Tokyo Tape
Sign in
← C'sMEN

Annual report

3083.TEDINET S100PCUL
Period2017-03-01 → 2018-02-28
Filed2022-10-14
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100D0LW.

Key figures · 83
MetricValuePeriodScopeSource row
Revenue¥4.2bn2017-03-01 → 2018-02-28StandaloneNet sales
Revenue¥5.3bn2016-03-01 → 2017-02-28StandaloneNet sales
Revenue¥6.3bn2015-03-01 → 2016-02-29dStandaloneNet sales (5-year summary)
Revenue¥6.8bn2014-03-01 → 2015-02-28dStandaloneNet sales (5-year summary)
Revenue¥6.7bn2013-03-01 → 2014-02-28dStandaloneNet sales (5-year summary)
Operating income−¥256m2017-03-01 → 2018-02-28StandaloneOperating income
Operating income−¥398m2016-03-01 → 2017-02-28StandaloneOperating income
Ordinary income−¥272m2017-03-01 → 2018-02-28StandaloneOrdinary income
Ordinary income−¥415m2016-03-01 → 2017-02-28StandaloneOrdinary income
Ordinary income−¥104m2015-03-01 → 2016-02-29dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥17m2014-03-01 → 2015-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥69m2013-03-01 → 2014-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥738m2017-03-01 → 2018-02-28StandaloneIncome before income taxes
Profit before tax−¥685m2016-03-01 → 2017-02-28StandaloneIncome before income taxes
Net income−¥749m2017-03-01 → 2018-02-28StandaloneProfit loss
Net income−¥698m2016-03-01 → 2017-02-28StandaloneProfit loss
Net income−¥255m2015-03-01 → 2016-02-29dStandaloneNet income loss (5-year summary)
Net income−¥93m2014-03-01 → 2015-02-28dStandaloneNet income loss (5-year summary)
Net income−¥84m2013-03-01 → 2014-02-28dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2018-02-28StandaloneAssets
Total assets¥2.8bnat 2017-02-28StandaloneAssets
Total assets¥3.6bnat 2016-02-29dStandaloneTotal assets (5-year summary)
Total assets¥4.0bnat 2015-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2014-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2018-02-28StandaloneLiabilities
Total liabilities¥1.7bnat 2017-02-28StandaloneLiabilities
Net assets / equity¥401mat 2018-02-28StandaloneNet assets
Net assets / equity¥1.1bnat 2017-02-28StandaloneNet assets
Net assets / equity¥1.8bnat 2016-02-29dStandaloneNet assets
Net assets / equity¥2.0bnat 2015-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2014-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥315mat 2018-02-28StandaloneCash and deposits
Cash and deposits¥739mat 2017-02-28StandaloneCash and deposits
Cash & equivalents¥315mat 2018-02-28StandaloneCash and cash equivalents
Cash & equivalents¥739mat 2017-02-28StandaloneCash and cash equivalents
Cash & equivalents¥1.2bnat 2016-02-29dStandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2015-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2014-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥235m2017-03-01 → 2018-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow−¥211m2016-03-01 → 2017-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow−¥49m2015-03-01 → 2016-02-29dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥124m2014-03-01 → 2015-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥38m2013-03-01 → 2014-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥122m2017-03-01 → 2018-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥98m2016-03-01 → 2017-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥187m2015-03-01 → 2016-02-29dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥68m2014-03-01 → 2015-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥203m2013-03-01 → 2014-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥311m2017-03-01 → 2018-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow−¥175m2016-03-01 → 2017-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow−¥104m2015-03-01 → 2016-02-29dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥113m2014-03-01 → 2015-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥451m2013-03-01 → 2014-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-793.952017-03-01 → 2018-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-883.642016-03-01 → 2017-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-323.422015-03-01 → 2016-02-29dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-118.242014-03-01 → 2015-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-106.092013-03-01 → 2014-02-28dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥411.7at 2018-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥1,371.14at 2017-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥2,250.28at 2016-02-29dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,565.65at 2015-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,678.99at 2014-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio27.4%at 2018-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.2%at 2017-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.9%at 2016-02-29dStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.4%at 2015-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.2%at 2014-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE-101.0%2017-03-01 → 2018-02-28StandaloneRate of return on equity (5-year summary)
ROE-48.8%2016-03-01 → 2017-02-28StandaloneRate of return on equity (5-year summary)
ROE-13.4%2015-03-01 → 2016-02-29dStandaloneRate of return on equity (5-year summary)
ROE-4.5%2014-03-01 → 2015-02-28dStandaloneRate of return on equity (5-year summary)
ROE-4.0%2013-03-01 → 2014-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued975,000at 2018-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued975,000at 2017-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued975,000at 2016-02-29dStandaloneTotal number of issued shares (5-year summary)
Shares issued975,000at 2015-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued975,000at 2014-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees122at 2018-02-28StandaloneNumber of employees
Employees169at 2017-02-28StandaloneNumber of employees
Employees188at 2016-02-29dStandaloneNumber of employees
Employees198at 2015-02-28dStandaloneNumber of employees
Employees182at 2014-02-28dStandaloneNumber 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.

All source rows · 722
ItemContextValueUnit
Net cash provided by used in operating activitiesCurrentYearDuration_NonConsolidatedMember-234617000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration_NonConsolidatedMember60678000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration_NonConsolidatedMember-90049000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration_NonConsolidatedMember-49205000JPY
Purchase of intangible assets inv cfPrior1YearDuration_NonConsolidatedMember-87820000JPY
Purchase of intangible assets inv cfCurrentYearDuration_NonConsolidatedMember-16062000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration_NonConsolidatedMember86530000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration_NonConsolidatedMember156803000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration_NonConsolidatedMember-2338000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration_NonConsolidatedMember－JPY
Purchase of long term prepaid expenses inv cfPrior1YearDuration_NonConsolidatedMember-3970000JPY
Purchase of long term prepaid expenses inv cfCurrentYearDuration_NonConsolidatedMember-2555000JPY
Payments for asset retirement obligations inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Payments for asset retirement obligations inv cfCurrentYearDuration_NonConsolidatedMember-27671000JPY
Net cash provided by used in investment activitiesPrior1YearDuration_NonConsolidatedMember-97647000JPY
Net cash provided by used in investment activitiesCurrentYearDuration_NonConsolidatedMember121985000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration_NonConsolidatedMember-1000000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration_NonConsolidatedMember-199000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration_NonConsolidatedMember－JPY
Proceeds from long term loans payable fin cfCurrentYearDuration_NonConsolidatedMember100000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration_NonConsolidatedMember-141430000JPY
Repayment of long term loans payable fin cfCurrentYearDuration_NonConsolidatedMember-141588000JPY
Redemption of bonds fin cfPrior1YearDuration_NonConsolidatedMember-140000000JPY
Redemption of bonds fin cfCurrentYearDuration_NonConsolidatedMember-140000000JPY
Proceeds from sales of treasury stock fin cfPrior1YearDuration_NonConsolidatedMember－JPY
Proceeds from sales of treasury stock fin cfCurrentYearDuration_NonConsolidatedMember91402000JPY
Proceeds from sale and leaseback fin cfPrior1YearDuration_NonConsolidatedMember114397000JPY
Proceeds from sale and leaseback fin cfCurrentYearDuration_NonConsolidatedMember－JPY
Repayments of lease obligations fin cfPrior1YearDuration_NonConsolidatedMember-7124000JPY
Repayments of lease obligations fin cfCurrentYearDuration_NonConsolidatedMember-21788000JPY
Net cash provided by used in financing activitiesPrior1YearDuration_NonConsolidatedMember-175156000JPY
Net cash provided by used in financing activitiesCurrentYearDuration_NonConsolidatedMember-310973000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration_NonConsolidatedMember-484244000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration_NonConsolidatedMember-423605000JPY
Cash and cash equivalentsPrior2YearInstant_NonConsolidatedMember1223107000JPY
Cash and cash equivalentsPrior1YearInstant_NonConsolidatedMember738862000JPY
Cash and cash equivalentsPrior1YearInstant_NonConsolidatedMember738862000JPY
Cash and cash equivalentsCurrentYearInstant_NonConsolidatedMember315256000JPY
Write downs of inventoriesPrior1YearDuration_NonConsolidatedMember5904000JPY
Write downs of inventoriesCurrentYearDuration_NonConsolidatedMember34067000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember916080000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember705856000JPY
Bonuses sgaPrior1YearDuration_NonConsolidatedMember9149000JPY
Bonuses sgaCurrentYearDuration_NonConsolidatedMember10341000JPY
Provision for bonuses sgaPrior1YearDuration_NonConsolidatedMember11602000JPY
Provision for bonuses sgaCurrentYearDuration_NonConsolidatedMember10268000JPY
Retirement benefit expenses sgaPrior1YearDuration_NonConsolidatedMember28121000JPY
Retirement benefit expenses sgaCurrentYearDuration_NonConsolidatedMember19398000JPY
Legal welfare expenses sgaPrior1YearDuration_NonConsolidatedMember134558000JPY

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 2017-02-28pass rounding
balance sheet identitynon_consolidated 2018-02-28pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2016-02-29pass
statement vs summary · net assetsnon_consolidated 2017-02-28pass
statement vs summary · net assetsnon_consolidated 2018-02-28pass
statement vs summary · operating cash flownon_consolidated 2016-03-01/2017-02-28pass
statement vs summary · operating cash flownon_consolidated 2017-03-01/2018-02-28pass
statement vs summary · revenuenon_consolidated 2016-03-01/2017-02-28pass
statement vs summary · revenuenon_consolidated 2017-03-01/2018-02-28pass
statement vs summary · total assetsnon_consolidated 2017-02-28pass
statement vs summary · total assetsnon_consolidated 2018-02-28pass