Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100SROA (2024-02-08).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥47.3bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥35.3bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥22.2bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥22.8bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥23.3bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥6.7bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥3.8bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥6.9bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥3.9bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥1.5bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥6.9bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥4.0bn2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥4.7bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.8bn2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥851m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥4.8bn2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥2.9bn2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥22.1bnat 2022-12-31Cons.Assets
Total assets¥16.8bnat 2021-12-31Cons.Assets
Total assets¥12.8bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥12.1bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥11.0bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥4.6bnat 2022-12-31Cons.Liabilities
Total liabilities¥4.1bnat 2021-12-31Cons.Liabilities
Net assets / equity¥17.5bnat 2022-12-31Cons.Net assets
Net assets / equity¥12.7bnat 2021-12-31Cons.Net assets
Net assets / equity¥9.9bnat 2020-12-31dCons.Net assets
Net assets / equity¥9.5bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥8.6bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥14.3bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥8.7bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥14.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥8.7bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥6.8bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥6.3bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.7bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥6.0bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.6bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥119m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥429m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥68m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥302m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥351m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥707m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥546m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥554m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥673m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥318m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥477.562022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥285.932021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥87.482020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥112.382019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥118.172018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,708.09at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,232.38at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥945.87at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥900.54at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥834.1at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio75.2%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio71.6%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio72.0%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio72.1%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio73.8%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE32.5%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE26.3%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE9.5%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE13.0%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE14.7%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees688at 2022-12-31Cons.Number of employees
Employees661at 2021-12-31Cons.Number of employees
Employees644at 2020-12-31dCons.Number of employees
Employees648at 2019-12-31dCons.Number of employees
Employees623at 2018-12-31dCons.Number of employees
Revenue¥25.6bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥17.5bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥10.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥10.7bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥10.9bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥3.8bn2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥2.0bn2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥4.4bn2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥2.4bn2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥782m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.1bn2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.4bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥2.5bn2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥3.1bn2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥1.8bn2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥391m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥713m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥796m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥12.3bnat 2022-12-31StandaloneAssets
Total assets¥9.7bnat 2021-12-31StandaloneAssets
Total assets¥7.5bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥7.2bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥6.8bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2022-12-31StandaloneLiabilities
Total liabilities¥2.3bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥9.9bnat 2022-12-31StandaloneNet assets
Net assets / equity¥7.4bnat 2021-12-31StandaloneNet assets
Net assets / equity¥5.9bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥5.9bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥5.5bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥6.6bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥3.6bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥321.142022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥183.672021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.242020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥73.42019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.012018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥852022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥362020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥342019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥342018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,014.27at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥757.98at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥611.28at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥606.52at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥567.31at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio80.2%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.5%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.1%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.1%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE36.2%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE26.8%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE6.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE12.5%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 issued10,698,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,698,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,698,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,698,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,698,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees226at 2022-12-31StandaloneNumber of employees
Employees217at 2021-12-31StandaloneNumber of employees
Employees212at 2020-12-31dStandaloneNumber of employees
Employees209at 2019-12-31dStandaloneNumber of employees
Employees198at 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 · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥4m
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥4.4bn
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥4.4bn
Reconciling Itemsreconcilingsegment assetsat 2022-12-31−¥1.2bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥3m
Japanreportable segmentcapex2022-01-01 → 2022-12-31¥80m
Japanreportable segmentdepreciation2022-01-01 → 2022-12-31¥53m
Japanreportable segmentemployeesat 2022-12-31317 pure
Japanreportable segmentrevenue2022-01-01 → 2022-12-31¥36.7bn
Japanreportable segmentrevenue external2022-01-01 → 2022-12-31¥35.5bn
Japanreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥1.3bn
Japanreportable segmentsegment assetsat 2022-12-31¥12.6bn
Japanreportable segmentsegment profit2022-01-01 → 2022-12-31¥4.7bn
Overseasreportable segmentcapex2022-01-01 → 2022-12-31¥177m
Overseasreportable segmentdepreciation2022-01-01 → 2022-12-31¥259m
Overseasreportable segmentemployeesat 2022-12-31371 pure
Overseasreportable segmentrevenue2022-01-01 → 2022-12-31¥15.0bn
Overseasreportable segmentrevenue external2022-01-01 → 2022-12-31¥11.8bn
Overseasreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥3.2bn
Overseasreportable segmentsegment assetsat 2022-12-31¥10.7bn
Overseasreportable segmentsegment profit2022-01-01 → 2022-12-31¥2.0bn
—segment totalcapex2022-01-01 → 2022-12-31¥257m
—segment totaldepreciation2022-01-01 → 2022-12-31¥313m
—segment totalrevenue2022-01-01 → 2022-12-31¥51.8bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥47.3bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥4.4bn
—segment totalsegment assetsat 2022-12-31¥23.4bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥6.7bn
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥3m
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥3.1bn
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥3.1bn
Reconciling Itemsreconcilingsegment assetsat 2021-12-31−¥1.1bn
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥3m
Japanreportable segmentcapex2021-01-01 → 2021-12-31¥91m
Japanreportable segmentdepreciation2021-01-01 → 2021-12-31¥49m
Japanreportable segmentrevenue2021-01-01 → 2021-12-31¥25.7bn
Japanreportable segmentrevenue external2021-01-01 → 2021-12-31¥24.8bn
Japanreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥895m
Japanreportable segmentsegment assetsat 2021-12-31¥9.4bn
Japanreportable segmentsegment profit2021-01-01 → 2021-12-31¥2.6bn
Overseasreportable segmentcapex2021-01-01 → 2021-12-31¥587m
Overseasreportable segmentdepreciation2021-01-01 → 2021-12-31¥230m
Overseasreportable segmentrevenue2021-01-01 → 2021-12-31¥12.7bn
Overseasreportable segmentrevenue external2021-01-01 → 2021-12-31¥10.5bn
Overseasreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥2.2bn
Overseasreportable segmentsegment assetsat 2021-12-31¥8.5bn
Overseasreportable segmentsegment profit2021-01-01 → 2021-12-31¥1.2bn
—segment totalcapex2021-01-01 → 2021-12-31¥679m
—segment totaldepreciation2021-01-01 → 2021-12-31¥279m
—segment totalrevenue2021-01-01 → 2021-12-31¥38.4bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥35.3bn
—segment totalrevenue intersegment2021-01-01 → 2021-12-31¥3.1bn
—segment totalsegment assetsat 2021-12-31¥17.9bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥3.8bn
Japanreportable segmentemployeesat 2022-12-31226 pure

