Tokyo Tape
Sign in
← Tanaken

Annual report

1450.TEDINET S100OMGN
Period2021-04-01 → 2022-03-31
Filed2022-06-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥9.8bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥9.0bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥6.7bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥6.2bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥7.9bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥1.4bn2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥1.4bn2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥1.5bn2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥832m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥801m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.3bn2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.4bn2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥1.5bn2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥967m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥982m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥552m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥526m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥834m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥7.1bnat 2022-03-31StandaloneAssets
Total assets¥7.0bnat 2021-03-31StandaloneAssets
Total assets¥5.2bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2022-03-31StandaloneLiabilities
Total liabilities¥2.2bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥5.4bnat 2022-03-31StandaloneNet assets
Net assets / equity¥4.8bnat 2021-03-31StandaloneNet assets
Net assets / equity¥3.9bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥3.6bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.9bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.0bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥2.8bnat 2022-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2021-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2020-03-31dStandaloneCash and cash equivalents
Cash & equivalents¥962mat 2019-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2018-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.9bn2021-04-01 → 2022-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥24m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥763m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥132m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥500m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥42m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥64m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥25m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥22m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥77m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥596m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥126m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥255m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥414,0002018-04-01 → 2019-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥351m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥222.422021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥225.832020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥126.812019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥129.792018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥215.612017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥732021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥682020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥802019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥802018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥2,5362017-04-01 → 2018-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,250.55at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,099.35at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥907.43at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥823.31at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥728.15at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio77.1%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.2%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.7%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.5%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE18.9%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE22.5%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE14.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE16.3%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE34.0%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,349,800at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,349,800at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,174,900at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,174,900at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued98,670at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees107at 2022-03-31StandaloneNumber of employees
Employees93at 2021-03-31StandaloneNumber of employees
Employees80at 2020-03-31dStandaloneNumber of employees
Employees75at 2019-03-31dStandaloneNumber of employees
Employees62at 2018-03-31dStandaloneNumber 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.

All source rows · 817
ItemContextValueUnit
Capital surplusPrior1YearInstant_NonConsolidatedMember249156000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember249156000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember12000000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember12000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember4167863000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember4839491000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember4179863000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember4851491000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-616000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-616000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember4725559000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember5397187000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember56028000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember42047000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember56028000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember42047000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember4781587000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember5439234000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember7009460000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember7050397000JPY
Net salesPrior1YearDuration_NonConsolidatedMember9011368000JPY
Net salesCurrentYearDuration_NonConsolidatedMember9824388000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember6931333000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember7686051000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember2080034000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember2138336000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember106614000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember110067000JPY
Payroll and allowances sgaPrior1YearDuration_NonConsolidatedMember183860000JPY
Payroll and allowances sgaCurrentYearDuration_NonConsolidatedMember218847000JPY
Provision for bonuses sgaPrior1YearDuration_NonConsolidatedMember6954000JPY
Provision for bonuses sgaCurrentYearDuration_NonConsolidatedMember7277000JPY
Retirement benefit expenses sgaPrior1YearDuration_NonConsolidatedMember4927000JPY
Retirement benefit expenses sgaCurrentYearDuration_NonConsolidatedMember1865000JPY
Provision for directors retirement benefits sgaPrior1YearDuration_NonConsolidatedMember16319000JPY
Provision for directors retirement benefits sgaCurrentYearDuration_NonConsolidatedMember13381000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember21222000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember24364000JPY
Entertainment association expenses sgaPrior1YearDuration_NonConsolidatedMember42601000JPY
Entertainment association expenses sgaCurrentYearDuration_NonConsolidatedMember42264000JPY
Other sgaPrior1YearDuration_NonConsolidatedMember263686000JPY
Other sgaCurrentYearDuration_NonConsolidatedMember302099000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember646186000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember720167000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember1433847000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember1418169000JPY
Interest and dividends income noiPrior1YearDuration_NonConsolidatedMember8159000JPY
Interest and dividends income noiCurrentYearDuration_NonConsolidatedMember7414000JPY
Rent income noiPrior1YearDuration_NonConsolidatedMember17140000JPY
Rent income noiCurrentYearDuration_NonConsolidatedMember14229000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2021-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · operating cash flownon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flownon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass