Annual report
2370.TEDINET S100PT7B
Period2021-10-01 → 2022-09-30
Filed2022-12-15
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 92
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥634m | 2021-10-01 → 2022-09-30 | Standalone | Net sales |
| Revenue | ¥683m | 2020-10-01 → 2021-09-30 | Standalone | Net sales |
| Revenue | ¥783m | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.1bn | 2018-10-01 → 2019-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥998m | 2017-10-01 → 2018-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥958m | 2017-10-01 → 2018-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥1.3bn | 2021-10-01 → 2022-09-30 | Standalone | Operating income |
| Operating income | −¥1.1bn | 2020-10-01 → 2021-09-30 | Standalone | Operating income |
| Ordinary income | −¥1.3bn | 2021-10-01 → 2022-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥871m | 2020-10-01 → 2021-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥837m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥995m | 2018-10-01 → 2019-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥2.7bn | 2017-10-01 → 2018-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥2.7bn | 2017-10-01 → 2018-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥1.2bn | 2021-10-01 → 2022-09-30 | Standalone | Income before income taxes |
| Profit before tax | −¥838m | 2020-10-01 → 2021-09-30 | Standalone | Income before income taxes |
| Net income (owners) | −¥3.0bn | 2017-10-01 → 2018-09-30d | Standalone | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥1.3bn | 2021-10-01 → 2022-09-30 | Standalone | Profit loss |
| Net income | −¥843m | 2020-10-01 → 2021-09-30 | Standalone | Profit loss |
| Net income | −¥842m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥795m | 2018-10-01 → 2019-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥3.1bn | 2017-10-01 → 2018-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.1bn | at 2022-09-30 | Standalone | Assets |
| Total assets | ¥5.4bn | at 2021-09-30 | Standalone | Assets |
| Total assets | ¥5.2bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.1bn | at 2019-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2018-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2018-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥566m | at 2022-09-30 | Standalone | Liabilities |
| Total liabilities | ¥475m | at 2021-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥5.5bn | at 2022-09-30 | Standalone | Net assets |
| Net assets / equity | ¥4.9bn | at 2021-09-30 | Standalone | Net assets |
| Net assets / equity | ¥4.8bn | at 2020-09-30d | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2019-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.3bn | at 2018-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.3bn | at 2018-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.5bn | at 2022-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.1bn | at 2021-09-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.5bn | at 2022-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥4.1bn | at 2021-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥3.6bn | at 2020-09-30d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2019-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.2bn | at 2018-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥1.2bn | 2021-10-01 → 2022-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥975m | 2020-10-01 → 2021-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥633m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥938m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥2.5bn | 2017-10-01 → 2018-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥20m | 2021-10-01 → 2022-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥344m | 2020-10-01 → 2021-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥86m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥50m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥154m | 2017-10-01 → 2018-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.6bn | 2021-10-01 → 2022-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.1bn | 2020-10-01 → 2021-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥2.8bn | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥90m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.1bn | 2017-10-01 → 2018-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-6.33 | 2021-10-01 → 2022-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-4.88 | 2020-10-01 → 2021-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.19 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.71 | 2018-10-01 → 2019-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-26.77 | 2017-10-01 → 2018-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-27.47 | 2017-10-01 → 2018-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥26.03 | at 2022-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥27.31 | at 2021-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥29.6 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥21.1 | at 2019-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥27.56 | at 2018-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥27.03 | at 2018-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 90.7% | at 2022-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 90.8% | at 