Tokyo Tape
Sign in
← Altech

Annual report

4641.TEDINET S100VBYD
Period2022-01-01 → 2022-12-31
Filed2025-03-03
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100QGF0. Amended by S100VC1A (2025-03-03).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥43.6bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥39.3bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥35.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥36.4bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥32.8bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥4.6bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥3.9bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥4.6bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥4.6bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥4.6bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥4.1bn2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥3.6bn2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.7bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥4.5bn2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥3.1bn2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥3.1bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.9bn2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.7bn2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥3.1bn2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥24.3bnat 2022-12-31Cons.Assets
Total assets¥22.5bnat 2021-12-31Cons.Assets
Total assets¥21.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥19.5bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥17.3bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥8.5bnat 2022-12-31Cons.Liabilities
Total liabilities¥7.9bnat 2021-12-31Cons.Liabilities
Net assets / equity¥15.7bnat 2022-12-31Cons.Net assets
Net assets / equity¥14.6bnat 2021-12-31Cons.Net assets
Net assets / equity¥12.8bnat 2020-12-31dCons.Net assets
Net assets / equity¥12.2bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥10.6bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥10.7bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥10.0bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥10.0bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥9.3bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥8.0bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥6.9bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.4bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3.7bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥3.2bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥3.9bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.1bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.0bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥126m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥222m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥360m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥264m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.0bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.9bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.7bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥2.5bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.3bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥4.5bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥169.472022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1512021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥149.132020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥138.932019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥124.072018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥778.68at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥711.48at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥622.21at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥579.62at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥506.53at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio64.6%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.8%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.7%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio62.4%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio61.1%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE22.6%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE22.6%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE24.0%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE24.0%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE25.2%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees5,879at 2022-12-31Cons.Number of employees
Employees5,423at 2021-12-31Cons.Number of employees
Employees5,303at 2020-12-31dCons.Number of employees
Employees4,927at 2019-12-31dCons.Number of employees
Employees4,483at 2018-12-31dCons.Number of employees
Revenue¥33.4bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥30.9bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥29.6bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥29.7bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥27.5bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥4.3bn2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥3.4bn2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥4.5bn2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥4.1bn2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥4.2bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.8bn2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.4bn2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.5bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥4.1bn2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥3.4bn2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥2.9bn2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥2.8bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥2.7bn2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥2.5bn2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥20.7bnat 2022-12-31StandaloneAssets
Total assets¥19.2bnat 2021-12-31StandaloneAssets
Total assets¥18.0bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥17.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥15.4bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥6.7bnat 2022-12-31StandaloneLiabilities
Total liabilities¥6.2bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥14.0bnat 2022-12-31StandaloneNet assets
Net assets / equity¥13.0bnat 2021-12-31StandaloneNet assets
Net assets / equity¥11.5bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥11.1bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.8bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥7.3bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥6.7bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥167.842022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥139.912021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥138.472020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥129.752019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥118.192018-01-01 → 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¥762021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥752020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥732019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥802018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥695.47at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥633.92at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥561.02at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥530.58at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥466.43at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio67.7%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.7%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.8%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.1%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.2%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE25.0%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE23.4%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE24.7%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE24.4%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE23.9%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued21,746,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,746,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,746,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued24,746,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued22,496,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees4,337at 2022-12-31StandaloneNumber of employees
Employees4,158at 2021-12-31StandaloneNumber of employees
Employees4,085at 2020-12-31dStandaloneNumber of employees
Employees3,984at 2019-12-31dStandaloneNumber of employees
Employees3,679at 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 · 43
SegmentItemPeriodValue
Global Servicereportable segmentcapex2022-01-01 → 2022-12-31¥4m
Global Servicereportable segmentdepreciation2022-01-01 → 2022-12-31¥5m
Global Servicereportable segmentemployeesat 2022-12-31369 pure
Global Servicereportable segmentrevenue2022-01-01 → 2022-12-31¥3.6bn
Global Servicereportable segmentrevenue external2022-01-01 → 2022-12-31¥3.5bn
Global Servicereportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥46m
Global Servicereportable segmentsegment assetsat 2022-12-31¥2.0bn
Global Servicereportable segmentsegment profit2022-01-01 → 2022-12-31¥216m
Outsourcing Servicereportable segmentcapex2022-01-01 → 2022-12-31¥98m
Outsourcing Servicereportable segmentdepreciation2022-01-01 → 2022-12-31¥196m
Outsourcing Servicereportable segmentemployeesat 2022-12-315510 pure
Outsourcing Servicereportable segmentrevenue2022-01-01 → 2022-12-31¥40.1bn
Outsourcing Servicereportable segmentrevenue external2022-01-01 → 2022-12-31¥40.1bn
Outsourcing Servicereportable segmentsegment assetsat 2022-12-31¥22.5bn
Outsourcing Servicereportable segmentsegment profit2022-01-01 → 2022-12-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥102m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥200m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥43.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥43.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-01-01 → 2022-12-31¥46m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥24.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥4.6bn
Global Servicereportable segmentcapex2021-01-01 → 2021-12-31¥766,000
Global Servicereportable segmentdepreciation2021-01-01 → 2021-12-31¥4m
Global Servicereportable segmentrevenue2021-01-01 → 2021-12-31¥2.3bn
Global Servicereportable segmentrevenue external2021-01-01 → 2021-12-31¥1.7bn
Global Servicereportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥510m
Global Servicereportable segmentsegment assetsat 2021-12-31¥1.8bn
Global Servicereportable segmentsegment profit2021-01-01 → 2021-12-31¥202m
Outsourcing Servicereportable segmentcapex2021-01-01 → 2021-12-31¥106m
Outsourcing Servicereportable segmentdepreciation2021-01-01 → 2021-12-31¥190m
Outsourcing Servicereportable segmentrevenue2021-01-01 → 2021-12-31¥37.5bn
Outsourcing Servicereportable segmentrevenue external2021-01-01 → 2021-12-31¥37.5bn
Outsourcing Servicereportable segmentsegment assetsat 2021-12-31¥20.9bn
Outsourcing Servicereportable segmentsegment profit2021-01-01 → 2021-12-31¥3.7bn
Total Of Reportable Segments And Otherssegment totalcapex2021-01-01 → 2021-12-31¥107m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-01-01 → 2021-12-31¥194m
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥39.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥39.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-01-01 → 2021-12-31¥510m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-12-31¥22.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-01-01 → 2021-12-31¥3.9bn
Outsourcing Servicereportable segmentemployeesat 2022-12-314337 pure

