Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 124
MetricValuePeriodScopeSource row
Revenue¥1.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥997m2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥902m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥1.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥49m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥203m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥11m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥221m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥493m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥993m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥11m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥65m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥13m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥83m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥555m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥10m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥82m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥1.0bnat 2023-12-31Cons.Assets
Total assets¥666mat 2022-12-31Cons.Assets
Total assets¥567mat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥938mat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥882mat 2023-12-31Cons.Liabilities
Total liabilities¥1.1bnat 2022-12-31Cons.Liabilities
Net assets / equity¥143mat 2023-12-31Cons.Net assets
Net assets / equity−¥442mat 2022-12-31Cons.Net assets
Net assets / equity−¥433mat 2021-12-31dCons.Net assets
Net assets / equity−¥100mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥284mat 2023-12-31Cons.Cash and deposits
Cash and deposits¥123mat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥284mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥123mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥127mat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥253mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥345m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥126m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥311m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥384m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥26m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥49m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥70m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥14m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥533m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥73m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥115m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥111m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-2.722023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.252022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-175.462021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-429.232020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥15.31at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥-130.99at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥-136.63at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-38.26at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio9.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio-72.5%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio-83.4%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio-12.4%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Employees34at 2023-12-31Cons.Number of employees
Employees32at 2022-12-31Cons.Number of employees
Employees42at 2021-12-31dCons.Number of employees
Employees45at 2020-12-31dCons.Number of employees
Revenue¥1.3bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥962m2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥894m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.0bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥28m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥205m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥2m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥202m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥450m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥977m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥108m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥33m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥164m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥43m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥164m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥514m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥1.3bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥191m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥827mat 2023-12-31StandaloneAssets
Total assets¥525mat 2022-12-31StandaloneAssets
Total assets¥518mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥858mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥827mat 2023-12-31StandaloneLiabilities
Total liabilities¥1.1bnat 2022-12-31StandaloneLiabilities
Net assets / equity−¥662,000at 2023-12-31StandaloneNet assets
Net assets / equity−¥553mat 2022-12-31StandaloneNet assets
Net assets / equity−¥462mat 2021-12-31dStandaloneNet assets
Net assets / equity−¥171mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥972mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥263mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥107mat 2022-12-31StandaloneCash and deposits
Cash & equivalents¥540mat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥33m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥401m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥317m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-8.642023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-46.142022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-162.682021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-440.522020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-67.92019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-4.48at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-156.91at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-140.66at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-56.08at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥344.93at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio-3.4%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-104.5%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio-94.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-20.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.6%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued6,302,500at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,682,500at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,463,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,051,300at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,818,700at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees34at 2023-12-31StandaloneNumber of employees
Employees32at 2022-12-31StandaloneNumber of employees
Employees42at 2021-12-31dStandaloneNumber of employees
Employees45at 2020-12-31dStandaloneNumber of employees
Employees89at 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 · 61
SegmentItemPeriodValue
Otherother segmentscapex2023-01-01 → 2023-12-31¥10m
Otherother segmentsdepreciation2023-01-01 → 2023-12-31¥11m
Otherother segmentsrevenue2023-01-01 → 2023-12-31¥67m
Otherother segmentsrevenue external2023-01-01 → 2023-12-31¥65m
Otherother segmentsrevenue intersegment2023-01-01 → 2023-12-31¥3m
Otherother segmentssegment assetsat 2023-12-31¥415m
Otherother segmentssegment profit2023-01-01 → 2023-12-31¥22m
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31−¥42m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥2m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥3m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥345m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥603m
Segment Of MONOreportable segmentcapex2023-01-01 → 2023-12-31¥33m
Segment Of MONOreportable segmentdepreciation2023-01-01 → 2023-12-31¥6m
Segment Of MONOreportable segmentemployeesat 2023-12-3121 pure
Segment Of MONOreportable segmentrevenue2023-01-01 → 2023-12-31¥1.3bn
Segment Of MONOreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.3bn
Segment Of MONOreportable segmentsegment assetsat 2023-12-31¥265m
Segment Of MONOreportable segmentsegment profit2023-01-01 → 2023-12-31¥630m
—segment totalcapex2023-01-01 → 2023-12-31¥44m
—segment totaldepreciation2023-01-01 → 2023-12-31¥17m
—segment totalemployeesat 2023-12-3121 pure
—segment totalrevenue2023-01-01 → 2023-12-31¥1.3bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥1.3bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥3m
—segment totalsegment assetsat 2023-12-31¥680m
—segment totalsegment profit2023-01-01 → 2023-12-31¥651m
Otherother segmentscapex2022-01-01 → 2022-12-31¥29m
Otherother segmentsdepreciation2022-01-01 → 2022-12-31¥11m
Otherother segmentsrevenue2022-01-01 → 2022-12-31¥46m
Otherother segmentsrevenue external2022-01-01 → 2022-12-31¥44m
Otherother segmentsrevenue intersegment2022-01-01 → 2022-12-31¥3m
Otherother segmentssegment assetsat 2022-12-31¥177m
Otherother segmentssegment profit2022-01-01 → 2022-12-31−¥2m
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31−¥338,000
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥211,000
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥3m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥213m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥333m
Segment Of KOTOreportable segmentcapex2022-01-01 → 2022-12-31¥3m
Segment Of KOTOreportable segmentdepreciation2022-01-01 → 2022-12-31¥2m
Segment Of KOTOreportable segmentrevenue2022-01-01 → 2022-12-31¥219m
Segment Of KOTOreportable segmentrevenue external2022-01-01 → 2022-12-31¥219m
Segment Of KOTOreportable segmentsegment assetsat 2022-12-31¥172m
Segment Of KOTOreportable segmentsegment profit2022-01-01 → 2022-12-31¥716,000
Segment Of MONOreportable segmentcapex2022-01-01 → 2022-12-31−¥12m
Segment Of MONOreportable segmentdepreciation2022-01-01 → 2022-12-31¥9m
Segment Of MONOreportable segmentrevenue2022-01-01 → 2022-12-31¥734m
Segment Of MONOreportable segmentrevenue external2022-01-01 → 2022-12-31¥734m
Segment Of MONOreportable segmentsegment assetsat 2022-12-31¥103m
Segment Of MONOreportable segmentsegment profit2022-01-01 → 2022-12-31¥131m
—segment totalcapex2022-01-01 → 2022-12-31¥20m
—segment totaldepreciation2022-01-01 → 2022-12-31¥21m
—segment totalrevenue2022-01-01 → 2022-12-31¥1000m
—segment totalrevenue external2022-01-01 → 2022-12-31¥997m
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥3m
—segment totalsegment assetsat 2022-12-31¥453m
—segment totalsegment profit2022-01-01 → 2022-12-31¥130m
Segment Of MONOreportable segmentemployeesat 2023-12-3121 pure