2021-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 90.7% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.7% | at 2019-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.8% | at 2018-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.7% | at 2018-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -24.1% | 2021-10-01 → 2022-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -17.5% | 2020-10-01 → 2021-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -23.0% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -27.7% | 2018-10-01 → 2019-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -70.0% | 2017-10-01 → 2018-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -72.2% | 2017-10-01 → 2018-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 211,730,423 | at 2022-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 178,750,423 | at 2021-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 160,830,423 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 120,875,423 | at 2019-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 118,230,423 | at 2018-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 96 | at 2022-09-30 | Standalone | Number of employees |
| Employees | 83 | at 2021-09-30 | Standalone | Number of employees |
| Employees | 78 | at 2020-09-30d | Standalone | Number of employees |
| Employees | 76 | at 2019-09-30d | Standalone | Number of employees |
| Employees | 92 | at 2018-09-30d | 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 · 46
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2021-10-01 → 2022-09-30 | ¥13m |
| Reconciling Itemsreconciling | depreciation | 2021-10-01 → 2022-09-30 | ¥22m |
| Reconciling Itemsreconciling | segment assets | at 2022-09-30 | ¥5.3bn |
| Reconciling Itemsreconciling | segment profit | 2021-10-01 → 2022-09-30 | −¥518m |
| Cellular And Tissue Based Product Businessreportable segment | capex | 2021-10-01 → 2022-09-30 | ¥4m |
| Cellular And Tissue Based Product Businessreportable segment | depreciation | 2021-10-01 → 2022-09-30 | ¥28m |
| Cellular And Tissue Based Product Businessreportable segment | employees | at 2022-09-30 | 19 pure |
| Cellular And Tissue Based Product Businessreportable segment | revenue | 2021-10-01 → 2022-09-30 | ¥221,000 |
| Cellular And Tissue Based Product Businessreportable segment | revenue external | 2021-10-01 → 2022-09-30 | ¥221,000 |
| Cellular And Tissue Based Product Businessreportable segment | segment assets | at 2022-09-30 | ¥147m |
| Cellular And Tissue Based Product Businessreportable segment | segment profit | 2021-10-01 → 2022-09-30 | −¥582m |
| Contracted Cell Manufacturing Businessreportable segment | capex | 2021-10-01 → 2022-09-30 | ¥60m |
| Contracted Cell Manufacturing Businessreportable segment | depreciation | 2021-10-01 → 2022-09-30 | ¥56m |
| Contracted Cell Manufacturing Businessreportable segment | employees | at 2022-09-30 | 65 pure |
| Contracted Cell Manufacturing Businessreportable segment | revenue | 2021-10-01 → 2022-09-30 | ¥633m |
| Contracted Cell Manufacturing Businessreportable segment | revenue external | 2021-10-01 → 2022-09-30 | ¥633m |
| Contracted Cell Manufacturing Businessreportable segment | segment assets | at 2022-09-30 | ¥643m |
| Contracted Cell Manufacturing Businessreportable segment | segment profit | 2021-10-01 → 2022-09-30 | −¥233m |
| —segment total | capex | 2021-10-01 → 2022-09-30 | ¥64m |
| —segment total | depreciation | 2021-10-01 → 2022-09-30 | ¥84m |
| —segment total | revenue | 2021-10-01 → 2022-09-30 | ¥634m |
| —segment total | revenue external | 2021-10-01 → 2022-09-30 | ¥634m |
| —segment total | segment assets | at 2022-09-30 | ¥790m |
| —segment total | segment profit | 2021-10-01 → 2022-09-30 | −¥815m |
| Reconciling Itemsreconciling | capex | 2020-10-01 → 2021-09-30 | ¥8m |
| Reconciling Itemsreconciling | depreciation | 2020-10-01 → 2021-09-30 | ¥23m |
| Reconciling Itemsreconciling | segment assets | at 2021-09-30 | ¥4.6bn |
| Reconciling Itemsreconciling | segment profit | 2020-10-01 → 2021-09-30 | −¥497m |
| Cellular And Tissue Based Product Businessreportable segment | capex | 2020-10-01 → 2021-09-30 | ¥7m |
| Cellular And Tissue Based Product Businessreportable segment | depreciation | 2020-10-01 → 2021-09-30 | ¥34m |
| Cellular And Tissue Based Product Businessreportable segment | revenue | 2020-10-01 → 2021-09-30 | ¥206,000 |
| Cellular And Tissue Based Product Businessreportable segment | revenue external | 2020-10-01 → 2021-09-30 | ¥206,000 |
| Cellular And Tissue Based Product Businessreportable segment | segment assets | at 2021-09-30 | ¥157m |
| Cellular And Tissue Based Product Businessreportable segment | segment profit | 2020-10-01 → 2021-09-30 | −¥451m |
| Contracted Cell Manufacturing Businessreportable segment | capex | 2020-10-01 → 2021-09-30 | ¥18m |
| Contracted Cell Manufacturing Businessreportable segment | depreciation | 2020-10-01 → 2021-09-30 | ¥58m |
| Contracted Cell Manufacturing Businessreportable segment | revenue | 2020-10-01 → 2021-09-30 | ¥683m |
| Contracted Cell Manufacturing Businessreportable segment | revenue external | 2020-10-01 → 2021-09-30 | ¥683m |
| Contracted Cell Manufacturing Businessreportable segment | segment assets | at 2021-09-30 | ¥666m |
| Contracted Cell Manufacturing Businessreportable segment | segment profit | 2020-10-01 → 2021-09-30 | −¥132m |
