Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥16.6bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥34.5bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥34.5bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
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)
Operating income¥711m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥487m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥747m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥543m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥573m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥713m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥566m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥396m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥328m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥261m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥405m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥346m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥12.4bnat 2022-12-31Cons.Assets
Total assets¥11.6bnat 2021-12-31Cons.Assets
Total assets¥11.9bnat 2020-12-31dCons.Total assets (5-year summary)
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 liabilities¥7.0bnat 2022-12-31Cons.Liabilities
Total liabilities¥6.4bnat 2021-12-31Cons.Liabilities
Net assets / equity¥5.4bnat 2022-12-31Cons.Net assets
Net assets / equity¥5.2bnat 2021-12-31Cons.Net assets
Net assets / equity¥5.4bnat 2020-12-31dCons.Net assets
Net assets / equity¥5.2bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥5.1bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥5.3bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥4.7bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥5.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.4bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥881m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥196m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥197m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥206m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥53m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥56m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥286m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥327m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥24.982022-01-01 → 2022-12-31Cons.Basic earnings loss per share (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 → 2020-12-31dCons.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 (diluted)¥24.852022-01-01 → 2022-12-31Cons.Diluted earnings 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 → 2020-12-31dCons.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)
Net assets per share¥334.28at 2022-12-31Cons.Net assets 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 2020-12-31dCons.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)
Equity ratio43.2%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio44.1%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio44.7%at 2020-12-31dCons.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)
ROE7.5%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE6.3%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE5.1%2020-01-01 → 2020-12-31dCons.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)
Employees611at 2022-12-31Cons.Number of employees
Employees613at 2021-12-31Cons.Number of employees
Employees620at 2020-12-31dCons.Number of employees
Employees573at 2019-12-31dCons.Number of employees
Employees576at 2018-12-31dCons.Number of employees
Revenue¥826m2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥751m2021-01-01 → 2021-12-31StandaloneOperating revenue1
Revenue¥766m2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥931m2019-01-01 → 2019-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥852m2018-01-01 → 2018-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥5m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥32m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥14m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥8m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥207m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥15m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥8m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥78m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥74m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥131m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.8bnat 2022-12-31StandaloneAssets
Total assets¥4.8bnat 2021-12-31StandaloneAssets
Total assets¥5.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥5.0bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥706mat 2022-12-31StandaloneLiabilities
Total liabilities¥610mat 2021-12-31StandaloneLiabilities
Net assets / equity¥4.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥4.2bnat 2021-12-31StandaloneNet assets
Net assets / equity¥4.6bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥4.4bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.3bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥806mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥717mat 2021-12-31StandaloneCash and deposits
EPS (basic)¥4.912022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.612021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.192020-01-01 → 2020-12-31dStandaloneBasic 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 (diluted)¥4.892022-01-01 → 2022-12-31StandaloneDiluted earnings 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 → 2020-12-31dStandaloneDiluted 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¥12.52022-01-01 → 2022-12-31StandaloneDividend paid 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 → 2020-12-31dStandaloneDividend 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)
Net assets per share¥256.05at 2022-12-31StandaloneNet assets 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 2020-12-31dStandaloneNet 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)
Equity ratio84.7%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.5%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.3%at 2020-12-31dStandaloneEquity 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)
ROE1.9%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE1.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE3.0%2020-01-01 → 2020-12-31dStandaloneRate 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)
Shares issued16,757,200at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2020-12-31dStandaloneTotal 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)
Employees52at 2022-12-31StandaloneNumber of employees
Employees53at 2021-12-31StandaloneNumber of employees
Employees53at 2020-12-31dStandaloneNumber of employees
Employees46at 2019-12-31dStandaloneNumber of employees
Employees47at 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 · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥101m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥101m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥821m
Agency Businessreportable segmentemployeesat 2022-12-31432 pure
Agency Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥10.4bn
Agency Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥10.4bn
Agency Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥27m
Agency Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥1.1bn
Media Ad Technology Businessreportable segmentemployeesat 2022-12-31127 pure
Media Ad Technology Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥6.3bn
Media Ad Technology Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥6.3bn
Media Ad Technology Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥74m
Media Ad Technology Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥471m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥16.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥16.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-01-01 → 2022-12-31¥101m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥1.5bn
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 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 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

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

All source rows · 1,338
ItemContextValueUnit
Accrued consumption taxesPrior1YearInstant158476000JPY
Accrued consumption taxesCurrentYearInstant135819000JPY
Provision for bonusesPrior1YearInstant114115000JPY
Provision for bonusesCurrentYearInstant148669000JPY
Provision for directors bonusesPrior1YearInstant34310000JPY
Provision for directors bonusesCurrentYearInstant42946000JPY
Provision for point card certificates clPrior1YearInstant53768000JPY
Provision for point card certificates clCurrentYearInstant51350000JPY
Other clPrior1YearInstant1103914000JPY
Other clCurrentYearInstant1208506000JPY
Current liabilitiesPrior1YearInstant5922587000JPY
Current liabilitiesCurrentYearInstant6552049000JPY
Deferred tax liabilitiesPrior1YearInstant23582000JPY
Deferred tax liabilitiesCurrentYearInstant17908000JPY
Asset retirement obligations nclPrior1YearInstant150213000JPY
Asset retirement obligations nclCurrentYearInstant148184000JPY
Other nclPrior1YearInstant329002000JPY
Other nclCurrentYearInstant270960000JPY
Noncurrent liabilitiesPrior1YearInstant502798000JPY
Noncurrent liabilitiesCurrentYearInstant437053000JPY
LiabilitiesPrior1YearInstant6425385000JPY
LiabilitiesCurrentYearInstant6989103000JPY
Capital stockPrior1YearInstant1301568000JPY
Capital stockCurrentYearInstant1301568000JPY
Capital surplusPrior1YearInstant2137121000JPY
Capital surplusCurrentYearInstant2148803000JPY
Retained earningsPrior1YearInstant1897880000JPY
Retained earningsCurrentYearInstant2064267000JPY
Treasury stockPrior1YearInstant-395741000JPY
Treasury stockCurrentYearInstant-280566000JPY
Shareholders equityPrior1YearInstant4940829000JPY
Shareholders equityCurrentYearInstant5234073000JPY
Valuation difference on available for sale securitiesPrior1YearInstant193112000JPY
Valuation difference on available for sale securitiesCurrentYearInstant131142000JPY
Valuation and translation adjustmentsPrior1YearInstant193112000JPY
Valuation and translation adjustmentsCurrentYearInstant131142000JPY
Subscription rights to sharesPrior1YearInstant34928000JPY
Subscription rights to sharesCurrentYearInstant33954000JPY
Non controlling interestsPrior1YearInstant37001000JPY
Non controlling interestsCurrentYearInstant35205000JPY
Net assetsPrior1YearInstant5205871000JPY
Net assetsCurrentYearInstant5434375000JPY
Liabilities and net assetsPrior1YearInstant11631256000JPY
Liabilities and net assetsCurrentYearInstant12423478000JPY
Net salesPrior1YearDuration34524631000JPY
Net salesCurrentYearDuration16629012000JPY
Cost of salesPrior1YearDuration28368807000JPY
Cost of salesCurrentYearDuration9430499000JPY
Gross profitPrior1YearDuration6155823000JPY
Gross profitCurrentYearDuration7198513000JPY

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 rounding
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