Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥11.1bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥12.2bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥11.5bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥8.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥6.4bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income−¥156m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥675m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income−¥275m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥613m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥1.2bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.0bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥342m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥4.2bn2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥132m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥5.6bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥85m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.3bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥34m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥5.6bn2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥120m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥12.3bnat 2023-12-31Cons.Assets
Total assets¥16.9bnat 2022-12-31Cons.Assets
Total assets¥15.3bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥10.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥7.0bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥11.6bnat 2023-12-31Cons.Liabilities
Total liabilities¥10.9bnat 2022-12-31Cons.Liabilities
Net assets / equity¥746mat 2023-12-31Cons.Net assets
Net assets / equity¥6.0bnat 2022-12-31Cons.Net assets
Net assets / equity¥5.1bnat 2021-12-31dCons.Net assets
Net assets / equity¥3.8bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥3.0bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥1.7bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥790mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥991m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.8bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.1bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.0bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥373m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.9bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.4bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥6.0bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥935m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥746m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥562m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥290m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.8bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥951m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.6bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-231.682023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.492022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.682021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.12020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.432019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥3.432022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.222021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥45.522020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.412019-01-01 → 2019-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥25.62at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥243.12at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥207.92at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥156.41at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥125.67at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio5.0%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.9%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio33.1%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio37.8%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.2%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
ROE1.6%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE30.0%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE33.4%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE1.0%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
Employees473at 2023-12-31Cons.Number of employees
Employees477at 2022-12-31Cons.Number of employees
Employees490at 2021-12-31dCons.Number of employees
Employees405at 2020-12-31dCons.Number of employees
Employees402at 2019-12-31dCons.Number of employees
Revenue¥9.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥10.2bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥9.7bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥7.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥5.1bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥217m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥743m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥237m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥968m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥1.7bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥739m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥48m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥4.1bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥494m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥4.3bn2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥486m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥1.7bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥202m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥697m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥12.1bnat 2023-12-31StandaloneAssets
Total assets¥15.6bnat 2022-12-31StandaloneAssets
Total assets¥14.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥9.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥7.7bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥11.4bnat 2023-12-31StandaloneLiabilities
Total liabilities¥10.6bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥702mat 2023-12-31StandaloneNet assets
Net assets / equity¥5.0bnat 2022-12-31StandaloneNet assets
Net assets / equity¥4.7bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥3.4bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.5bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥765mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥682mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-175.732023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.012022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.92021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.362020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.942019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥19.712022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥68.042021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.082020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥28.532019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥42022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥42020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥12019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥28.59at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥206.66at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥192.78at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥141.15at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥146.36at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio5.7%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.4%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.3%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.5%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.8%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE41.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE6.1%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE20.7%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued24,737,400at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,737,400at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,737,400at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued24,500,600at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued24,256,600at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees371at 2023-12-31StandaloneNumber of employees
Employees360at 2022-12-31StandaloneNumber of employees
Employees349at 2021-12-31dStandaloneNumber of employees
Employees283at 2020-12-31dStandaloneNumber of employees
Employees236at 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 · 39
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥19m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥686m
Enterprise DX Segmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥436m
Enterprise DX Segmentreportable segmentemployeesat 2023-12-3160 pure
Enterprise DX Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥4.4bn
Enterprise DX Segmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.4bn
Enterprise DX Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥526m
Event DX Segmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥475m
Event DX Segmentreportable segmentemployeesat 2023-12-3131 pure
Event DX Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥4.1bn
Event DX Segmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.1bn
Event DX Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31−¥734m
Thirdplace DX Segmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥120m
Thirdplace DX Segmentreportable segmentemployeesat 2023-12-3111 pure
Thirdplace DX Segmentreportable segmentrevenue2023-01-01 → 2023-12-31¥2.6bn
Thirdplace DX Segmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥2.6bn
Thirdplace DX Segmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥738m
—segment totaldepreciation2023-01-01 → 2023-12-31¥1.0bn
—segment totalrevenue2023-01-01 → 2023-12-31¥11.1bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥11.1bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥530m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥10m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥705m
Enterprise DX Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥474m
Enterprise DX Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥4.3bn
Enterprise DX Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥4.3bn
Enterprise DX Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥593m
Event DX Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥387m
Event DX Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥5.0bn
Event DX Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥5.0bn
Event DX Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥141m
Thirdplace DX Segmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥50m
Thirdplace DX Segmentreportable segmentrevenue2022-01-01 → 2022-12-31¥2.9bn
Thirdplace DX Segmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥2.9bn
Thirdplace DX Segmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥647m
—segment totaldepreciation2022-01-01 → 2022-12-31¥911m
—segment totalrevenue2022-01-01 → 2022-12-31¥12.2bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥12.2bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥1.4bn

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

All source rows · 1,568
ItemContextValueUnit
Subtotal ope cfPrior1YearDuration1915530000JPY
Subtotal ope cfCurrentYearDuration1091202000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration6341000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration10329000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-45120000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-45740000JPY
Income taxes paid ope cfPrior1YearDuration-43516000JPY
Income taxes paid ope cfCurrentYearDuration-64833000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1833235000JPY
Net cash provided by used in operating activitiesCurrentYearDuration990958000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-655176000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-402181000JPY
Purchase of intangible assets inv cfPrior1YearDuration-1592147000JPY
Purchase of intangible assets inv cfCurrentYearDuration-1734192000JPY
Purchase of stocks of subsidiaries and affiliates inv cfPrior1YearDuration-50000000JPY
Purchase of stocks of subsidiaries and affiliates inv cfCurrentYearDuration-70000000JPY
Purchase of investment securities inv cfPrior1YearDuration-60552000JPY
Purchase of investment securities inv cfCurrentYearDuration-150018000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration-JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration48937000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-47458000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration7675000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration-JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration525093000JPY
Payments for transfer of business2 inv cfPrior1YearDuration-JPY
Payments for transfer of business2 inv cfCurrentYearDuration-130000000JPY
Other net inv cfPrior1YearDuration1914000JPY
Other net inv cfCurrentYearDuration-4552000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-2395745000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-1916914000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration984248000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration1254057000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration130000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration3879000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-519480000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-4228600000JPY
Purchase of treasury stock fin cfPrior1YearDuration-33000JPY
Purchase of treasury stock fin cfCurrentYearDuration-JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfPrior1YearDuration-JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfCurrentYearDuration-121329000JPY
Proceeds from issuance of subscription rights to shares fin cfPrior1YearDuration-JPY
Proceeds from issuance of subscription rights to shares fin cfCurrentYearDuration6250000JPY
Cash dividends paid fin cfPrior1YearDuration-191712000JPY
Cash dividends paid fin cfCurrentYearDuration-96304000JPY
Repayments of lease obligations fin cfPrior1YearDuration-112711000JPY
Repayments of lease obligations fin cfCurrentYearDuration-130669000JPY
Net cash provided by used in financing activitiesPrior1YearDuration290310000JPY
Net cash provided by used in financing activitiesCurrentYearDuration562404000JPY

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 rounding
balance sheet identitynon_consolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass
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