Tokyo Tape
Sign in
← Shinozakiya

Annual report

2926.TEDINET S100PU4V
Period2021-10-01 → 2022-09-30
Filed2022-12-21
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 81
MetricValuePeriodScopeSource row
Revenue¥2.8bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥3.0bn2020-10-01 → 2021-09-30StandaloneNet sales
Revenue¥2.9bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.9bn2017-10-01 → 2018-09-30dStandaloneNet sales (5-year summary)
Operating income−¥61m2021-10-01 → 2022-09-30StandaloneOperating income
Operating income¥37m2020-10-01 → 2021-09-30StandaloneOperating income
Ordinary income−¥61m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥37m2020-10-01 → 2021-09-30StandaloneOrdinary income
Ordinary income¥39m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥55m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥69m2017-10-01 → 2018-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥78m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Profit before tax¥34m2020-10-01 → 2021-09-30StandaloneIncome before income taxes
Net income−¥94m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥13m2020-10-01 → 2021-09-30StandaloneProfit loss
Net income¥17m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥34m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Net income−¥99m2017-10-01 → 2018-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.4bnat 2022-09-30StandaloneAssets
Total assets¥1.5bnat 2021-09-30StandaloneAssets
Total assets¥1.5bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2018-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥291mat 2022-09-30StandaloneLiabilities
Total liabilities¥336mat 2021-09-30StandaloneLiabilities
Net assets / equity¥1.1bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2021-09-30StandaloneNet assets
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets
Net assets / equity¥1.1bnat 2019-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2018-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥466mat 2022-09-30StandaloneCash and deposits
Cash and deposits¥549mat 2021-09-30StandaloneCash and deposits
Cash & equivalents¥466mat 2022-09-30StandaloneCash and cash equivalents
Cash & equivalents¥549mat 2021-09-30StandaloneCash and cash equivalents
Cash & equivalents¥534mat 2020-09-30dStandaloneCash and cash equivalents
Cash & equivalents¥477mat 2019-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥431mat 2018-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥80m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥49m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥45m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥61m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥103m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥17m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥14m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow¥31m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥11m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥15m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥20m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥20m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥20m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥97m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥35m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-6.672021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.922020-10-01 → 2021-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.172019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.432018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.992017-10-01 → 2018-09-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥75at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥81.67at 2021-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥80.75at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥79.58at 2019-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥77.16at 2018-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio78.5%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.1%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.1%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.8%at 2018-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE1.1%2020-10-01 → 2021-09-30StandaloneRate of return on equity (5-year summary)
ROE1.5%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE3.1%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued14,436,600at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued14,436,600at 2021-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued14,436,600at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued14,436,600at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued14,436,600at 2018-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees16at 2022-09-30StandaloneNumber of employees
Employees19at 2021-09-30StandaloneNumber of employees
Employees16at 2020-09-30dStandaloneNumber of employees
Employees17at 2019-09-30dStandaloneNumber of employees
Employees16at 2018-09-30dStandaloneNumber 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.

Segments · 42
SegmentItemPeriodValue
Otherother segmentsdepreciation2021-10-01 → 2022-09-30¥2m
Otherother segmentsrevenue2021-10-01 → 2022-09-30¥373m
Otherother segmentsrevenue external2021-10-01 → 2022-09-30¥373m
Otherother segmentssegment assetsat 2022-09-30¥174m
Otherother segmentssegment profit2021-10-01 → 2022-09-30¥31m
Reconciling Itemsreconcilingcapex2021-10-01 → 2022-09-30¥6m
Reconciling Itemsreconcilingdepreciation2021-10-01 → 2022-09-30¥2m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30¥495m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30−¥147m
Retail Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥19m
Retail Businessreportable segmentemployeesat 2022-09-309 pure
Retail Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥2.4bn
Retail Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥2.4bn
Retail Businessreportable segmentsegment assetsat 2022-09-30¥684m
Retail Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥55m
—segment totaldepreciation2021-10-01 → 2022-09-30¥21m
—segment totalemployeesat 2022-09-309 pure
—segment totalrevenue2021-10-01 → 2022-09-30¥2.8bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥2.8bn
—segment totalsegment assetsat 2022-09-30¥857m
—segment totalsegment profit2021-10-01 → 2022-09-30¥86m
Otherother segmentsdepreciation2020-10-01 → 2021-09-30¥2m
Otherother segmentsrevenue2020-10-01 → 2021-09-30¥316m
Otherother segmentsrevenue external2020-10-01 → 2021-09-30¥316m
Otherother segmentssegment assetsat 2021-09-30¥156m
Otherother segmentssegment profit2020-10-01 → 2021-09-30¥38m
Reconciling Itemsreconcilingcapex2020-10-01 → 2021-09-30¥927,000
Reconciling Itemsreconcilingdepreciation2020-10-01 → 2021-09-30¥2m
Reconciling Itemsreconcilingsegment assetsat 2021-09-30¥576m
Reconciling Itemsreconcilingsegment profit2020-10-01 → 2021-09-30−¥147m
Retail Businessreportable segmentcapex2020-10-01 → 2021-09-30¥16m
Retail Businessreportable segmentdepreciation2020-10-01 → 2021-09-30¥23m
Retail Businessreportable segmentrevenue2020-10-01 → 2021-09-30¥2.7bn
Retail Businessreportable segmentrevenue external2020-10-01 → 2021-09-30¥2.7bn
Retail Businessreportable segmentsegment assetsat 2021-09-30¥760m
Retail Businessreportable segmentsegment profit2020-10-01 → 2021-09-30¥145m
—segment totalcapex2020-10-01 → 2021-09-30¥16m
—segment totaldepreciation2020-10-01 → 2021-09-30¥25m
—segment totalrevenue2020-10-01 → 2021-09-30¥3.0bn
—segment totalrevenue external2020-10-01 → 2021-09-30¥3.0bn
—segment totalsegment assetsat 2021-09-30¥916m
—segment totalsegment profit2020-10-01 → 2021-09-30¥183m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 871
ItemContextValueUnit
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-174291000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-161679000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember13418000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember8137000JPY
LandPrior1YearInstant_NonConsolidatedMember562970000JPY
LandCurrentYearInstant_NonConsolidatedMember562970000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember646586000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember620287000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember2033000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember3915000JPY
Telephone subscription rightPrior1YearInstant_NonConsolidatedMember439000JPY
Telephone subscription rightCurrentYearInstant_NonConsolidatedMember439000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember2473000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember4355000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember243000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember243000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember186000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember186000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember1027000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember390000JPY
Lease and guarantee depositsPrior1YearInstant_NonConsolidatedMember139585000JPY
Lease and guarantee depositsCurrentYearInstant_NonConsolidatedMember117317000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember4804000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember0JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-197000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-197000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember145650000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember117941000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember794710000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember742584000JPY
AssetsPrior1YearInstant_NonConsolidatedMember1491845000JPY
AssetsCurrentYearInstant_NonConsolidatedMember1352642000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember170068000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember155173000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember20004000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember20004000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember46429000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember44242000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember39413000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember36171000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember18661000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember14218000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember1965000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember1928000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember296542000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember271738000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember36654000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember16650000JPY
Long term guarantee depositedPrior1YearInstant_NonConsolidatedMember2400000JPY
Long term guarantee depositedCurrentYearInstant_NonConsolidatedMember2400000JPY

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 2021-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · operating cash flownon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · operating cash flownon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · total assetsnon_consolidated 2021-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass