Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100T6XF (2024-04-01).

Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥9.6bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥7.4bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥5.6bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥3.8bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥3.0bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥501m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥600m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥490m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥580m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥447m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥298m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥270m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥346m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥556m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥233m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥388m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥270m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥202m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥185m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥237m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥386m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥5.6bnat 2022-12-31Cons.Assets
Total assets¥5.1bnat 2021-12-31Cons.Assets
Total assets¥4.3bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥2.5bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.3bnat 2022-12-31Cons.Liabilities
Total liabilities¥3.0bnat 2021-12-31Cons.Liabilities
Net assets / equity¥3.2bnat 2022-12-31Cons.Net assets
Net assets / equity¥2.1bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2020-12-31dCons.Net assets
Net assets / equity¥1.5bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.0bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥2.8bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥255m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥422m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥469m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥239m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥95m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥330m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥400m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥164m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥125m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥43m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥627m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥278m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥989m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥112m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥84m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥55.352022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥93.242021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥66.472020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥49.292019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.172018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥53.072022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥87.562021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥61.082020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥45.642019-01-01 → 2019-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥41.632018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥715.88at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥489.41at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥420.91at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥367.54at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥330.69at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio57.5%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 ratio40.3%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio61.3%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio71.1%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE8.8%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE20.4%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE16.7%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE14.2%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE15.4%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees497at 2022-12-31Cons.Number of employees
Employees440at 2021-12-31Cons.Number of employees
Employees379at 2020-12-31dCons.Number of employees
Employees259at 2019-12-31dCons.Number of employees
Employees179at 2018-12-31dCons.Number of employees
Revenue¥6.3bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥4.9bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥3.9bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥303m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥551m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥367m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥583m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥449m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥353m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥267m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥222m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥480m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥158m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥320m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥278m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥249m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥182m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.7bnat 2022-12-31StandaloneAssets
Total assets¥3.8bnat 2021-12-31StandaloneAssets
Total assets¥3.6bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.8bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥3.2bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.1bnat 2021-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.3bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥37.512022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.882021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥68.312020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.782019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥46.352018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥35.962022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥72.192021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥62.772020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥56.292019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥40.92018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥697.02at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥487.2at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥435.31at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥380.12at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥331.76at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio67.2%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio54.1%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio71.1%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio73.5%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.1%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE16.6%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE16.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE17.1%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE15.1%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,495,375at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,371,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,197,400at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,151,100at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,070,800at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees308at 2022-12-31StandaloneNumber of employees
Employees282at 2021-12-31StandaloneNumber of employees
Employees234at 2020-12-31dStandaloneNumber of employees
Employees205at 2019-12-31dStandaloneNumber of employees
Employees172at 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 · 49
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥473m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥473m
Platform Businessreportable segmentcapex2022-01-01 → 2022-12-31¥19m
Platform Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥16m
Platform Businessreportable segmentemployeesat 2022-12-3152 pure
Platform Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥1.6bn
Platform Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.2bn
Platform Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥440m
Platform Businessreportable segmentsegment assetsat 2022-12-31¥216m
Platform Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥17m
Professional Service Businessreportable segmentcapex2022-01-01 → 2022-12-31¥269m
Professional Service Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥47m
Professional Service Businessreportable segmentemployeesat 2022-12-31445 pure
Professional Service Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥8.5bn
Professional Service Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥8.4bn
Professional Service Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥33m
Professional Service Businessreportable segmentsegment assetsat 2022-12-31¥5.4bn
Professional Service Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥484m
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥288m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥63m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥10.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥9.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-01-01 → 2022-12-31¥473m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥5.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥501m
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥73m
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥73m
Platform Businessreportable segmentcapex2021-01-01 → 2021-12-31¥49m
Platform Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥323m
Platform Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥257m
Platform Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥66m
Platform Businessreportable segmentsegment assetsat 2021-12-31¥279m
Platform Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥50m
Professional Service Businessreportable segmentcapex2021-01-01 → 2021-12-31¥40m
Professional Service Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥29m
Professional Service Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥7.1bn
Professional Service Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥7.1bn
Professional Service Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥7m
Professional Service Businessreportable segmentsegment assetsat 2021-12-31¥4.8bn
Professional Service Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥550m
Total Of Reportable Segments And Otherssegment totalcapex2021-01-01 → 2021-12-31¥89m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-01-01 → 2021-12-31¥29m
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥7.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥7.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-01-01 → 2021-12-31¥73m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-12-31¥5.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-01-01 → 2021-12-31¥600m
Platform Businessreportable segmentemployeesat 2022-12-3111 pure
Professional Service Businessreportable segmentemployeesat 2022-12-31297 pure

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

All source rows · 1,495
ItemContextValueUnit
AssetsPrior1YearInstant5080103000JPY
AssetsCurrentYearInstant5595724000JPY
Accounts payable tradePrior1YearInstant654178000JPY
Accounts payable tradeCurrentYearInstant780447000JPY
Current portion of long term loans payablePrior1YearInstant283668000JPY
Current portion of long term loans payableCurrentYearInstant273456000JPY
Accounts payable otherPrior1YearInstant295972000JPY
Accounts payable otherCurrentYearInstant394798000JPY
Income taxes payablePrior1YearInstant117010000JPY
Income taxes payableCurrentYearInstant60620000JPY
Provision for bonusesPrior1YearInstant146765000JPY
Provision for bonusesCurrentYearInstant111496000JPY
Provision for directors bonusesPrior1YearInstant12500000JPY
Provision for directors bonusesCurrentYearInstant4950000JPY
Advances receivedPrior1YearInstant506432000JPY
Advances receivedCurrentYearInstant-JPY
Contract liabilitiesPrior1YearInstant-JPY
Contract liabilitiesCurrentYearInstant20224000JPY
Other clPrior1YearInstant199102000JPY
Other clCurrentYearInstant182633000JPY
Current liabilitiesPrior1YearInstant2215629000JPY
Current liabilitiesCurrentYearInstant1828626000JPY
Long term loans payablePrior1YearInstant682216000JPY
Long term loans payableCurrentYearInstant408760000JPY
Net defined benefit liabilityPrior1YearInstant102133000JPY
Net defined benefit liabilityCurrentYearInstant107041000JPY
Deferred tax liabilitiesPrior1YearInstant539000JPY
Deferred tax liabilitiesCurrentYearInstant539000JPY
Other nclPrior1YearInstant2815000JPY
Other nclCurrentYearInstant1349000JPY
Noncurrent liabilitiesPrior1YearInstant787704000JPY
Noncurrent liabilitiesCurrentYearInstant517689000JPY
LiabilitiesPrior1YearInstant3003334000JPY
LiabilitiesCurrentYearInstant2346316000JPY
Capital stockPrior1YearInstant575000000JPY
Capital stockCurrentYearInstant728090000JPY
Capital surplusPrior1YearInstant507775000JPY
Capital surplusCurrentYearInstant978992000JPY
Retained earningsPrior1YearInstant1277611000JPY
Retained earningsCurrentYearInstant1510195000JPY
Treasury stockPrior1YearInstant-284164000JPY
Treasury stockCurrentYearInstant-JPY
Shareholders equityPrior1YearInstant2076223000JPY
Shareholders equityCurrentYearInstant3217278000JPY
Foreign currency translation adjustmentPrior1YearInstant426000JPY
Foreign currency translation adjustmentCurrentYearInstant891000JPY
Valuation and translation adjustmentsPrior1YearInstant426000JPY
Valuation and translation adjustmentsCurrentYearInstant891000JPY
Subscription rights to sharesPrior1YearInstant-JPY
Subscription rights to sharesCurrentYearInstant26386000JPY

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