Tokyo Tape
Sign in
← Tsukuruba

Annual report

2978.TEDINET S100PCRE
Period2021-08-01 → 2022-07-31
Filed2022-10-14
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 75
MetricValuePeriodScopeSource row
Revenue¥2.8bn2021-08-01 → 2022-07-31StandaloneNet sales
Revenue¥1.6bn2020-08-01 → 2021-07-31StandaloneNet sales
Revenue¥1.7bn2019-08-01 → 2020-07-31dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2018-08-01 → 2019-07-31dStandaloneNet sales (5-year summary)
Revenue¥531m2017-08-01 → 2018-07-31dStandaloneNet sales (5-year summary)
Operating income−¥774m2021-08-01 → 2022-07-31StandaloneOperating income
Operating income−¥359m2020-08-01 → 2021-07-31StandaloneOperating income
Ordinary income−¥795m2021-08-01 → 2022-07-31StandaloneOrdinary income
Ordinary income−¥358m2020-08-01 → 2021-07-31StandaloneOrdinary income
Ordinary income−¥159m2019-08-01 → 2020-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥7m2018-08-01 → 2019-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥487m2017-08-01 → 2018-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥820m2021-08-01 → 2022-07-31StandaloneIncome before income taxes
Profit before tax−¥482m2020-08-01 → 2021-07-31StandaloneIncome before income taxes
Net income−¥822m2021-08-01 → 2022-07-31StandaloneProfit loss
Net income−¥482m2020-08-01 → 2021-07-31StandaloneProfit loss
Net income−¥432m2019-08-01 → 2020-07-31dStandaloneNet income loss (5-year summary)
Net income¥11m2018-08-01 → 2019-07-31dStandaloneNet income loss (5-year summary)
Net income−¥402m2017-08-01 → 2018-07-31dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2022-07-31StandaloneAssets
Total assets¥3.0bnat 2021-07-31StandaloneAssets
Total assets¥2.2bnat 2020-07-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2019-07-31dStandaloneTotal assets (5-year summary)
Total assets¥976mat 2018-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.0bnat 2022-07-31StandaloneLiabilities
Total liabilities¥2.2bnat 2021-07-31StandaloneLiabilities
Net assets / equity¥910mat 2022-07-31StandaloneNet assets
Net assets / equity¥880mat 2021-07-31StandaloneNet assets
Net assets / equity¥1.1bnat 2020-07-31dStandaloneNet assets
Net assets / equity¥1.5bnat 2019-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥447mat 2018-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2022-07-31StandaloneCash and deposits
Cash and deposits¥2.2bnat 2021-07-31StandaloneCash and deposits
Cash & equivalents¥1.6bnat 2022-07-31StandaloneCash and cash equivalents
Cash & equivalents¥2.2bnat 2021-07-31StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2020-07-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2019-07-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥304mat 2018-07-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥1.0bn2021-08-01 → 2022-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥438m2020-08-01 → 2021-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥79m2019-08-01 → 2020-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥400m2018-08-01 → 2019-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥618m2017-08-01 → 2018-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥109m2021-08-01 → 2022-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥106m2020-08-01 → 2021-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥527m2019-08-01 → 2020-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥170m2018-08-01 → 2019-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥135m2017-08-01 → 2018-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥544m2021-08-01 → 2022-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.2bn2020-08-01 → 2021-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥753m2019-08-01 → 2020-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥837m2018-08-01 → 2019-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥753m2017-08-01 → 2018-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-74.372021-08-01 → 2022-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-50.12020-08-01 → 2021-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-46.812019-08-01 → 2020-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.342018-08-01 → 2019-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-52.192017-08-01 → 2018-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1.172018-08-01 → 2019-07-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥73.67at 2022-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥64.91at 2021-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥113.43at 2020-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥163.84at 2019-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-31.8at 2018-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio28.4%at 2022-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.5%at 2021-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.6%at 2020-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio78.9%at 2019-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.6%at 2018-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.1%2018-08-01 → 2019-07-31dStandaloneRate of return on equity (5-year summary)
Employees193at 2022-07-31StandaloneNumber of employees
Employees164at 2021-07-31StandaloneNumber of employees
Employees135at 2020-07-31dStandaloneNumber of employees
Employees121at 2019-07-31dStandaloneNumber of employees
Employees99at 2018-07-31dStandaloneNumber 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-08-01 → 2022-07-31¥71m
Reconciling Itemsreconcilingdepreciation2021-08-01 → 2022-07-31¥19m
Reconciling Itemsreconcilingsegment assetsat 2022-07-31¥1.8bn
Reconciling Itemsreconcilingsegment profit2021-08-01 → 2022-07-31−¥586m
Cowcamo Businessreportable segmentcapex2021-08-01 → 2022-07-31¥13m
Cowcamo Businessreportable segmentdepreciation2021-08-01 → 2022-07-31¥7m
Cowcamo Businessreportable segmentemployeesat 2022-07-31152 pure
Cowcamo Businessreportable segmentrevenue2021-08-01 → 2022-07-31¥2.4bn
Cowcamo Businessreportable segmentrevenue external2021-08-01 → 2022-07-31¥2.4bn
Cowcamo Businessreportable segmentsegment assetsat 2022-07-31¥887m
Cowcamo Businessreportable segmentsegment profit2021-08-01 → 2022-07-31−¥242m
Property Planning And Design Divisionreportable segmentdepreciation2021-08-01 → 2022-07-31¥10m
Property Planning And Design Divisionreportable segmentemployeesat 2022-07-3110 pure
Property Planning And Design Divisionreportable segmentrevenue2021-08-01 → 2022-07-31¥403m
Property Planning And Design Divisionreportable segmentrevenue external2021-08-01 → 2022-07-31¥403m
Property Planning And Design Divisionreportable segmentsegment assetsat 2022-07-31¥149m
Property Planning And Design Divisionreportable segmentsegment profit2021-08-01 → 2022-07-31¥54m
—segment totalcapex2021-08-01 → 2022-07-31¥13m
—segment totaldepreciation2021-08-01 → 2022-07-31¥17m
—segment totalemployeesat 2022-07-31162 pure
—segment totalrevenue2021-08-01 → 2022-07-31¥2.8bn
—segment totalrevenue external2021-08-01 → 2022-07-31¥2.8bn
—segment totalsegment assetsat 2022-07-31¥1.0bn
—segment totalsegment profit2021-08-01 → 2022-07-31−¥187m
Reconciling Itemsreconcilingcapex2020-08-01 → 2021-07-31¥27m
Reconciling Itemsreconcilingdepreciation2020-08-01 → 2021-07-31¥14m
Reconciling Itemsreconcilingsegment assetsat 2021-07-31¥2.4bn
Reconciling Itemsreconcilingsegment profit2020-08-01 → 2021-07-31−¥412m
Cowcamo Businessreportable segmentcapex2020-08-01 → 2021-07-31¥118m
Cowcamo Businessreportable segmentdepreciation2020-08-01 → 2021-07-31¥5m
Cowcamo Businessreportable segmentrevenue2020-08-01 → 2021-07-31¥1.2bn
Cowcamo Businessreportable segmentrevenue external2020-08-01 → 2021-07-31¥1.2bn
Cowcamo Businessreportable segmentsegment assetsat 2021-07-31¥343m
Cowcamo Businessreportable segmentsegment profit2020-08-01 → 2021-07-31¥33m
Property Planning And Design Divisionreportable segmentdepreciation2020-08-01 → 2021-07-31¥13m
Property Planning And Design Divisionreportable segmentrevenue2020-08-01 → 2021-07-31¥384m
Property Planning And Design Divisionreportable segmentrevenue external2020-08-01 → 2021-07-31¥384m
Property Planning And Design Divisionreportable segmentsegment assetsat 2021-07-31¥299m
Property Planning And Design Divisionreportable segmentsegment profit2020-08-01 → 2021-07-31¥21m
—segment totalcapex2020-08-01 → 2021-07-31¥118m
—segment totaldepreciation2020-08-01 → 2021-07-31¥18m
—segment totalrevenue2020-08-01 → 2021-07-31¥1.6bn
—segment totalrevenue external2020-08-01 → 2021-07-31¥1.6bn
—segment totalsegment assetsat 2021-07-31¥641m
—segment totalsegment profit2020-08-01 → 2021-07-31¥53m

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

All source rows · 1,049
ItemContextValueUnit
Deposits receivedPrior1YearInstant_NonConsolidatedMember32597000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember53675000JPY
Unearned revenuePrior1YearInstant_NonConsolidatedMember8190000JPY
Unearned revenueCurrentYearInstant_NonConsolidatedMember7296000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember430460000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember538275000JPY
Bonds payablePrior1YearInstant_NonConsolidatedMember260000000JPY
Bonds payableCurrentYearInstant_NonConsolidatedMember271250000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember746549000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember439524000JPY
Convertible bond type bonds with subscription rights to sharesPrior1YearInstant_NonConsolidatedMember700000000JPY
Convertible bond type bonds with subscription rights to sharesCurrentYearInstant_NonConsolidatedMember700000000JPY
Other nclPrior1YearInstant_NonConsolidatedMember21077000JPY
Other nclCurrentYearInstant_NonConsolidatedMember20185000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember1727626000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember1430959000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember2158087000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1969234000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember30632000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember14314000JPY
Deposit for subscriptions to sharesPrior1YearInstant_NonConsolidatedMember200000000JPY
Deposit for subscriptions to sharesCurrentYearInstant_NonConsolidatedMember－JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember30632000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember14314000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember1119283000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember1678082000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember1149915000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember1692397000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-482465000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-822420000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-482465000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-822420000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-62486000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-62486000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember835596000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember821804000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember－JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-2890000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember－JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-2890000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember44197000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember90692000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember879793000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember909607000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember3037880000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2878842000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1624420000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2766313000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember359867000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember921948000JPY

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 2021-07-31pass
balance sheet identitynon_consolidated 2022-07-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-07-31pass
statement vs summary · net assetsnon_consolidated 2021-07-31pass
statement vs summary · net assetsnon_consolidated 2022-07-31pass
statement vs summary · operating cash flownon_consolidated 2020-08-01/2021-07-31pass
statement vs summary · operating cash flownon_consolidated 2021-08-01/2022-07-31pass
statement vs summary · revenuenon_consolidated 2020-08-01/2021-07-31pass
statement vs summary · revenuenon_consolidated 2021-08-01/2022-07-31pass
statement vs summary · total assetsnon_consolidated 2021-07-31pass
statement vs summary · total assetsnon_consolidated 2022-07-31pass