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

All source rows · 1,524
ItemContextValueUnit
Net assets per share (5-year summary)Prior4YearInstant506.53
Net assets per share (5-year summary)Prior3YearInstant579.62
Net assets per share (5-year summary)Prior2YearInstant622.21
Net assets per share (5-year summary)Prior1YearInstant711.48
Net assets per share (5-year summary)CurrentYearInstant778.68
Basic earnings loss per share (5-year summary)Prior4YearDuration124.07
Basic earnings loss per share (5-year summary)Prior3YearDuration138.93
Basic earnings loss per share (5-year summary)Prior2YearDuration149.13
Basic earnings loss per share (5-year summary)Prior1YearDuration151.00
Basic earnings loss per share (5-year summary)CurrentYearDuration169.47
Diluted earnings per share (5-year summary)Prior4YearDuration－
Diluted earnings per share (5-year summary)Prior3YearDuration－
Diluted earnings per share (5-year summary)Prior2YearDuration－
Diluted earnings per share (5-year summary)Prior1YearDuration－
Diluted earnings per share (5-year summary)CurrentYearDuration－
Equity to asset ratio (5-year summary)Prior4YearInstant0.611
Equity to asset ratio (5-year summary)Prior3YearInstant0.624
Equity to asset ratio (5-year summary)Prior2YearInstant0.607
Equity to asset ratio (5-year summary)Prior1YearInstant0.648
Equity to asset ratio (5-year summary)CurrentYearInstant0.646
Rate of return on equity (5-year summary)Prior4YearDuration0.252
Rate of return on equity (5-year summary)Prior3YearDuration0.240
Rate of return on equity (5-year summary)Prior2YearDuration0.240
Rate of return on equity (5-year summary)Prior1YearDuration0.226
Rate of return on equity (5-year summary)CurrentYearDuration0.226
Price earnings ratio (5-year summary)Prior4YearDuration12.2
Price earnings ratio (5-year summary)Prior3YearDuration14.2
Price earnings ratio (5-year summary)Prior2YearDuration14.1
Price earnings ratio (5-year summary)Prior1YearDuration12.6
Price earnings ratio (5-year summary)CurrentYearDuration12.4
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration2966772000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration3109234000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration3900993000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration3169781000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration3663548000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-1013106000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-264208000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-359705000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-222030000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-125932000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-4459354000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-1323539000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-2460183000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1733226000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-2881041000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant5406169000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant6921291000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant7998171000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant9293055000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant10003673000JPY

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