX Solutions Businessreportable segmentsegment assetsat 2023-12-31¥128m
DX Solutions Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥72m
Media Businessreportable segmentcapex2023-01-01 → 2023-12-31¥465,000
Media Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥69,000
Media Businessreportable segmentemployeesat 2023-12-3125 pure
Media Businessreportable segmentemployeesat 2023-12-3125 pure
Media Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥195m
Media Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥141m
Media Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥54m
Media Businessreportable segmentsegment assetsat 2023-12-31¥99m
Media Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥255m
Store Businessreportable segmentcapex2023-01-01 → 2023-12-31¥6m
Store Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥546,000
Store Businessreportable segmentemployeesat 2023-12-315 pure
Store Businessreportable segmentemployeesat 2023-12-315 pure
Store Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥325m
Store Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥325m
Store Businessreportable segmentsegment assetsat 2023-12-31¥63m
Store Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥45m
Total Of Reportable Segments And Otherssegment totalcapex2023-01-01 → 2023-12-31¥6m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-01-01 → 2023-12-31¥615,000
Total Of Reportable Segments And Otherssegment totalrevenue2023-01-01 → 2023-12-31¥557m
Total Of Reportable Segments And Otherssegment totalrevenue external2023-01-01 → 2023-12-31¥490m
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-01-01 → 2023-12-31¥67m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-12-31¥290m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-01-01 → 2023-12-31−¥372m
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥72m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥72m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31−¥203m
DX Solutions Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥53m
DX Solutions Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥47m
DX Solutions Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥6m
DX Solutions Businessreportable segmentsegment assetsat 2022-12-31¥103m
DX Solutions Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥26m
Media Businessreportable segmentcapex2022-01-01 → 2022-12-31¥1m
Media Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥3m
Media Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥292m
Media Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥226m
Media Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥66m
Media Businessreportable segmentsegment assetsat 2022-12-31¥331m
Media Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥177m
Store Businessreportable segmentcapex2022-01-01 → 2022-12-31¥870,000
Store Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥2m
Store Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥116m
Store Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥116m
Store Businessreportable segmentsegment assetsat 2022-12-31¥46m
Store Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥73m
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥2m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥6m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥461m
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥389m
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-01-01 → 2022-12-31¥72m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥480m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31−¥277m

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

All source rows · 1,229
ItemContextValueUnit
Buildings and structuresCurrentYearInstant20638000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-17315000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-17473000JPY
Buildings and structures netPrior1YearInstant0JPY
Buildings and structures netCurrentYearInstant3164000JPY
Machinery and equipmentPrior1YearInstant11825000JPY
Machinery and equipmentCurrentYearInstant11825000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant-11824000JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant-11824000JPY
Machinery and equipment netPrior1YearInstant0JPY
Machinery and equipment netCurrentYearInstant0JPY
Tools furniture and fixturesPrior1YearInstant14205000JPY
Tools furniture and fixturesCurrentYearInstant17002000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-14205000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-14662000JPY
Tools furniture and fixtures netPrior1YearInstant0JPY
Tools furniture and fixtures netCurrentYearInstant2340000JPY
Property plant and equipmentPrior1YearInstant0JPY
Property plant and equipmentCurrentYearInstant5504000JPY
GoodwillPrior1YearInstant19106000JPY
GoodwillCurrentYearInstant491000JPY
Intangible assetsPrior1YearInstant19106000JPY
Intangible assetsCurrentYearInstant491000JPY
Lease and guarantee depositsPrior1YearInstant44920000JPY
Lease and guarantee depositsCurrentYearInstant12919000JPY
Long term accounts receivable otherPrior1YearInstant147591000JPY
Long term accounts receivable otherCurrentYearInstant146434000JPY
Other ioaPrior1YearInstant1540000JPY
Other ioaCurrentYearInstant7372000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-147591000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-146434000JPY
Investments and other assetsPrior1YearInstant46460000JPY
Investments and other assetsCurrentYearInstant20292000JPY
Noncurrent assetsPrior1YearInstant65566000JPY
Noncurrent assetsCurrentYearInstant26288000JPY
AssetsPrior1YearInstant276741000JPY
AssetsCurrentYearInstant280870000JPY
Accounts payable tradePrior1YearInstant27170000JPY
Accounts payable tradeCurrentYearInstant20515000JPY
Current portion of long term loans payablePrior1YearInstant4800000JPY
Current portion of long term loans payableCurrentYearInstant4800000JPY
Accounts payable otherPrior1YearInstant20902000JPY
Accounts payable otherCurrentYearInstant77719000JPY
Accrued expensesPrior1YearInstant27475000JPY
Accrued expensesCurrentYearInstant32534000JPY
Income taxes payablePrior1YearInstant5739000JPY
Income taxes payableCurrentYearInstant6191000JPY
Deposits receivedPrior1YearInstant23867000JPY
Deposits receivedCurrentYearInstant53262000JPY
Other clPrior1YearInstant7210000JPY

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