Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥14.9bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥16.6bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥34.5bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
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)
Operating income−¥25m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥711m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥180m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥747m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥543m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥182m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥713m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥40m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥396m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥328m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥46m2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥405m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥10.8bnat 2023-12-31Cons.Assets
Total assets¥12.4bnat 2022-12-31Cons.Assets
Total assets¥11.6bnat 2021-12-31dCons.Total assets (5-year summary)
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 liabilities¥5.6bnat 2023-12-31Cons.Liabilities
Total liabilities¥7.0bnat 2022-12-31Cons.Liabilities
Net assets / equity¥5.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥5.4bnat 2022-12-31Cons.Net assets
Net assets / equity¥5.2bnat 2021-12-31dCons.Net assets
Net assets / equity¥5.4bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥5.2bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥4.2bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥5.3bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥4.2bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.1bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥912m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥881m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥196m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥68m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥197m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥206m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥177m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥56m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥286m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥2.52023-01-01 → 2023-12-31Cons.Basic earnings loss per share (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 → 2021-12-31dCons.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 (diluted)¥2.52023-01-01 → 2023-12-31Cons.Diluted earnings 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 → 2021-12-31dCons.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)
Net assets per share¥320.98at 2023-12-31Cons.Net assets 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 2021-12-31dCons.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)
Equity ratio47.7%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.2%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio44.1%at 2021-12-31dCons.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)
ROE0.8%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE7.5%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE6.3%2021-01-01 → 2021-12-31dCons.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)
Employees563at 2023-12-31Cons.Number of employees
Employees611at 2022-12-31Cons.Number of employees
Employees613at 2021-12-31dCons.Number of employees
Employees620at 2020-12-31dCons.Number of employees
Employees573at 2019-12-31dCons.Number of employees
Revenue¥915m2023-01-01 → 2023-12-31StandaloneOperating revenue1
Revenue¥826m2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥751m2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥766m2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥931m2019-01-01 → 2019-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥106m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥5m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥283m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥14m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥8m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥285m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥15m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥304m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥78m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥74m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.8bnat 2023-12-31StandaloneAssets
Total assets¥4.8bnat 2022-12-31StandaloneAssets
Total assets¥4.8bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥5.0bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥558mat 2023-12-31StandaloneLiabilities
Total liabilities¥706mat 2022-12-31StandaloneLiabilities
Net assets / equity¥4.2bnat 2023-12-31StandaloneNet assets
Net assets / equity¥4.1bnat 2022-12-31StandaloneNet assets
Net assets / equity¥4.2bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥4.6bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.4bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥648mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥806mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥18.862023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.912022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.612021-01-01 → 2021-12-31dStandaloneBasic 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 (diluted)¥18.862023-01-01 → 2023-12-31StandaloneDiluted earnings 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 → 2021-12-31dStandaloneDiluted 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)
Dividend per share¥1.32023-01-01 → 2023-12-31StandaloneDividend paid 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 → 2021-12-31dStandaloneDividend 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)
Net assets per share¥259.46at 2023-12-31StandaloneNet assets 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 2021-12-31dStandaloneNet 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)
Equity ratio87.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.7%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.5%at 2021-12-31dStandaloneEquity 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)
ROE7.3%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE1.9%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE1.7%2021-01-01 → 2021-12-31dStandaloneRate 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)
Shares issued16,757,200at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,757,200at 2021-12-31dStandaloneTotal 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)
Employees49at 2023-12-31StandaloneNumber of employees
Employees52at 2022-12-31StandaloneNumber of employees
Employees53at 2021-12-31dStandaloneNumber of employees
Employees53at 2020-12-31dStandaloneNumber of employees
Employees46at 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 · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥65m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥65m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥809m
Agency Businessreportable segmentemployeesat 2023-12-31404 pure
Agency Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥9.9bn
Agency Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥9.9bn
Agency Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥6m
Agency Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥477m
Media Ad Technology Businessreportable segmentemployeesat 2023-12-31110 pure
Media Ad Technology Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥5.0bn
Media Ad Technology Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥5.0bn
Media Ad Technology Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥59m
Media Ad Technology Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥306m
Total Of Reportable Segments And Otherssegment totalrevenue2023-01-01 → 2023-12-31¥15.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-01-01 → 2023-12-31¥14.9bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-01-01 → 2023-12-31¥65m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-01-01 → 2023-12-31¥783m
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 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 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

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

All source rows · 1,346
ItemContextValueUnit
Total assets (5-year summary)Prior2YearInstant11631256000JPY
Total assets (5-year summary)Prior1YearInstant12423478000JPY
Total assets (5-year summary)CurrentYearInstant10847704000JPY
Net assets per share (5-year summary)Prior4YearInstant308.02
Net assets per share (5-year summary)Prior3YearInstant331.09
Net assets per share (5-year summary)Prior2YearInstant325.76
Net assets per share (5-year summary)Prior1YearInstant334.28
Net assets per share (5-year summary)CurrentYearInstant320.98
Basic earnings loss per share (5-year summary)Prior4YearDuration14.92
Basic earnings loss per share (5-year summary)Prior3YearDuration16.26
Basic earnings loss per share (5-year summary)Prior2YearDuration20.52
Basic earnings loss per share (5-year summary)Prior1YearDuration24.98
Basic earnings loss per share (5-year summary)CurrentYearDuration2.50
Diluted earnings per share (5-year summary)Prior4YearDuration14.90
Diluted earnings per share (5-year summary)Prior3YearDuration16.24
Diluted earnings per share (5-year summary)Prior2YearDuration20.50
Diluted earnings per share (5-year summary)Prior1YearDuration24.85
Diluted earnings per share (5-year summary)CurrentYearDuration2.50
Equity to asset ratio (5-year summary)Prior4YearInstant0.438
Equity to asset ratio (5-year summary)Prior3YearInstant0.447
Equity to asset ratio (5-year summary)Prior2YearInstant0.441
Equity to asset ratio (5-year summary)Prior1YearInstant0.432
Equity to asset ratio (5-year summary)CurrentYearInstant0.477
Rate of return on equity (5-year summary)Prior4YearDuration0.049
Rate of return on equity (5-year summary)Prior3YearDuration0.051
Rate of return on equity (5-year summary)Prior2YearDuration0.063
Rate of return on equity (5-year summary)Prior1YearDuration0.075
Rate of return on equity (5-year summary)CurrentYearDuration0.008
Price earnings ratio (5-year summary)Prior4YearDuration26.07
Price earnings ratio (5-year summary)Prior3YearDuration35.36
Price earnings ratio (5-year summary)Prior2YearDuration20.13
Price earnings ratio (5-year summary)Prior1YearDuration18.01
Price earnings ratio (5-year summary)CurrentYearDuration136.80
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration481301000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1233005000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration195808000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration881191000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-912471000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-664723000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration53324000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-206429000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-197205000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-68365000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-207035000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-326522000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-285795000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-55577000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-177094000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant4050681000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant5011022000JPY

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