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

All source rows · 1,465
ItemContextValueUnit
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration_NonConsolidatedMember-JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration_NonConsolidatedMember-401321000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration_NonConsolidatedMember-JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration_NonConsolidatedMember-JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration_NonConsolidatedMember-JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration_NonConsolidatedMember-JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration_NonConsolidatedMember316912000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration_NonConsolidatedMember-JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration_NonConsolidatedMember-JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration_NonConsolidatedMember-JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration_NonConsolidatedMember-JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant_NonConsolidatedMember540279000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant_NonConsolidatedMember-JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant_NonConsolidatedMember-JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant_NonConsolidatedMember-JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant_NonConsolidatedMember-JPY
Number of employeesPrior4YearInstant_NonConsolidatedMember89
Number of employeesPrior3YearInstant_NonConsolidatedMember45
Number of employeesPrior2YearInstant_NonConsolidatedMember42
Number of employeesPrior1YearInstant_NonConsolidatedMember32
Number of employeesCurrentYearInstant_NonConsolidatedMember34
Average number of temporary workersPrior4YearInstant_NonConsolidatedMember571
Average number of temporary workersPrior3YearInstant_NonConsolidatedMember268
Average number of temporary workersPrior2YearInstant_NonConsolidatedMember243
Average number of temporary workersPrior1YearInstant_NonConsolidatedMember208
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember105
Total shareholder returnPrior4YearInstant_NonConsolidatedMember0.963
Total shareholder returnPrior3YearInstant_NonConsolidatedMember0.355
Total shareholder returnPrior2YearInstant_NonConsolidatedMember0.378
Total shareholder returnPrior1YearInstant_NonConsolidatedMember0.409
Total shareholder returnCurrentYearInstant_NonConsolidatedMember0.359
Total return on share price indexPrior4YearInstant_NonConsolidatedMember1.181
Total return on share price indexPrior3YearInstant_NonConsolidatedMember1.268
Total return on share price indexPrior2YearInstant_NonConsolidatedMember1.430
Total return on share price indexPrior1YearInstant_NonConsolidatedMember1.395
Total return on share price indexCurrentYearInstant_NonConsolidatedMember1.789
Number of employeesCurrentYearInstant_jpcrp030000-asr_E33858-000SegmentOfMONOReportableSegmentMember21
Average number of temporary workersCurrentYearInstant_jpcrp030000-asr_E33858-000SegmentOfMONOReportableSegmentMember92
Number of employeesCurrentYearInstant_OtherReportableSegmentsMember-
Average number of temporary workersCurrentYearInstant_OtherReportableSegmentsMember-
Number of employeesCurrentYearInstant_ReportableSegmentsMember21
Average number of temporary workersCurrentYearInstant_ReportableSegmentsMember92
Number of employeesCurrentYearInstant_CorporateSharedMember13
Average number of temporary workersCurrentYearInstant_CorporateSharedMember13
Number of employeesCurrentYearInstant34
Average number of temporary workersCurrentYearInstant105
Number of employeesCurrentYearInstant_NonConsolidatedMember34
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember105
Average age years information about reporting company information about employeesCurrentYearInstant_NonConsolidatedMember35
Average length of service years information about reporting company information about employeesCurrentYearInstant_NonConsolidatedMember4.3

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
balance sheet identityconsolidated 2023-12-31pass rounding
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