| —segment total | capex | 2020-10-01 → 2021-09-30 | ¥25m |
| —segment total | depreciation | 2020-10-01 → 2021-09-30 | ¥92m |
| —segment total | revenue | 2020-10-01 → 2021-09-30 | ¥683m |
| —segment total | revenue external | 2020-10-01 → 2021-09-30 | ¥683m |
| —segment total | segment assets | at 2021-09-30 | ¥824m |
| —segment total | segment profit | 2020-10-01 → 2021-09-30 | −¥583m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,053
| Item | Context | Value | Unit |
|---|---|---|---|
| Interest expenses ope cf | Prior1YearDuration_NonConsolidatedMember | 289000 | JPY |
| Interest expenses ope cf | CurrentYearDuration_NonConsolidatedMember | 98000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YearDuration_NonConsolidatedMember | -0 | JPY |
| Foreign exchange losses gains ope cf | CurrentYearDuration_NonConsolidatedMember | -0 | JPY |
| Loss gain on sales of property plant and equipment ope cf | Prior1YearDuration_NonConsolidatedMember | -8267000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Loss gain on valuation of investment securities ope cf | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Loss gain on valuation of investment securities ope cf | CurrentYearDuration_NonConsolidatedMember | 527000 | JPY |
| Loss gain on investments in partnership ope cf | Prior1YearDuration_NonConsolidatedMember | -206155000 | JPY |
| Loss gain on investments in partnership ope cf | CurrentYearDuration_NonConsolidatedMember | -1766000 | JPY |
| Stock issuance cost ope cf | Prior1YearDuration_NonConsolidatedMember | 6908000 | JPY |
| Stock issuance cost ope cf | CurrentYearDuration_NonConsolidatedMember | 7487000 | JPY |
| Bond issuance cost and warrant cost ope cf | Prior1YearDuration_NonConsolidatedMember | 4341000 | JPY |
| Bond issuance cost and warrant cost ope cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YearDuration_NonConsolidatedMember | -24432000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Gain on reversal of asset retirement obligations ope cf | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Gain on reversal of asset retirement obligations ope cf | CurrentYearDuration_NonConsolidatedMember | -66000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration_NonConsolidatedMember | 7983000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration_NonConsolidatedMember | 48346000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration_NonConsolidatedMember | 8182000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration_NonConsolidatedMember | -7647000 | JPY |
| Decrease increase in claims provable in bankruptcy claims provable in rehabilitation ope cf | Prior1YearDuration_NonConsolidatedMember | -28078000 | JPY |
| Decrease increase in claims provable in bankruptcy claims provable in rehabilitation ope cf | CurrentYearDuration_NonConsolidatedMember | 1200000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration_NonConsolidatedMember | 6904000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration_NonConsolidatedMember | 5229000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration_NonConsolidatedMember | 17053000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration_NonConsolidatedMember | 18307000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | Prior1YearDuration_NonConsolidatedMember | -15987000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | CurrentYearDuration_NonConsolidatedMember | -26610000 | JPY |
| Other net ope cf | Prior1YearDuration_NonConsolidatedMember | -22185000 | JPY |
| Other net ope cf | CurrentYearDuration_NonConsolidatedMember | 8284000 | JPY |
| Subtotal ope cf | Prior1YearDuration_NonConsolidatedMember | -975797000 | JPY |
| Subtotal ope cf | CurrentYearDuration_NonConsolidatedMember | -1162453000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration_NonConsolidatedMember | 6844000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration_NonConsolidatedMember | 6801000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration_NonConsolidatedMember | -289000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration_NonConsolidatedMember | -98000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration_NonConsolidatedMember | -5454000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration_NonConsolidatedMember | -5450000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration_NonConsolidatedMember | -974695000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration_NonConsolidatedMember | -1161202000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration_NonConsolidatedMember | -21439000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration_NonConsolidatedMember | -13822000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration_NonConsolidatedMember | -12732000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration_NonConsolidatedMember | -26709000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YearDuration_NonConsolidatedMember | 8687000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Payments of short term loans receivable inv cf | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Payments of short term loans receivable inv cf | CurrentYearDuration_NonConsolidatedMember | -15030000 | 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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |