Annual report
2978.TEDINET S100UL2J
Period2023-08-01 → 2024-07-31
Filed2024-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 93
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.5bn | 2023-08-01 → 2024-07-31 | Cons. | Net sales |
| Operating income | ¥155m | 2023-08-01 → 2024-07-31 | Cons. | Operating income |
| Ordinary income | ¥114m | 2023-08-01 → 2024-07-31 | Cons. | Ordinary income |
| Profit before tax | ¥200m | 2023-08-01 → 2024-07-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥216m | 2023-08-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥216m | 2023-08-01 → 2024-07-31 | Cons. | Profit loss |
| Total assets | ¥4.2bn | at 2024-07-31 | Cons. | Assets |
| Total liabilities | ¥2.4bn | at 2024-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.8bn | at 2024-07-31 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-07-31 | Cons. | Net assets |
| Cash and deposits | ¥1.9bn | at 2024-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.9bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2023-07-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥901m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥81m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥954m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥18.42 | 2023-08-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥18.26 | 2023-08-01 → 2024-07-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥84 | at 2024-07-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 39.3% | at 2024-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 13.0% | 2023-08-01 → 2024-07-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 197 | at 2024-07-31 | Cons. | Number of employees |
| Revenue | ¥4.7bn | 2023-08-01 → 2024-07-31 | Standalone | Net sales |
| Revenue | ¥4.2bn | 2022-08-01 → 2023-07-31 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2021-08-01 → 2022-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2020-08-01 → 2021-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2019-08-01 → 2020-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥42m | 2023-08-01 → 2024-07-31 | Standalone | Operating income |
| Operating income | −¥132m | 2022-08-01 → 2023-07-31 | Standalone | Operating income |
| Ordinary income | ¥74m | 2023-08-01 → 2024-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥151m | 2022-08-01 → 2023-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥795m | 2021-08-01 → 2022-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥358m | 2020-08-01 → 2021-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥159m | 2019-08-01 → 2020-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥160m | 2023-08-01 → 2024-07-31 | Standalone | Income before income taxes |
| Profit before tax | −¥159m | 2022-08-01 → 2023-07-31 | Standalone | Income before income taxes |
| Net income | ¥187m | 2023-08-01 → 2024-07-31 | Standalone | Profit loss |
| Net income | −¥166m | 2022-08-01 → 2023-07-31 | Standalone | Profit loss |
| Net income | −¥822m | 2021-08-01 → 2022-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥482m | 2020-08-01 → 2021-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥432m | 2019-08-01 → 2020-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.5bn | at 2024-07-31 | Standalone | Assets |
| Total assets | ¥3.1bn | at 2023-07-31 | Standalone | Assets |
| Total assets | ¥2.9bn | at 2022-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.0bn | at 2021-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2020-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.7bn | at 2024-07-31 | Standalone | Liabilities |
| Total liabilities | ¥1.6bn | at 2023-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.8bn | at 2024-07-31 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-07-31 | Standalone | Net assets |
| Net assets / equity | ¥910m | at 2022-07-31d | Standalone | Net assets |
| Net assets / equity | ¥880m | at 2021-07-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.1bn | at 2020-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.5bn | at 2024-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.8bn | at 2023-07-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2023-07-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2022-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.2bn | at 2021-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.5bn | at 2020-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥85m | 2022-08-01 → 2023-07-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.0bn | 2021-08-01 → 2022-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥438m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥79m | 2019-08-01 → 2020-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥59m | 2022-08-01 → 2023-07-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥109m | 2021-08-01 → 2022-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥106m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥527m | 2019-08-01 → 2020-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥263m | 2022-08-01 → 2023-07-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥544m | 2021-08-01 → 2022-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.2bn | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥753m | 2019-08-01 → 2020-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥15.85 | 2023-08-01 → 2024-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-14.83 | 2022-08-01 → 2023-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-74.37 | 2021-08-01 → 2022-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-50.1 | 2020-08-01 → 2021-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-46.81 | 2019-08-01 → 2020-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.71 | 2023-08-01 → 2024-07-31 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥80.82 | at 2024-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥60.82 | at 2023-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥73.67 | at 2022-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥64.91 | at 2021-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥113.43 | at 2020-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 36.1% | at 2024-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.3% | at 2023-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.4% | at 2022-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.5% | at 2021-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.6% | at 2020-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 12.4% | 2023-08-01 → 2024-07-31 | Standalone | Rate of return on equity (5-year summary) |
| Employees | 171 | at 2024-07-31 | Standalone | Number of employees |
| Employees | 182 | at 2023-07-31 | Standalone | Number of employees |
| Employees | 193 | at 2022-07-31d | Standalone | Number of employees |
| Employees | 164 | at 2021-07-31d | Standalone | Number of employees |
| Employees | 135 | at 2020-07-31d | 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 · 22
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2023-08-01 → 2024-07-31 | ¥36m |
| Reconciling Itemsreconciling | depreciation | 2023-08-01 → 2024-07-31 | ¥16m |
| Reconciling Itemsreconciling | segment assets | at 2024-07-31 | ¥2.2bn |
| Reconciling Itemsreconciling | segment profit | 2023-08-01 → 2024-07-31 | −¥878m |
| Cowcamo Businessreportable segment | depreciation | 2023-08-01 → 2024-07-31 | ¥11m |
| Cowcamo Businessreportable segment | employees | at 2024-07-31 | 151 pure |
| Cowcamo Businessreportable segment | revenue | 2023-08-01 → 2024-07-31 | ¥5.4bn |
| Cowcamo Businessreportable segment | revenue external | 2023-08-01 → 2024-07-31 | ¥5.4bn |
| Cowcamo Businessreportable segment | segment assets | at 2024-07-31 | ¥2.0bn |
| Cowcamo Businessreportable segment | segment profit | 2023-08-01 → 2024-07-31 | ¥1.0bn |
| Property Planning And Design Divisionreportable segment | depreciation | 2023-08-01 → 2024-07-31 | ¥2m |
| Property Planning And Design Divisionreportable segment | revenue | 2023-08-01 → 2024-07-31 | ¥87m |
| Property Planning And Design Divisionreportable segment | revenue external | 2023-08-01 → 2024-07-31 | ¥87m |
| Property Planning And Design Divisionreportable segment | segment profit | 2023-08-01 → 2024-07-31 | ¥8m |
| —segment total | depreciation | 2023-08-01 → 2024-07-31 | ¥12m |
| —segment total | employees | at 2024-07-31 | 151 pure |
| —segment total | revenue | 2023-08-01 → 2024-07-31 | ¥5.5bn |
| —segment total | revenue external | 2023-08-01 → 2024-07-31 | ¥5.5bn |
| —segment total | segment assets | at 2024-07-31 | ¥2.0bn |
| —segment total | segment profit | 2023-08-01 → 2024-07-31 | ¥1.0bn |
| Cowcamo Businessreportable segment | employees | at 2024-07-31 | 125 pure |
| —segment total | employees | at 2024-07-31 | 125 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,268
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of shares held | CurrentYearInstant_No4MajorShareholdersMember | 901500 | |
| Shareholding ratio | CurrentYearInstant_No4MajorShareholdersMember | 0.0794 | |
| Number of shares held | CurrentYearInstant_No5MajorShareholdersMember | 885000 | |
| Shareholding ratio | CurrentYearInstant_No5MajorShareholdersMember | 0.0780 | |
| Number of shares held | CurrentYearInstant_No6MajorShareholdersMember | 846100 | |
| Shareholding ratio | CurrentYearInstant_No6MajorShareholdersMember | 0.0745 | |
| Number of shares held | CurrentYearInstant_No7MajorShareholdersMember | 406700 | |
| Shareholding ratio | CurrentYearInstant_No7MajorShareholdersMember | 0.0358 | |
| Number of shares held | CurrentYearInstant_No8MajorShareholdersMember | 350000 | |
| Shareholding ratio | CurrentYearInstant_No8MajorShareholdersMember | 0.0308 | |
| Number of shares held | CurrentYearInstant_No9MajorShareholdersMember | 271600 | |
| Shareholding ratio | CurrentYearInstant_No9MajorShareholdersMember | 0.0239 | |
| Number of shares held | CurrentYearInstant_No10MajorShareholdersMember | 250000 | |
| Shareholding ratio | CurrentYearInstant_No10MajorShareholdersMember | 0.0220 | |
| Number of shares held | CurrentYearInstant | 8147700 | |
| Shareholding ratio | CurrentYearInstant | 0.7178 | |
| Number of voting rights held | CurrentYearInstant_No1MajorShareholdersVotingRightsMember | 21073 | |
| Ratio of voting rights held | CurrentYearInstant_No1MajorShareholdersVotingRightsMember | 0.1857 | |
| Number of voting rights held | CurrentYearInstant_No2MajorShareholdersVotingRightsMember | 11675 | |
| Ratio of voting rights held | CurrentYearInstant_No2MajorShareholdersVotingRightsMember | 0.1029 | |
| Number of voting rights held | CurrentYearInstant_No3MajorShareholdersVotingRightsMember | 9620 | |
| Ratio of voting rights held | CurrentYearInstant_No3MajorShareholdersVotingRightsMember | 0.0848 | |
| Number of voting rights held | CurrentYearInstant_No4MajorShareholdersVotingRightsMember | 9015 | |
| Ratio of voting rights held | CurrentYearInstant_No4MajorShareholdersVotingRightsMember | 0.0794 | |
| Number of voting rights held | CurrentYearInstant_No5MajorShareholdersVotingRightsMember | 8850 | |
| Ratio of voting rights held | CurrentYearInstant_No5MajorShareholdersVotingRightsMember | 0.0780 | |
| Number of voting rights held | CurrentYearInstant_No6MajorShareholdersVotingRightsMember | 8461 | |
| Ratio of voting rights held | CurrentYearInstant_No6MajorShareholdersVotingRightsMember | 0.0746 | |
| Number of voting rights held | CurrentYearInstant_No7MajorShareholdersVotingRightsMember | 4067 | |
| Ratio of voting rights held | CurrentYearInstant_No7MajorShareholdersVotingRightsMember | 0.0358 | |
| Number of voting rights held | CurrentYearInstant_No8MajorShareholdersVotingRightsMember | 3500 | |
| Ratio of voting rights held | CurrentYearInstant_No8MajorShareholdersVotingRightsMember | 0.0308 | |
| Number of voting rights held | CurrentYearInstant_No9MajorShareholdersVotingRightsMember | 2716 | |
| Ratio of voting rights held | CurrentYearInstant_No9MajorShareholdersVotingRightsMember | 0.0239 | |
| Number of voting rights held | CurrentYearInstant_No10MajorShareholdersVotingRightsMember | 2500 | |
| Ratio of voting rights held | CurrentYearInstant_No10MajorShareholdersVotingRightsMember | 0.0220 | |
| Number of voting rights held | CurrentYearInstant | 81477 | |
| Ratio of voting rights held | CurrentYearInstant | 0.7180 | |
| Number of shares issued shares voting rights | CurrentYearInstant_jpcrp030000-asr_E35028-000SharesWithNoVotingRightsClassASharesMember | 700 | |
| Number of shares issued shares voting rights | CurrentYearInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember | － | |
| Number of shares issued shares voting rights | CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of voting rights issued shares voting rights | CurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of shares issued shares voting rights | CurrentYearInstant_OrdinarySharesTreasurySharesSharesWithFullVotingRightsTreasurySharesEtcMember | 335700 | |
| Number of voting rights issued shares voting rights | CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 113484 | |
| Number of shares issued shares voting rights | CurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 11348400 | |
| Number of shares issued shares voting rights | CurrentYearInstant_OrdinarySharesSharesLessThanOneUnitMember | 1500 | |
| Number of shares issued shares voting rights | CurrentYearInstant | 11686300 | |
| Number of voting rights issued shares voting rights | CurrentYearInstant | 113484 | |
| Number of shares held in own name treasury shares etc | CurrentYearInstant_Row1Member | 335700 | |
| Number of shares held in others names treasury shares etc | CurrentYearInstant_Row1Member | － |
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 · 17 of 17 passed
| balance sheet identity | pass rounding |
| 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 · net assets | pass |
| statement vs summary · net income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |