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
Total assets (5-year summary)Prior1YearInstant4646669000JPY
Total assets (5-year summary)CurrentYearInstant5176678000JPY
Net assets per share (5-year summary)Prior4YearInstant-
Net assets per share (5-year summary)Prior3YearInstant681.65
Net assets per share (5-year summary)Prior2YearInstant792.16
Net assets per share (5-year summary)Prior1YearInstant949.70
Net assets per share (5-year summary)CurrentYearInstant1110.35
Basic earnings loss per share (5-year summary)Prior4YearDuration-
Basic earnings loss per share (5-year summary)Prior3YearDuration82.71
Basic earnings loss per share (5-year summary)Prior2YearDuration135.57
Basic earnings loss per share (5-year summary)Prior1YearDuration159.52
Basic earnings loss per share (5-year summary)CurrentYearDuration171.41
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration78.66
Diluted earnings per share (5-year summary)Prior2YearDuration133.61
Diluted earnings per share (5-year summary)Prior1YearDuration157.79
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant-
Equity to asset ratio (5-year summary)Prior3YearInstant0.790
Equity to asset ratio (5-year summary)Prior2YearInstant0.717
Equity to asset ratio (5-year summary)Prior1YearInstant0.762
Equity to asset ratio (5-year summary)CurrentYearInstant0.804
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration0.120
Rate of return on equity (5-year summary)Prior2YearDuration0.183
Rate of return on equity (5-year summary)Prior1YearDuration0.183
Rate of return on equity (5-year summary)CurrentYearDuration0.167
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration29.63
Price earnings ratio (5-year summary)Prior2YearDuration20.03
Price earnings ratio (5-year summary)Prior1YearDuration15.72
Price earnings ratio (5-year summary)CurrentYearDuration9.40
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration396886000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration905567000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration716328000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration677066000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-431939000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-347902000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-194847000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-141880000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration86425000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration112088000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-110893000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-29576000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant-JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1088432000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1758185000JPY

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