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
SoftwarePrior1YearInstant17501000JPY
SoftwareCurrentYearInstant1540000JPY
Other iaPrior1YearInstant64000JPY
Other iaCurrentYearInstant64000JPY
Intangible assetsPrior1YearInstant17565000JPY
Intangible assetsCurrentYearInstant1604000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant69804000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant74158000JPY
Lease deposits ioaPrior1YearInstant90874000JPY
Lease deposits ioaCurrentYearInstant91191000JPY
Other ioaPrior1YearInstant39201000JPY
Other ioaCurrentYearInstant20973000JPY
Investments and other assetsPrior1YearInstant199881000JPY
Investments and other assetsCurrentYearInstant186322000JPY
Noncurrent assetsPrior1YearInstant366923000JPY
Noncurrent assetsCurrentYearInstant355056000JPY
AssetsPrior1YearInstant665801000JPY
AssetsCurrentYearInstant1024704000JPY
Accounts payable tradePrior1YearInstant91271000JPY
Accounts payable tradeCurrentYearInstant74251000JPY
Short term loans payablePrior1YearInstant83200000JPY
Short term loans payableCurrentYearInstant79651000JPY
Current portion of long term loans payablePrior1YearInstant270711000JPY
Current portion of long term loans payableCurrentYearInstant375875000JPY
Accounts payable otherPrior1YearInstant131314000JPY
Accounts payable otherCurrentYearInstant108832000JPY
Income taxes payablePrior1YearInstant49245000JPY
Income taxes payableCurrentYearInstant40665000JPY
Accrued consumption taxesPrior1YearInstant57362000JPY
Accrued consumption taxesCurrentYearInstant6168000JPY
Advances receivedPrior1YearInstant63925000JPY
Advances receivedCurrentYearInstant30595000JPY
Deposits receivedPrior1YearInstant110099000JPY
Deposits receivedCurrentYearInstant70985000JPY
Provision for bonusesPrior1YearInstant4097000JPY
Provision for bonusesCurrentYearInstant4713000JPY
Other clPrior1YearInstant10071000JPY
Other clCurrentYearInstant12659000JPY
Current liabilitiesPrior1YearInstant871299000JPY
Current liabilitiesCurrentYearInstant804398000JPY
Long term loans payablePrior1YearInstant235831000JPY
Long term loans payableCurrentYearInstant72351000JPY
Provision for loss on litigation nclPrior1YearInstant-JPY
Provision for loss on litigation nclCurrentYearInstant4671000JPY
Other nclPrior1YearInstant491000JPY
Other nclCurrentYearInstant306000JPY
Noncurrent liabilitiesPrior1YearInstant236322000JPY
Noncurrent liabilitiesCurrentYearInstant77330000JPY
LiabilitiesPrior1YearInstant1107621000JPY
LiabilitiesCurrentYearInstant881728000JPY

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