Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 22 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥10.4bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥16.6bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥11.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥9.3bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥7.3bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥1.4bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥1.3bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥1.4bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥1.3bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥683m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥535m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥457m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥1.3bn2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥854m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥757m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥436m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥275m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥327m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥885m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥799m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥11.4bnat 2022-12-31Cons.Assets
Total assets¥10.6bnat 2021-12-31Cons.Assets
Total assets¥4.7bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥3.8bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥2.7bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥5.7bnat 2022-12-31Cons.Liabilities
Total liabilities¥5.6bnat 2021-12-31Cons.Liabilities
Net assets / equity¥5.7bnat 2022-12-31Cons.Net assets
Net assets / equity¥4.9bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.9bnat 2020-12-31dCons.Net assets
Net assets / equity¥1.3bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.0bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥5.0bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥689mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥534mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥485m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥660m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥373m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥632m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥994m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥32m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥63m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥556m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥511m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥414m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.5bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥127m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥338m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥48m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥87.122022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥77.332021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.292020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.632019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.452018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥85.42022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥77.12021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥44.392020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥28.032019-01-01 → 2019-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥33.32018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥528.39at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥440.5at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥186.23at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥147.79at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥128.77at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio45.4%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.9%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio38.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.9%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio41.1%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE18.0%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE24.7%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE27.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE22.3%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE34.5%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees756at 2022-12-31Cons.Number of employees
Employees558at 2021-12-31Cons.Number of employees
Employees374at 2020-12-31dCons.Number of employees
Employees276at 2019-12-31dCons.Number of employees
Employees232at 2018-12-31dCons.Number of employees
Revenue¥797m2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥1.3bn2021-01-01 → 2021-12-31StandaloneOperating revenue1
Operating income¥72m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥471m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥72m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥467m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥29m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥817,0002019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥6m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥344m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥2.8bn2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥391m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥2.1bn2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥72m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥10m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥452,0002018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.7bnat 2022-12-31StandaloneAssets
Total assets¥4.0bnat 2021-12-31StandaloneAssets
Total assets¥3.6bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.4bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.7bnat 2021-12-31StandaloneNet assets
Net assets / equity¥538mat 2020-12-31dStandaloneNet assets
Net assets / equity¥629mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥673mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥169mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-39.892022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥211.142021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.832020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.112019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.052018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥210.532021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.052018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥92022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥72020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥62019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥224.81at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥272.03at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥54.94at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥68.66at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥77.93at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio56.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.1%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio14.4%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.8%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio43.8%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE136.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE0.1%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,811,400at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,796,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,789,600at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,156,400at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,629,600at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees21at 2022-12-31StandaloneNumber of employees
Employees12at 2021-12-31StandaloneNumber of employees
Employees14at 2020-12-31dStandaloneNumber of employees
Employees10at 2019-12-31dStandaloneNumber of employees
Employees10at 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 · 54
SegmentItemPeriodValue
Otherother segmentsdepreciation2022-01-01 → 2022-12-31¥1m
Otherother segmentsrevenue2022-01-01 → 2022-12-31¥1.0bn
Otherother segmentsrevenue external2022-01-01 → 2022-12-31¥981m
Otherother segmentsrevenue intersegment2022-01-01 → 2022-12-31¥42m
Otherother segmentssegment profit2022-01-01 → 2022-12-31−¥69m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥40m
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥146m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥146m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥1.0bn
Digital Marketing Businessreportable segmentemployeesat 2022-12-31362 pure
Digital Marketing Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥4.7bn
Digital Marketing Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥4.6bn
Digital Marketing Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥61m
Digital Marketing Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥2.1bn
Digital Transformation Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥4.8bn
Digital Transformation Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥4.8bn
Digital Transformation Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥43m
Digital Transformation Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥319m
Solution Businessreportable segmentemployeesat 2022-12-31313 pure
—segment totalrevenue2022-01-01 → 2022-12-31¥9.5bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥9.4bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥104m
—segment totalsegment profit2022-01-01 → 2022-12-31¥2.4bn
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥1m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥10.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥10.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-01-01 → 2022-12-31¥146m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥2.4bn
Otherother segmentsdepreciation2021-01-01 → 2021-12-31¥3m
Otherother segmentsrevenue2021-01-01 → 2021-12-31¥697m
Otherother segmentsrevenue external2021-01-01 → 2021-12-31¥667m
Otherother segmentsrevenue intersegment2021-01-01 → 2021-12-31¥30m
Otherother segmentssegment profit2021-01-01 → 2021-12-31−¥22m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥15m
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥87m
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥87m
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥890m
Digital Marketing Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥11.9bn
Digital Marketing Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥11.9bn
Digital Marketing Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥20m
Digital Marketing Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥1.7bn
Digital Transformation Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥4.1bn
Digital Transformation Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥4.1bn
Digital Transformation Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥37m
Digital Transformation Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥462m
—segment totalrevenue2021-01-01 → 2021-12-31¥16.0bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥16.0bn
—segment totalrevenue intersegment2021-01-01 → 2021-12-31¥57m
—segment totalsegment profit2021-01-01 → 2021-12-31¥2.2bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-01-01 → 2021-12-31¥3m
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥16.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥16.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-01-01 → 2021-12-31¥87m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-01-01 → 2021-12-31¥2.2bn

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

All source rows · 1,336
ItemContextValueUnit
Provision of allowance for doubtful accounts sgaCurrentYearDuration4431000JPY
Other sgaPrior1YearDuration1487280000JPY
Other sgaCurrentYearDuration1998580000JPY
Selling general and administrative expensesPrior1YearDuration2620807000JPY
Selling general and administrative expensesCurrentYearDuration3753884000JPY
Operating incomePrior1YearDuration1262699000JPY
Operating incomeCurrentYearDuration1350909000JPY
Interest and dividends income noiPrior1YearDuration4325000JPY
Interest and dividends income noiCurrentYearDuration554000JPY
Subsidy income noiPrior1YearDuration9762000JPY
Subsidy income noiCurrentYearDuration30948000JPY
Real estate rent noiPrior1YearDuration6022000JPY
Real estate rent noiCurrentYearDuration35816000JPY
Gain on adjustment of account payable noiPrior1YearDuration6665000JPY
Gain on adjustment of account payable noiCurrentYearDuration-JPY
Other noiPrior1YearDuration4350000JPY
Other noiCurrentYearDuration4437000JPY
Non operating incomePrior1YearDuration31125000JPY
Non operating incomeCurrentYearDuration71756000JPY
Interest expenses noePrior1YearDuration2641000JPY
Interest expenses noeCurrentYearDuration3963000JPY
Commission fee noePrior1YearDuration2510000JPY
Commission fee noeCurrentYearDuration7715000JPY
Office transfer expenses noePrior1YearDuration-JPY
Office transfer expenses noeCurrentYearDuration3499000JPY
Depreciation noePrior1YearDuration1717000JPY
Depreciation noeCurrentYearDuration7020000JPY
Other noePrior1YearDuration168000JPY
Other noeCurrentYearDuration332000JPY
Non operating expensesPrior1YearDuration7038000JPY
Non operating expensesCurrentYearDuration22531000JPY
Ordinary incomePrior1YearDuration1286786000JPY
Ordinary incomeCurrentYearDuration1400134000JPY
Gain on sales of investment securities eiPrior1YearDuration36077000JPY
Gain on sales of investment securities eiCurrentYearDuration84521000JPY
Extraordinary incomePrior1YearDuration36077000JPY
Extraordinary incomeCurrentYearDuration84521000JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration16493000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration-JPY
Loss on retirement of noncurrent assets elCurrentYearDuration4071000JPY
Loss on valuation of investment securities elPrior1YearDuration4998000JPY
Loss on valuation of investment securities elCurrentYearDuration-JPY
Extraordinary lossPrior1YearDuration4998000JPY
Extraordinary lossCurrentYearDuration20564000JPY
Income before income taxesPrior1YearDuration1317865000JPY
Income before income taxesCurrentYearDuration1464091000JPY
Income taxes currentPrior1YearDuration567062000JPY
Income taxes currentCurrentYearDuration521232000JPY
Income taxes deferredPrior1YearDuration-47787000JPY

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 · 22 of 22 passed
balance sheet identityconsolidated 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass
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 · 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