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

All source rows · 1,491
ItemContextValueUnit
Other ppePrior1YearInstant411760000JPY
Other ppeCurrentYearInstant463313000JPY
Accumulated depreciation other ppePrior1YearInstant-298058000JPY
Accumulated depreciation other ppeCurrentYearInstant-343095000JPY
Other net ppePrior1YearInstant113702000JPY
Other net ppeCurrentYearInstant120218000JPY
Property plant and equipmentPrior1YearInstant3148604000JPY
Property plant and equipmentCurrentYearInstant3308300000JPY
GoodwillPrior1YearInstant20006000JPY
GoodwillCurrentYearInstant7829000JPY
SoftwarePrior1YearInstant52931000JPY
SoftwareCurrentYearInstant43359000JPY
Other iaPrior1YearInstant5990000JPY
Other iaCurrentYearInstant5939000JPY
Intangible assetsPrior1YearInstant78928000JPY
Intangible assetsCurrentYearInstant57128000JPY
Investment securitiesPrior1YearInstant122365000JPY
Investment securitiesCurrentYearInstant121782000JPY
Guarantee deposits ioaPrior1YearInstant283030000JPY
Guarantee deposits ioaCurrentYearInstant303986000JPY
Long term accounts receivable otherPrior1YearInstant7371000JPY
Long term accounts receivable otherCurrentYearInstant18572000JPY
Long term depositsPrior1YearInstant5477000JPY
Long term depositsCurrentYearInstant6014000JPY
Deferred tax assetsPrior1YearInstant95874000JPY
Deferred tax assetsCurrentYearInstant114219000JPY
Other ioaPrior1YearInstant23136000JPY
Other ioaCurrentYearInstant27826000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-7371000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-18572000JPY
Investments and other assetsPrior1YearInstant529883000JPY
Investments and other assetsCurrentYearInstant573828000JPY
Noncurrent assetsPrior1YearInstant3757416000JPY
Noncurrent assetsCurrentYearInstant3939257000JPY
AssetsPrior1YearInstant16752649000JPY
AssetsCurrentYearInstant22133907000JPY
Accounts payable tradePrior1YearInstant1755697000JPY
Accounts payable tradeCurrentYearInstant1534228000JPY
Lease obligations clPrior1YearInstant109466000JPY
Lease obligations clCurrentYearInstant144756000JPY
Accrued expensesPrior1YearInstant242722000JPY
Accrued expensesCurrentYearInstant268112000JPY
Income taxes payablePrior1YearInstant784012000JPY
Income taxes payableCurrentYearInstant1418302000JPY
Provision for bonusesPrior1YearInstant12010000JPY
Provision for bonusesCurrentYearInstant14106000JPY
Other clPrior1YearInstant505114000JPY
Other clCurrentYearInstant416216000JPY
Current liabilitiesPrior1YearInstant3409023000JPY
Current liabilitiesCurrentYearInstant3795723000JPY

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