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
Income taxes payableCurrentYearInstant24502000JPY
Accrued consumption taxesPrior1YearInstant135819000JPY
Accrued consumption taxesCurrentYearInstant46590000JPY
Provision for bonusesPrior1YearInstant148669000JPY
Provision for bonusesCurrentYearInstant93088000JPY
Provision for directors bonusesPrior1YearInstant42946000JPY
Provision for directors bonusesCurrentYearInstant5298000JPY
Provision for point card certificates clPrior1YearInstant51350000JPY
Provision for point card certificates clCurrentYearInstant44942000JPY
Other clPrior1YearInstant1208506000JPY
Other clCurrentYearInstant930569000JPY
Current liabilitiesPrior1YearInstant6552049000JPY
Current liabilitiesCurrentYearInstant5160169000JPY
Deferred tax liabilitiesPrior1YearInstant17908000JPY
Deferred tax liabilitiesCurrentYearInstant12469000JPY
Asset retirement obligations nclPrior1YearInstant148184000JPY
Asset retirement obligations nclCurrentYearInstant148682000JPY
Other nclPrior1YearInstant270960000JPY
Other nclCurrentYearInstant284344000JPY
Noncurrent liabilitiesPrior1YearInstant437053000JPY
Noncurrent liabilitiesCurrentYearInstant445496000JPY
LiabilitiesPrior1YearInstant6989103000JPY
LiabilitiesCurrentYearInstant5605665000JPY
Capital stockPrior1YearInstant1301568000JPY
Capital stockCurrentYearInstant1301568000JPY
Capital surplusPrior1YearInstant2148803000JPY
Capital surplusCurrentYearInstant2149494000JPY
Retained earningsPrior1YearInstant2064267000JPY
Retained earningsCurrentYearInstant1903986000JPY
Treasury stockPrior1YearInstant-280566000JPY
Treasury stockCurrentYearInstant-252278000JPY
Shareholders equityPrior1YearInstant5234073000JPY
Shareholders equityCurrentYearInstant5102770000JPY
Valuation difference on available for sale securitiesPrior1YearInstant131142000JPY
Valuation difference on available for sale securitiesCurrentYearInstant71916000JPY
Valuation and translation adjustmentsPrior1YearInstant131142000JPY
Valuation and translation adjustmentsCurrentYearInstant71916000JPY
Subscription rights to sharesPrior1YearInstant33954000JPY
Subscription rights to sharesCurrentYearInstant31863000JPY
Non controlling interestsPrior1YearInstant35205000JPY
Non controlling interestsCurrentYearInstant35488000JPY
Net assetsPrior1YearInstant5434375000JPY
Net assetsCurrentYearInstant5242038000JPY
Liabilities and net assetsPrior1YearInstant12423478000JPY
Liabilities and net assetsCurrentYearInstant10847704000JPY
Net salesPrior1YearDuration16629012000JPY
Net salesCurrentYearDuration14903840000JPY
Cost of salesPrior1YearDuration9430499000JPY
Cost of salesCurrentYearDuration8573662000JPY
Gross profitPrior1YearDuration7198513000JPY

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