Annual report
2468.TEDINET S100OCN8
Period2021-04-01 → 2022-03-31
Filed2022-06-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 137
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.6bn | 2021-04-01 → 2022-03-31 | Cons. | Net sales |
| Revenue | ¥1.8bn | 2020-04-01 → 2021-03-31 | Cons. | Net sales |
| Revenue | ¥2.7bn | 2019-04-01 → 2020-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.1bn | 2018-04-01 → 2019-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.3bn | 2017-04-01 → 2018-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥123m | 2021-04-01 → 2022-03-31 | Cons. | Operating income |
| Operating income | −¥187m | 2020-04-01 → 2021-03-31 | Cons. | Operating income |
| Ordinary income | ¥121m | 2021-04-01 → 2022-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥163m | 2020-04-01 → 2021-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥6m | 2019-04-01 → 2020-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥115m | 2018-04-01 → 2019-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥284m | 2017-04-01 → 2018-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥132m | 2021-04-01 → 2022-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥387m | 2020-04-01 → 2021-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥133m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥392m | 2020-04-01 → 2021-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥49m | 2019-04-01 → 2020-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥301m | 2018-04-01 → 2019-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥136m | 2017-04-01 → 2018-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥131m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss |
| Net income | −¥399m | 2020-04-01 → 2021-03-31 | Cons. | Profit loss |
| Total assets | ¥3.9bn | at 2022-03-31 | Cons. | Assets |
| Total assets | ¥3.8bn | at 2021-03-31 | Cons. | Assets |
| Total assets | ¥4.2bn | at 2020-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.6bn | at 2019-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.1bn | at 2018-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2022-03-31 | Cons. | Liabilities |
| Total liabilities | ¥1.2bn | at 2021-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.7bn | at 2022-03-31 | Cons. | Net assets |
| Net assets / equity | ¥2.6bn | at 2021-03-31 | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2020-03-31d | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2019-03-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.3bn | at 2018-03-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.6bn | at 2022-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.4bn | at 2021-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.7bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.5bn | at 2021-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.9bn | at 2020-03-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.9bn | at 2019-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.0bn | at 2018-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥407m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥85m | 2020-04-01 → 2021-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥284m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥74m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥248m | 2017-04-01 → 2018-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥220m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥283m | 2020-04-01 → 2021-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥6m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥10m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥243m | 2017-04-01 → 2018-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥19m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥28m | 2020-04-01 → 2021-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥300m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥191m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥110m | 2017-04-01 → 2018-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥14.24 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-41.87 | 2020-04-01 → 2021-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.26 | 2019-04-01 → 2020-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-32.14 | 2018-04-01 → 2019-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-14.58 | 2017-04-01 → 2018-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥269.51 | at 2022-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥255.13 | at 2021-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥298.18 | at 2020-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥304.06 | at 2019-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥335.24 | at 2018-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 65.2% | at 2022-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.3% | at 2021-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.8% | at 2020-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.6% | at 2019-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.8% | at 2018-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.4% | 2021-04-01 → 2022-03-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 91 | at 2022-03-31 | Cons. | Number of employees |
| Employees | 106 | at 2021-03-31 | Cons. | Number of employees |
| Employees | 103 | at 2020-03-31d | Cons. | Number of employees |
| Employees | 128 | at 2019-03-31d | Cons. | Number of employees |
| Employees | 136 | at 2018-03-31d | Cons. | Number of employees |
| Revenue | ¥1.3bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Revenue | ¥969m | 2020-04-01 → 2021-03-31 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2017-04-01 → 2018-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥111m | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Operating income | −¥134m | 2020-04-01 → 2021-03-31 | Standalone | Operating income |
| Ordinary income | ¥124m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥102m | 2020-04-01 → 2021-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥14m | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥150m | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥179m | 2017-04-01 → 2018-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥133m | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥417m | 2020-04-01 → 2021-03-31 | Standalone | Income before income taxes |
| Net income | ¥131m | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | −¥421m | 2020-04-01 → 2021-03-31 | Standalone | Profit loss |
| Net income | −¥76m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥298m | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥80m | 2017-04-01 → 2018-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.4bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥3.2bn | at 2021-03-31 | Standalone | Assets |
| Total assets | ¥3.6bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.0bn | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.4bn | at 2018-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.1bn | at 2022-03-31 | Standalone | Liabilities |
| Total liabilities | ¥998m | at 2021-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.3bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2021-03-31 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2020-03-31d | Standalone | Net assets |
| Net assets / equity | ¥2.7bn | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.0bn | at 2018-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.9bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2021-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥14.03 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-44.97 | 2020-04-01 → 2021-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-8.11 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-31.82 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-8.52 | 2017-04-01 → 2018-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥4 | 2021-04-01 → 2022-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2019-04-01 → 2020-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥244.49 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥230.38 | at 2021-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥276.53 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥285.25 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥316.06 | at 2018-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 68.2% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.4% | at 2021-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.5% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.5% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.3% | at 2018-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.9% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 9,504,200 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,504,200 | at 2021-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,504,200 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,504,200 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,479,200 | at 2018-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 74 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 79 | at 2021-03-31 | Standalone | Number of employees |
| Employees | 75 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 95 | at 2019-03-31d | Standalone | Number of employees |
| Employees | 91 | at 2018-03-31d | 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 · 31
| Segment | Item | Period | Value |
|---|---|---|---|
| Otherother segments | employees | at 2022-03-31 | 1 pure |
| Otherother segments | revenue | 2021-04-01 → 2022-03-31 | ¥9m |
| Otherother segments | revenue external | 2021-04-01 → 2022-03-31 | ¥9m |
| Otherother segments | segment profit | 2021-04-01 → 2022-03-31 | ¥5m |
| Software Development And Licensereportable segment | capex | 2021-04-01 → 2022-03-31 | ¥207m |
| Software Development And Licensereportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥111m |
| Software Development And Licensereportable segment | employees | at 2022-03-31 | 59 pure |
| Software Development And Licensereportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥1.3bn |
| Software Development And Licensereportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥1.3bn |
| Software Development And Licensereportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥116m |
| Video Productionreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥419,000 |
| Video Productionreportable segment | employees | at 2022-03-31 | 13 pure |
| Video Productionreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥245m |
| Video Productionreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥245m |
| Video Productionreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥2m |
| Otherother segments | revenue | 2020-04-01 → 2021-03-31 | ¥9m |
| Otherother segments | revenue external | 2020-04-01 → 2021-03-31 | ¥9m |
| Otherother segments | segment profit | 2020-04-01 → 2021-03-31 | ¥4m |
| Software Development And Licensereportable segment | capex | 2020-04-01 → 2021-03-31 | ¥306m |
| Software Development And Licensereportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥72m |
| Software Development And Licensereportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥1.1bn |
| Software Development And Licensereportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥1.1bn |
| Software Development And Licensereportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥137m |
| Video Productionreportable segment | capex | 2020-04-01 → 2021-03-31 | ¥684,000 |
| Video Productionreportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥2m |
| Video Productionreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥766m |
| Video Productionreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥766m |
| Video Productionreportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥53m |
| Otherother segments | employees | at 2022-03-31 | 1 pure |
| Software Development And Licensereportable segment | employees | at 2022-03-31 | 52 pure |
| Video Productionreportable segment | employees | at 2022-03-31 | 3 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,433
| Item | Context | Value | Unit |
|---|---|---|---|
| Vehicles | CurrentYearInstant | － | JPY |
| Accumulated depreciation vehicles | Prior1YearInstant | -1884000 | JPY |
| Accumulated depreciation vehicles | CurrentYearInstant | － | JPY |
| Vehicles net | Prior1YearInstant | 1020000 | JPY |
| Vehicles net | CurrentYearInstant | － | JPY |
| Tools furniture and fixtures | Prior1YearInstant | 290955000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant | 265580000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant | -267124000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant | -252443000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant | 23831000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 13137000 | JPY |
| Land | Prior1YearInstant | 168000 | JPY |
| Land | CurrentYearInstant | 168000 | JPY |
| Property plant and equipment | Prior1YearInstant | 33099000 | JPY |
| Property plant and equipment | CurrentYearInstant | 29891000 | JPY |
| Software | Prior1YearInstant | 66958000 | JPY |
| Software | CurrentYearInstant | 424670000 | JPY |
| Software in progress | Prior1YearInstant | 306675000 | JPY |
| Software in progress | CurrentYearInstant | 59277000 | JPY |
| Intangible assets | Prior1YearInstant | 373633000 | JPY |
| Intangible assets | CurrentYearInstant | 483948000 | JPY |
| Investment securities | Prior1YearInstant | 171473000 | JPY |
| Investment securities | CurrentYearInstant | 151623000 | JPY |
| Deferred tax assets | Prior1YearInstant | 145000 | JPY |
| Deferred tax assets | CurrentYearInstant | 3858000 | JPY |
| Other ioa | Prior1YearInstant | 40722000 | JPY |
| Other ioa | CurrentYearInstant | 31220000 | JPY |
| Investments and other assets | Prior1YearInstant | 212340000 | JPY |
| Investments and other assets | CurrentYearInstant | 186702000 | JPY |
| Noncurrent assets | Prior1YearInstant | 619074000 | JPY |
| Noncurrent assets | CurrentYearInstant | 700541000 | JPY |
| Assets | Prior1YearInstant | 3774255000 | JPY |
| Assets | CurrentYearInstant | 3868438000 | JPY |
| Accounts payable trade | Prior1YearInstant | 77311000 | JPY |
| Accounts payable trade | CurrentYearInstant | 86568000 | JPY |
| Short term loans payable | Prior1YearInstant | 100000000 | JPY |
| Short term loans payable | CurrentYearInstant | 100000000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 5796000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 702400000 | JPY |
| Advances received | Prior1YearInstant | － | JPY |
| Advances received | CurrentYearInstant | 19586000 | JPY |
| Income taxes payable | Prior1YearInstant | 9293000 | JPY |
| Income taxes payable | CurrentYearInstant | 4452000 | JPY |
| Provision for bonuses | Prior1YearInstant | 2921000 | JPY |
| Provision for bonuses | CurrentYearInstant | 3059000 | JPY |
| Provision for loss on order received cl | Prior1YearInstant | － | JPY |
| Provision for loss on order received cl | CurrentYearInstant | 1107000 | JPY |
| Other cl | Prior1YearInstant | 112551000 | JPY |
| Other cl | CurrentYearInstant | 150408000 | JPY |
| Current liabilities | Prior1YearInstant | 307872000 | 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 rounding |
| 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 |