Annual report
2321.TEDINET S100TS3A
Period2023-04-01 → 2024-03-31
Filed2024-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥890m | 2023-04-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥764m | 2022-04-01 → 2023-03-31 | Cons. | Net sales |
| Revenue | ¥378m | 2021-04-01 → 2022-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥310m | 2020-04-01 → 2021-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥291m | 2019-04-01 → 2020-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥164m | 2023-04-01 → 2024-03-31 | Cons. | Operating income |
| Operating income | −¥52m | 2022-04-01 → 2023-03-31 | Cons. | Operating income |
| Ordinary income | −¥168m | 2023-04-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥52m | 2022-04-01 → 2023-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥34m | 2021-04-01 → 2022-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥37m | 2020-04-01 → 2021-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥158m | 2019-04-01 → 2020-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥335m | 2023-04-01 → 2024-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥52m | 2022-04-01 → 2023-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥317m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥59m | 2022-04-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥29m | 2021-04-01 → 2022-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥54m | 2020-04-01 → 2021-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥193m | 2019-04-01 → 2020-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥348m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss |
| Net income | −¥60m | 2022-04-01 → 2023-03-31 | Cons. | Profit loss |
| Total assets | ¥515m | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥773m | at 2023-03-31 | Cons. | Assets |
| Total assets | ¥820m | at 2022-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥418m | at 2021-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥341m | at 2020-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥344m | at 2024-03-31 | Cons. | Liabilities |
| Total liabilities | ¥277m | at 2023-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥172m | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥495m | at 2023-03-31 | Cons. | Net assets |
| Net assets / equity | ¥556m | at 2022-03-31d | Cons. | Net assets |
| Net assets / equity | ¥205m | at 2021-03-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥143m | at 2020-03-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥206m | at 2024-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥157m | at 2023-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥206m | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥157m | at 2023-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥293m | at 2022-03-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥217m | at 2021-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥182m | at 2020-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥65m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥45m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥9m | 2021-04-01 → 2022-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥47m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥169m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥30m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥78m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥40m | 2021-04-01 → 2022-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥24m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥24m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥14m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥12m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥26m | 2021-04-01 → 2022-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥13m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥121m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-10.28 | 2023-04-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.94 | 2022-04-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.02 | 2021-04-01 → 2022-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.97 | 2020-04-01 → 2021-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-7.31 | 2019-04-01 → 2020-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.97 | 2020-04-01 → 2021-03-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥4.25 | at 2024-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥13.81 | at 2023-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥15.75 | at 2022-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥7.41 | at 2021-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4.94 | at 2020-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 25.4% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.8% | at 2023-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.9% | at 2022-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.8% | at 2021-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.8% | at 2020-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 31.9% | 2020-04-01 → 2021-03-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 52 | at 2024-03-31 | Cons. | Number of employees |
| Employees | 48 | at 2023-03-31 | Cons. | Number of employees |
| Employees | 46 | at 2022-03-31d | Cons. | Number of employees |
| Employees | 16 | at 2021-03-31d | Cons. | Number of employees |
| Employees | 16 | at 2020-03-31d | Cons. | Number of employees |
| Revenue | ¥233m | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥163m | 2022-04-01 → 2023-03-31 | Standalone | Net sales |
| Revenue | ¥163m | 2021-04-01 → 2022-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥156m | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥52m | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥105m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Operating income | −¥42m | 2022-04-01 → 2023-03-31 | Standalone | Operating income |
| Ordinary income | −¥109m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥39m | 2022-04-01 → 2023-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥9m | 2021-04-01 → 2022-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥42m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥182m | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥387m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥39m | 2022-04-01 → 2023-03-31 | Standalone | Income before income taxes |
| Net income | −¥388m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | −¥40m | 2022-04-01 → 2023-03-31 | Standalone | Profit loss |
| Net income | ¥17m | 2021-04-01 → 2022-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥62m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥256m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥245m | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥601m | at 2023-03-31 | Standalone | Assets |
| Total assets | ¥636m | at 2022-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥329m | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥250m | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥176m | at 2024-03-31 | Standalone | Liabilities |
| Total liabilities | ¥169m | at 2023-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥69m | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | ¥433m | at 2023-03-31 | Standalone | Net assets |
| Net assets / equity | ¥472m | at 2022-03-31d | Standalone | Net assets |
| Net assets / equity | ¥147m | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥77m | at 2020-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥53m | at 2024-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥124m | at 2023-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-12.57 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.3 | 2022-04-01 → 2023-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.59 | 2021-04-01 → 2022-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.26 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-9.67 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.26 | 2020-04-01 → 2021-03-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥2.21 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥14.06 | at 2023-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥15.36 | at 2022-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥5.3 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2.54 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 27.9% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.7% | at 2023-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.1% | at 2022-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.4% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.8% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.5% | 2021-04-01 → 2022-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 57.7% | 2020-04-01 → 2021-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 30,873,299 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 30,673,299 | at 2023-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 30,673,299 | at 2022-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 27,561,789 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 27,461,789 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 17 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 10 | at 2023-03-31 | Standalone | Number of employees |
| Employees | 7 | at 2022-03-31d | Standalone | Number of employees |
| Employees | 7 | at 2021-03-31d | Standalone | Number of employees |
| Employees | 7 | at 2020-03-31d | Standalone | Number 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| SFJPreportable segment | employees | at 2024-03-31 | 42 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,099
| Item | Context | Value | Unit |
|---|---|---|---|
| Total changes of items during the period | CurrentYearDuration_NonControllingInterestsMember | -31091000 | JPY |
| Total changes of items during the period | CurrentYearDuration | -323713000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 22224000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 394088000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | -285108000 | JPY |
| Net assets | CurrentYearInstant_TreasuryStockMember | -64000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 131139000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 1211000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 39352000 | JPY |
| Net assets | CurrentYearInstant | 171703000 | JPY |
| Income before income taxes | Prior1YearDuration | -52213000 | JPY |
| Income before income taxes | CurrentYearDuration | -334791000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 51821000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 128263000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 35558000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 174104000 | JPY |
| Impairment loss ope cf | Prior1YearDuration | － | JPY |
| Impairment loss ope cf | CurrentYearDuration | 7578000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | -1744000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | 2686000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YearDuration | － | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYearDuration | -300000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YearDuration | 393000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYearDuration | － | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YearDuration | -1564000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYearDuration | － | JPY |
| Increase decrease in other provision ope cf | Prior1YearDuration | -21000 | JPY |
| Increase decrease in other provision ope cf | CurrentYearDuration | － | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -764000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -136000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 635000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 248000 | JPY |
| Stock acquisition rights issuance cost ope cf | Prior1YearDuration | 300000 | JPY |
| Stock acquisition rights issuance cost ope cf | CurrentYearDuration | － | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1YearDuration | -100796000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | CurrentYearDuration | 12238000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | 17002000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | -2978000 | JPY |
| Increase decrease in advances received ope cf | Prior1YearDuration | -1118000 | JPY |
| Increase decrease in advances received ope cf | CurrentYearDuration | 22957000 | JPY |
| Other net ope cf | Prior1YearDuration | 7792000 | JPY |
| Other net ope cf | CurrentYearDuration | 56325000 | JPY |
| Subtotal ope cf | Prior1YearDuration | -44718000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 66196000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 764000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 136000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -458000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -235000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -448000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -1158000 | 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 identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |