Tokyo Tape
Sign in
← Wolves Hand

Annual report

194A.TEDINET S100UFKF
Period2023-07-01 → 2024-06-30
Filed2024-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 116
MetricValuePeriodScopeSource row
Revenue¥5.0bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥4.7bn2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥4.3bn2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
Operating income¥827m2023-07-01 → 2024-06-30Cons.Operating income
Operating income¥803m2022-07-01 → 2023-06-30Cons.Operating income
Ordinary income¥801m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥801m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income¥713m2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥822m2023-07-01 → 2024-06-30Cons.Income before income taxes
Profit before tax¥798m2022-07-01 → 2023-06-30Cons.Income before income taxes
Net income (owners)¥558m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥506m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥317m2021-07-01 → 2022-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥558m2023-07-01 → 2024-06-30Cons.Profit loss
Net income¥506m2022-07-01 → 2023-06-30Cons.Profit loss
Total assets¥5.8bnat 2024-06-30Cons.Assets
Total assets¥5.5bnat 2023-06-30Cons.Assets
Total assets¥4.7bnat 2022-06-30dCons.Total assets (5-year summary)
Total liabilities¥3.7bnat 2024-06-30Cons.Liabilities
Total liabilities¥3.9bnat 2023-06-30Cons.Liabilities
Net assets / equity¥2.1bnat 2024-06-30Cons.Net assets
Net assets / equity¥1.5bnat 2023-06-30Cons.Net assets
Net assets / equity¥1.0bnat 2022-06-30dCons.Net assets
Cash and deposits¥911mat 2024-06-30Cons.Cash and deposits
Cash and deposits¥690mat 2023-06-30Cons.Cash and deposits
Cash & equivalents¥911mat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥682mat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥535mat 2022-06-30dCons.Cash and cash equivalents
Operating cash flow¥858m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥951m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥608m2021-07-01 → 2022-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥434m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥644m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.7bn2021-07-01 → 2022-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥194m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥161m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥617m2021-07-01 → 2022-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥75.22023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥68.172022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.682021-07-01 → 2022-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥73.252023-07-01 → 2024-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥282.8at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥204.74at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥136.54at 2022-06-30dCons.Net assets per share (5-year summary)
Equity ratio36.5%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio27.9%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio21.6%at 2022-06-30dCons.Equity to asset ratio (5-year summary)
ROE30.7%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE39.9%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
ROE37.1%2021-07-01 → 2022-06-30dCons.Rate of return on equity (5-year summary)
Employees411at 2024-06-30Cons.Number of employees
Employees397at 2023-06-30Cons.Number of employees
Employees364at 2022-06-30dCons.Number of employees
Revenue¥4.4bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥4.3bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥4.2bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Operating income¥757m2023-07-01 → 2024-06-30StandaloneOperating income
Operating income¥749m2022-07-01 → 2023-06-30StandaloneOperating income
Ordinary income¥735m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥748m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥714m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥669m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥213m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥755m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Profit before tax¥746m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Net income¥511m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥453m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥331m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income¥244m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income−¥1.9bn2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Total assets¥5.4bnat 2024-06-30StandaloneAssets
Total assets¥5.1bnat 2023-06-30StandaloneAssets
Total assets¥4.7bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥4.1bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥3.4bnat 2024-06-30StandaloneLiabilities
Total liabilities¥3.7bnat 2023-06-30StandaloneLiabilities
Net assets / equity¥2.0bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.5bnat 2023-06-30StandaloneNet assets
Net assets / equity¥1.0bnat 2022-06-30dStandaloneNet assets
Net assets / equity¥676mat 2021-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥432mat 2020-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥794mat 2024-06-30StandaloneCash and deposits
Cash and deposits¥590mat 2023-06-30StandaloneCash and deposits
EPS (basic)¥68.852023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.992022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.632021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.852020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-261.642019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥67.072023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥268.47at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥196.64at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥135.65at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥91.02at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥58.15at 2020-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio36.8%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.6%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.6%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio17.2%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio10.6%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE29.5%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE36.7%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE39.4%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
ROE44.1%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued7,974,000at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees375at 2024-06-30StandaloneNumber of employees
Employees362at 2023-06-30StandaloneNumber of employees
Employees361at 2022-06-30dStandaloneNumber of employees
Employees359at 2021-06-30dStandaloneNumber of employees
Employees347at 2020-06-30dStandaloneNumber 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 · 1,143
ItemContextValueUnit
Ordinary incomePrior1YearDuration800881000JPY
Ordinary incomeCurrentYearDuration800898000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration603000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration－JPY
Compensation income eiPrior1YearDuration－JPY
Compensation income eiCurrentYearDuration22447000JPY
Extraordinary incomePrior1YearDuration603000JPY
Extraordinary incomeCurrentYearDuration22447000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration3207000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration1508000JPY
Impairment loss elPrior1YearDuration－JPY
Impairment loss elCurrentYearDuration286000JPY
Extraordinary lossPrior1YearDuration3207000JPY
Extraordinary lossCurrentYearDuration1794000JPY
Income before income taxesPrior1YearDuration798276000JPY
Income before income taxesCurrentYearDuration821550000JPY
Income taxes currentPrior1YearDuration235868000JPY
Income taxes currentCurrentYearDuration222600000JPY
Income taxes deferredPrior1YearDuration56282000JPY
Income taxes deferredCurrentYearDuration40543000JPY
Income taxesPrior1YearDuration292151000JPY
Income taxesCurrentYearDuration263143000JPY
Profit lossPrior1YearDuration506125000JPY
Profit lossCurrentYearDuration558406000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration－JPY
Profit loss attributable to non controlling interestsCurrentYearDuration－JPY
Profit loss attributable to owners of parentPrior1YearDuration506125000JPY
Profit loss attributable to owners of parentCurrentYearDuration558406000JPY
Profit lossPrior1YearDuration506125000JPY
Profit lossCurrentYearDuration558406000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration170000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration-170000JPY
Other comprehensive incomePrior1YearDuration170000JPY
Other comprehensive incomeCurrentYearDuration-170000JPY
Comprehensive incomePrior1YearDuration506296000JPY
Comprehensive incomeCurrentYearDuration558236000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration506296000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration558236000JPY
Net assetsPrior2YearInstant_CapitalStockMember90000000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember2561287000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember-1387609000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-250000000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember1013678000JPY
Issuance of new sharesPrior1YearDuration_ShareholdersEquityMember－JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember506125000JPY
Profit loss attributable to owners of parentPrior1YearDuration_ShareholdersEquityMember506125000JPY
Total changes of items during the periodPrior1YearDuration_CapitalStockMember－JPY
Total changes of items during the periodPrior1YearDuration_CapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_RetainedEarningsMember506125000JPY
Total changes of items during the periodPrior1YearDuration_TreasuryStockMember－JPY

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 2023-06-30pass
balance sheet identityconsolidated 2024-06-30pass
balance sheet identitynon_consolidated 2023-06-30pass rounding
balance sheet identitynon_consolidated 2024-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass