Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥7.0bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥6.7bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥5.6bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥3.6bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥914m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥882m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥917m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥887m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥650m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥441m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥917m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥887m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥644m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥594m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥493m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥293m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥644m2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥594m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥5.2bnat 2023-12-31Cons.Assets
Total assets¥4.6bnat 2022-12-31Cons.Assets
Total assets¥4.1bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥3.1bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥1.0bnat 2023-12-31Cons.Liabilities
Total liabilities¥1.1bnat 2022-12-31Cons.Liabilities
Net assets / equity¥4.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥3.5bnat 2022-12-31Cons.Net assets
Net assets / equity¥2.9bnat 2021-12-31dCons.Net assets
Net assets / equity¥2.4bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.7bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥2.2bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥2.7bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥677m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥716m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥906m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥397m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥142m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥195m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥348m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥432m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥30m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥111m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥112m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥86m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥171.412023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥159.522022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥135.572021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥82.712020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥157.792022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥133.612021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥78.662020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,110.35at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥949.7at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥792.16at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥681.65at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio80.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio76.2%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio71.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio79.0%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE16.7%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE18.3%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE18.3%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE12.0%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees618at 2023-12-31Cons.Number of employees
Employees579at 2022-12-31Cons.Number of employees
Employees558at 2021-12-31dCons.Number of employees
Employees479at 2020-12-31dCons.Number of employees
Revenue¥4.9bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥4.7bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥4.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.6bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥567m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥562m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥571m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥569m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥479m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥451m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥386m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥571m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥569m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥411m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥386m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥301m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥303m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥259m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.4bnat 2023-12-31StandaloneAssets
Total assets¥4.0bnat 2022-12-31StandaloneAssets
Total assets¥3.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.7bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥845mat 2023-12-31StandaloneLiabilities
Total liabilities¥852mat 2022-12-31StandaloneLiabilities
Net assets / equity¥3.5bnat 2023-12-31StandaloneNet assets
Net assets / equity¥3.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.8bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥2.5bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2023-12-31StandaloneCash and deposits
Cash and deposits¥1.4bnat 2022-12-31StandaloneCash and deposits
Cash & equivalents¥1.0bnat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥231m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥435m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥49m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥109.482023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥103.622022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.812021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥85.542020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥74.82019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥102.52022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥81.612021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥81.362020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥69.032019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥352023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥944.16at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥845at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥743.16at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥684.46at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥607.85at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio80.8%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.7%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.8%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.3%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.6%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE13.1%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE11.6%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE13.2%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE12.9%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued3,768,600at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,727,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,714,200at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,582,200at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,521,400at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees552at 2023-12-31StandaloneNumber of employees
Employees522at 2022-12-31StandaloneNumber of employees
Employees502at 2021-12-31dStandaloneNumber of employees
Employees479at 2020-12-31dStandaloneNumber of employees
Employees439at 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31−¥146,000
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥17m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥17m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31−¥159m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31¥326,000
Inside Salesreportable segmentcapex2023-01-01 → 2023-12-31¥39m
Inside Salesreportable segmentdepreciation2023-01-01 → 2023-12-31¥200m
Inside Salesreportable segmentemployeesat 2023-12-31519 pure
Inside Salesreportable segmentrevenue2023-01-01 → 2023-12-31¥4.9bn
Inside Salesreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.9bn
Inside Salesreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥10m
Inside Salesreportable segmentsegment assetsat 2023-12-31¥4.2bn
Inside Salesreportable segmentsegment profit2023-01-01 → 2023-12-31¥622m
Trainingreportable segmentcapex2023-01-01 → 2023-12-31¥46m
Trainingreportable segmentdepreciation2023-01-01 → 2023-12-31¥25m
Trainingreportable segmentemployeesat 2023-12-3165 pure
Trainingreportable segmentrevenue2023-01-01 → 2023-12-31¥2.2bn
Trainingreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.2bn
Trainingreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥7m
Trainingreportable segmentsegment assetsat 2023-12-31¥1.1bn
Trainingreportable segmentsegment profit2023-01-01 → 2023-12-31¥291m
—segment totalcapex2023-01-01 → 2023-12-31¥85m
—segment totaldepreciation2023-01-01 → 2023-12-31¥225m
—segment totalrevenue2023-01-01 → 2023-12-31¥7.0bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥7.0bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥17m
—segment totalsegment assetsat 2023-12-31¥5.3bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥913m
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31−¥730,000
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31−¥52,000
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥29m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥29m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31−¥366m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥681,000
Inside Salesreportable segmentcapex2022-01-01 → 2022-12-31¥145m
Inside Salesreportable segmentdepreciation2022-01-01 → 2022-12-31¥204m
Inside Salesreportable segmentrevenue2022-01-01 → 2022-12-31¥4.7bn
Inside Salesreportable segmentrevenue external2022-01-01 → 2022-12-31¥4.7bn
Inside Salesreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥24m
Inside Salesreportable segmentsegment assetsat 2022-12-31¥3.8bn
Inside Salesreportable segmentsegment profit2022-01-01 → 2022-12-31¥577m
Trainingreportable segmentcapex2022-01-01 → 2022-12-31¥17m
Trainingreportable segmentdepreciation2022-01-01 → 2022-12-31¥30m
Trainingreportable segmentrevenue2022-01-01 → 2022-12-31¥2.0bn
Trainingreportable segmentrevenue external2022-01-01 → 2022-12-31¥2.0bn
Trainingreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥5m
Trainingreportable segmentsegment assetsat 2022-12-31¥1.2bn
Trainingreportable segmentsegment profit2022-01-01 → 2022-12-31¥306m
—segment totalcapex2022-01-01 → 2022-12-31¥163m
—segment totaldepreciation2022-01-01 → 2022-12-31¥234m
—segment totalrevenue2022-01-01 → 2022-12-31¥6.7bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥6.7bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥29m
—segment totalsegment assetsat 2022-12-31¥5.0bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥882m
Inside Salesreportable segmentemployeesat 2023-12-31519 pure

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

All source rows · 1,326
ItemContextValueUnit
Interest expenses ope cfPrior1YearDuration1372000JPY
Interest expenses ope cfCurrentYearDuration710000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration302000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration1024000JPY
Decrease increase in receivables and contract assets ope cfPrior1YearDuration-182156000JPY
Decrease increase in receivables and contract assets ope cfCurrentYearDuration-20660000JPY
Decrease increase in inventories ope cfPrior1YearDuration-40720000JPY
Decrease increase in inventories ope cfCurrentYearDuration19758000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration-25943000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration-29766000JPY
Decrease increase in other assets ope cfPrior1YearDuration-5193000JPY
Decrease increase in other assets ope cfCurrentYearDuration-128341000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration22165000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration1726000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration11902000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-25266000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration9506000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-6784000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-24792000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-1312000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration4155000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration25563000JPY
Other net ope cfPrior1YearDuration3000JPY
Other net ope cfCurrentYearDuration-64000JPY
Subtotal ope cfPrior1YearDuration944548000JPY
Subtotal ope cfCurrentYearDuration950363000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration314000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration320000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-1319000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-713000JPY
Income taxes paid ope cfPrior1YearDuration-227214000JPY
Income taxes paid ope cfCurrentYearDuration-272903000JPY
Net cash provided by used in operating activitiesPrior1YearDuration716328000JPY
Net cash provided by used in operating activitiesCurrentYearDuration677066000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-114166000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-24479000JPY
Purchase of intangible assets inv cfPrior1YearDuration-69195000JPY
Purchase of intangible assets inv cfCurrentYearDuration-58090000JPY
Purchase of investment securities inv cfPrior1YearDuration-5000000JPY
Purchase of investment securities inv cfCurrentYearDuration-59400000JPY
Purchase of golf club memberships inv cfPrior1YearDuration-6484000JPY
Purchase of golf club memberships inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration-JPY
Other net inv cfCurrentYearDuration89000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-194847000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-141880000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration-JPY
Proceeds from long term loans payable fin cfCurrentYearDuration100000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-99984000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-100012000JPY

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
balance sheet identitynon_consolidated 2022-12-31pass rounding
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