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
Accounts payable tradeCurrentYearInstant4036487000JPY
Accounts payable otherPrior1YearInstant369515000JPY
Accounts payable otherCurrentYearInstant362854000JPY
Income taxes payablePrior1YearInstant121586000JPY
Income taxes payableCurrentYearInstant58660000JPY
Accrued consumption taxesPrior1YearInstant101292000JPY
Accrued consumption taxesCurrentYearInstant158476000JPY
Provision for bonusesPrior1YearInstant102529000JPY
Provision for bonusesCurrentYearInstant114115000JPY
Provision for directors bonusesPrior1YearInstant28290000JPY
Provision for directors bonusesCurrentYearInstant34310000JPY
Provision for point card certificates clPrior1YearInstant-JPY
Provision for point card certificates clCurrentYearInstant53768000JPY
Other clPrior1YearInstant1108719000JPY
Other clCurrentYearInstant1103914000JPY
Current liabilitiesPrior1YearInstant5823256000JPY
Current liabilitiesCurrentYearInstant5922587000JPY
Deferred tax liabilitiesPrior1YearInstant47949000JPY
Deferred tax liabilitiesCurrentYearInstant23582000JPY
Asset retirement obligations nclPrior1YearInstant154967000JPY
Asset retirement obligations nclCurrentYearInstant150213000JPY
Other nclPrior1YearInstant489662000JPY
Other nclCurrentYearInstant329002000JPY
Noncurrent liabilitiesPrior1YearInstant692580000JPY
Noncurrent liabilitiesCurrentYearInstant502798000JPY
LiabilitiesPrior1YearInstant6515837000JPY
LiabilitiesCurrentYearInstant6425385000JPY
Capital stockPrior1YearInstant1301568000JPY
Capital stockCurrentYearInstant1301568000JPY
Capital surplusPrior1YearInstant2133568000JPY
Capital surplusCurrentYearInstant2137121000JPY
Retained earningsPrior1YearInstant1701274000JPY
Retained earningsCurrentYearInstant1897880000JPY
Treasury stockPrior1YearInstant-253016000JPY
Treasury stockCurrentYearInstant-395741000JPY
Shareholders equityPrior1YearInstant4883395000JPY
Shareholders equityCurrentYearInstant4940829000JPY
Valuation difference on available for sale securitiesPrior1YearInstant430628000JPY
Valuation difference on available for sale securitiesCurrentYearInstant193112000JPY
Valuation and translation adjustmentsPrior1YearInstant430628000JPY
Valuation and translation adjustmentsCurrentYearInstant193112000JPY
Subscription rights to sharesPrior1YearInstant38539000JPY
Subscription rights to sharesCurrentYearInstant34928000JPY
Non controlling interestsPrior1YearInstant29119000JPY
Non controlling interestsCurrentYearInstant37001000JPY
Net assetsPrior1YearInstant5381681000JPY
Net assetsCurrentYearInstant5205871000JPY
Liabilities and net assetsPrior1YearInstant11897518000JPY
Liabilities and net assetsCurrentYearInstant11631256000JPY
Net salesPrior1YearDuration34519549000JPY

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