Annual report

Period2021-01-01 → 2021-12-31
Filed2022-09-16
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100NP8A. Amended by S100P77Y (2022-09-16).

Key figures · 157
MetricValuePeriodScopeSource row
Revenue¥34.5bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥34.5bn2020-01-01 → 2020-12-31Cons.Net sales
Revenue¥34.5bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥34.0bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Revenue¥32.0bn2017-01-01 → 2017-12-31dCons.Net sales (5-year summary)
Operating income¥487m2021-01-01 → 2021-12-31Cons.Operating income
Operating income¥365m2020-01-01 → 2020-12-31Cons.Operating income
Ordinary income¥543m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥573m2020-01-01 → 2020-12-31Cons.Ordinary income
Ordinary income¥506m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥561m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥559m2017-01-01 → 2017-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥566m2021-01-01 → 2021-12-31Cons.Income before income taxes
Profit before tax¥393m2020-01-01 → 2020-12-31Cons.Income before income taxes
Net income (owners)¥328m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥261m2020-01-01 → 2020-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥241m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥236m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥163m2017-01-01 → 2017-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥346m2021-01-01 → 2021-12-31Cons.Profit loss
Net income¥277m2020-01-01 → 2020-12-31Cons.Profit loss
Total assets¥11.6bnat 2021-12-31Cons.Assets
Total assets¥11.9bnat 2020-12-31Cons.Assets
Total assets¥11.3bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥11.1bnat 2018-12-31dCons.Total assets (5-year summary)
Total assets¥10.1bnat 2017-12-31dCons.Total assets (5-year summary)
Total liabilities¥6.4bnat 2021-12-31Cons.Liabilities
Total liabilities¥6.5bnat 2020-12-31Cons.Liabilities
Net assets / equity¥5.2bnat 2021-12-31Cons.Net assets
Net assets / equity¥5.4bnat 2020-12-31Cons.Net assets
Net assets / equity¥5.2bnat 2019-12-31dCons.Net assets
Net assets / equity¥5.1bnat 2018-12-31dCons.Net assets (5-year summary)
Net assets / equity¥5.0bnat 2017-12-31dCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2021-12-31Cons.Cash and deposits
Cash and deposits¥5.0bnat 2020-12-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2020-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2019-12-31dCons.Cash and cash equivalents
Cash & equivalents¥4.4bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.7bnat 2017-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥196m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2020-01-01 → 2020-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥481m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2017-01-01 → 2017-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥206m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥53m2020-01-01 → 2020-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥665m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥364m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥21m2017-01-01 → 2017-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥286m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥327m2020-01-01 → 2020-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥207m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥223m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥935m2017-01-01 → 2017-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥20.522021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.262020-01-01 → 2020-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.922019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.352018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.92017-01-01 → 2017-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥20.52021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥16.242020-01-01 → 2020-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥14.92019-01-01 → 2019-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥14.332018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥9.882017-01-01 → 2017-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥325.76at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥331.09at 2020-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥308.02at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥299.72at 2018-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥288.43at 2017-12-31dCons.Net assets per share (5-year summary)
Equity ratio44.1%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio44.7%at 2020-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.8%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.8%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.9%at 2017-12-31dCons.Equity to asset ratio (5-year summary)
ROE6.3%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE5.1%2020-01-01 → 2020-12-31Cons.Rate of return on equity (5-year summary)
ROE4.9%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE4.9%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
ROE3.5%2017-01-01 → 2017-12-31dCons.Rate of return on equity (5-year summary)
Employees613at 2021-12-31Cons.Number of employees
Employees620at 2020-12-31Cons.Number of employees
Employees573at 2019-12-31dCons.Number of employees
Employees576at 2018-12-31dCons.Number of employees
Employees572at 2017-12-31dCons.Number of employees
Revenue¥751m2021-01-01 → 2021-12-31StandaloneOperating revenue1
Revenue¥766m2020-01-01 → 2020-12-31StandaloneOperating revenue1
Revenue¥931m2019-01-01 → 2019-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥852m2018-01-01 → 2018-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥863m2017-01-01 → 2017-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥32m2021-01-01 → 2021-12-31StandaloneOperating income
Operating income¥996,0002020-01-01 → 2020-12-31StandaloneOperating income
Ordinary income¥8m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥207m2020-01-01 → 2020-12-31StandaloneOrdinary income
Ordinary income¥194m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥172m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥172m2017-01-01 → 2017-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥8m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Profit before tax¥16m2020-01-01 → 2020-12-31StandaloneIncome before income taxes
Net income¥74m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥131m2020-01-01 → 2020-12-31StandaloneProfit loss
Net income¥229m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥88m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Net income−¥112m2017-01-01 → 2017-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.8bnat 2021-12-31StandaloneAssets
Total assets¥5.4bnat 2020-12-31StandaloneAssets
Total assets¥5.0bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2017-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥610mat 2021-12-31StandaloneLiabilities
Total liabilities¥752mat 2020-12-31StandaloneLiabilities
Net assets / equity¥4.2bnat 2021-12-31StandaloneNet assets
Net assets / equity¥4.6bnat 2020-12-31StandaloneNet assets
Net assets / equity¥4.4bnat 2019-12-31dStandaloneNet assets
Net assets / equity¥4.3bnat 2018-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.3bnat 2017-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥717mat 2021-12-31StandaloneCash and deposits
Cash and deposits¥599mat 2020-12-31StandaloneCash and deposits
EPS (basic)¥4.612021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.192020-01-01 → 2020-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.212019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.382018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.832017-01-01 → 2017-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥4.612021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.182020-01-01 → 2020-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.22019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥5.382018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥10.92021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥8.22020-01-01 → 2020-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥7.22018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52017-01-01 → 2017-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥262.6at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥284.93at 2020-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥266.89at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥262.38at 2018-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥260.56at 2017-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio86.5%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.3%at 2020-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.1%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.4%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.3%at 2017-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE3.0%2020-01-01 → 2020-12-31StandaloneRate of return on equity (5-year summary)
ROE5.3%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE2.1%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
ROE-2.6%2017-01-01 → 2017-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,757,200at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2020-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2017-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees53at 2021-12-31StandaloneNumber of employees
Employees53at 2020-12-31StandaloneNumber of employees
Employees46at 2019-12-31dStandaloneNumber of employees
Employees47at 2018-12-31dStandaloneNumber of employees
Employees51at 2017-12-31dStandaloneNumber 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 · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥1.5bn
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥1.5bn
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥783m
Agency Businessreportable segmentemployeesat 2021-12-31438 pure
Agency Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥26.0bn
Agency Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥25.6bn
Agency Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥434m
Agency Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥776m
Media Ad Technology Businessreportable segmentemployeesat 2021-12-31122 pure
Media Ad Technology Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥10.1bn
Media Ad Technology Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥9.0bn
Media Ad Technology Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥1.1bn
Media Ad Technology Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥494m
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥36.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥34.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-01-01 → 2021-12-31¥1.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-01-01 → 2021-12-31¥1.3bn
Reconciling Itemsreconcilingrevenue2020-01-01 → 2020-12-31−¥1.2bn
Reconciling Itemsreconcilingrevenue intersegment2020-01-01 → 2020-12-31−¥1.2bn
Reconciling Itemsreconcilingsegment profit2020-01-01 → 2020-12-31−¥765m
Agency Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥25.0bn
Agency Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥24.9bn
Agency Businessreportable segmentrevenue intersegment2020-01-01 → 2020-12-31¥106m
Agency Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥725m
Media Ad Technology Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥10.8bn
Media Ad Technology Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥9.7bn
Media Ad Technology Businessreportable segmentrevenue intersegment2020-01-01 → 2020-12-31¥1.1bn
Media Ad Technology Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥406m
Total Of Reportable Segments And Otherssegment totalrevenue2020-01-01 → 2020-12-31¥35.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-01-01 → 2020-12-31¥34.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2020-01-01 → 2020-12-31¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-01-01 → 2020-12-31¥1.1bn

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

All source rows · 1,351
ItemContextValueUnit
Total assets (5-year summary)CurrentYearInstant11631256000JPY
Net assets per share (5-year summary)Prior4YearInstant288.43
Net assets per share (5-year summary)Prior3YearInstant299.72
Net assets per share (5-year summary)Prior2YearInstant308.02
Net assets per share (5-year summary)Prior1YearInstant331.09
Net assets per share (5-year summary)CurrentYearInstant325.76
Basic earnings loss per share (5-year summary)Prior4YearDuration9.90
Basic earnings loss per share (5-year summary)Prior3YearDuration14.35
Basic earnings loss per share (5-year summary)Prior2YearDuration14.92
Basic earnings loss per share (5-year summary)Prior1YearDuration16.26
Basic earnings loss per share (5-year summary)CurrentYearDuration20.52
Diluted earnings per share (5-year summary)Prior4YearDuration9.88
Diluted earnings per share (5-year summary)Prior3YearDuration14.33
Diluted earnings per share (5-year summary)Prior2YearDuration14.90
Diluted earnings per share (5-year summary)Prior1YearDuration16.24
Diluted earnings per share (5-year summary)CurrentYearDuration20.50
Equity to asset ratio (5-year summary)Prior4YearInstant0.469
Equity to asset ratio (5-year summary)Prior3YearInstant0.438
Equity to asset ratio (5-year summary)Prior2YearInstant0.438
Equity to asset ratio (5-year summary)Prior1YearInstant0.447
Equity to asset ratio (5-year summary)CurrentYearInstant0.441
Rate of return on equity (5-year summary)Prior4YearDuration0.035
Rate of return on equity (5-year summary)Prior3YearDuration0.049
Rate of return on equity (5-year summary)Prior2YearDuration0.049
Rate of return on equity (5-year summary)Prior1YearDuration0.051
Rate of return on equity (5-year summary)CurrentYearDuration0.063
Price earnings ratio (5-year summary)Prior4YearDuration48.59
Price earnings ratio (5-year summary)Prior3YearDuration24.60
Price earnings ratio (5-year summary)Prior2YearDuration26.07
Price earnings ratio (5-year summary)Prior1YearDuration35.36
Price earnings ratio (5-year summary)CurrentYearDuration20.13
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration1256050000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1330767000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration481301000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1233005000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration195808000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration21305000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-364073000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-664723000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration53324000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-206429000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-935276000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-223009000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-207035000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-326522000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-285795000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant3715660000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant4441027000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant4050681000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant5011022000JPY

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 2020-12-31pass
balance sheet identityconsolidated 2021-12-31pass
balance sheet identitynon_consolidated 2020-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-12-31pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2019-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2020-01-01/2020-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2020-01-01/2020-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2020-01-01/2020-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2020-01-01/2020-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · total assetsconsolidated 2020-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2020-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass