Tokyo Tape
Sign in
← C'sMEN

Annual report

3083.TEDINET S100PCV9
Period2020-03-01 → 2021-02-28
Filed2022-10-14
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100LEIE.

Key figures · 83
MetricValuePeriodScopeSource row
Revenue¥2.7bn2020-03-01 → 2021-02-28StandaloneNet sales
Revenue¥3.6bn2019-03-01 → 2020-02-29StandaloneNet sales
Revenue¥3.8bn2018-03-01 → 2019-02-28dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2017-03-01 → 2018-02-28dStandaloneNet sales (5-year summary)
Revenue¥5.3bn2016-03-01 → 2017-02-28dStandaloneNet sales (5-year summary)
Operating income−¥192m2020-03-01 → 2021-02-28StandaloneOperating income
Operating income−¥74m2019-03-01 → 2020-02-29StandaloneOperating income
Ordinary income−¥186m2020-03-01 → 2021-02-28StandaloneOrdinary income
Ordinary income−¥75m2019-03-01 → 2020-02-29StandaloneOrdinary income
Ordinary income¥12m2018-03-01 → 2019-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥272m2017-03-01 → 2018-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥415m2016-03-01 → 2017-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥318m2020-03-01 → 2021-02-28StandaloneIncome before income taxes
Profit before tax−¥135m2019-03-01 → 2020-02-29StandaloneIncome before income taxes
Net income−¥345m2020-03-01 → 2021-02-28StandaloneProfit loss
Net income−¥163m2019-03-01 → 2020-02-29StandaloneProfit loss
Net income−¥26m2018-03-01 → 2019-02-28dStandaloneNet income loss (5-year summary)
Net income−¥749m2017-03-01 → 2018-02-28dStandaloneNet income loss (5-year summary)
Net income−¥698m2016-03-01 → 2017-02-28dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2021-02-28StandaloneAssets
Total assets¥1.9bnat 2020-02-29StandaloneAssets
Total assets¥2.1bnat 2019-02-28dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2018-02-28dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2017-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥556mat 2021-02-28StandaloneLiabilities
Total liabilities¥539mat 2020-02-29StandaloneLiabilities
Net assets / equity¥987mat 2021-02-28StandaloneNet assets
Net assets / equity¥1.3bnat 2020-02-29StandaloneNet assets
Net assets / equity¥1.5bnat 2019-02-28dStandaloneNet assets
Net assets / equity¥401mat 2018-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2017-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥572mat 2021-02-28StandaloneCash and deposits
Cash and deposits¥734mat 2020-02-29StandaloneCash and deposits
Cash & equivalents¥572mat 2021-02-28StandaloneCash and cash equivalents
Cash & equivalents¥734mat 2020-02-29StandaloneCash and cash equivalents
Cash & equivalents¥852mat 2019-02-28dStandaloneCash and cash equivalents
Cash & equivalents¥315mat 2018-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥739mat 2017-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥128m2020-03-01 → 2021-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow¥45m2019-03-01 → 2020-02-29StandaloneNet cash provided by used in operating activities
Operating cash flow−¥183m2018-03-01 → 2019-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥235m2017-03-01 → 2018-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥211m2016-03-01 → 2017-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥32m2020-03-01 → 2021-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥8m2019-03-01 → 2020-02-29StandaloneNet cash provided by used in investment activities
Investing cash flow−¥103m2018-03-01 → 2019-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥122m2017-03-01 → 2018-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥98m2016-03-01 → 2017-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥66m2020-03-01 → 2021-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow−¥155m2019-03-01 → 2020-02-29StandaloneNet cash provided by used in financing activities
Financing cash flow¥822m2018-03-01 → 2019-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥311m2017-03-01 → 2018-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥175m2016-03-01 → 2017-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-119.682020-03-01 → 2021-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-56.492019-03-01 → 2020-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.612018-03-01 → 2019-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-793.952017-03-01 → 2018-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-883.642016-03-01 → 2017-02-28dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥330.26at 2021-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥449.2at 2020-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥506.74at 2019-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥411.7at 2018-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,371.14at 2017-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio61.7%at 2021-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.5%at 2020-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.1%at 2019-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.4%at 2018-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio39.2%at 2017-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE-30.7%2020-03-01 → 2021-02-28StandaloneRate of return on equity (5-year summary)
ROE-11.8%2019-03-01 → 2020-02-29StandaloneRate of return on equity (5-year summary)
ROE-2.7%2018-03-01 → 2019-02-28dStandaloneRate of return on equity (5-year summary)
ROE-101.0%2017-03-01 → 2018-02-28dStandaloneRate of return on equity (5-year summary)
ROE-48.9%2016-03-01 → 2017-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued2,882,800at 2021-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued2,882,800at 2020-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued2,882,800at 2019-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued975,000at 2018-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued975,000at 2017-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees100at 2021-02-28StandaloneNumber of employees
Employees105at 2020-02-29StandaloneNumber of employees
Employees110at 2019-02-28dStandaloneNumber of employees
Employees122at 2018-02-28dStandaloneNumber of employees
Employees169at 2017-02-28dStandaloneNumber 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 · 869
ItemContextValueUnit
Other clPrior1YearInstant_NonConsolidatedMember2557000JPY
Other clCurrentYearInstant_NonConsolidatedMember2920000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember348661000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember387414000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember30710000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember8740000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember16222000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember7228000JPY
Provision for directors retirement benefitsPrior1YearInstant_NonConsolidatedMember2083000JPY
Provision for directors retirement benefitsCurrentYearInstant_NonConsolidatedMember2083000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember137920000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember146683000JPY
Deferred tax liabilitiesPrior1YearInstant_NonConsolidatedMember3195000JPY
Deferred tax liabilitiesCurrentYearInstant_NonConsolidatedMember4140000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember190131000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember168875000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember538792000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember556290000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember788148000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember788148000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember688148000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember688148000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember211148000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember211148000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember899296000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember899296000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember16756000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember16756000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-416486000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-761486000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-399729000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-744729000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-27000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-38000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1287687000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember942676000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember7239000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember9382000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember7239000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember9382000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember29092000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember34911000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1324020000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember986970000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1862813000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1543261000JPY
Net salesPrior1YearDuration_NonConsolidatedMember3626331000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2718160000JPY
Beginning goods cosPrior1YearDuration_NonConsolidatedMember645018000JPY
Beginning goods cosCurrentYearDuration_NonConsolidatedMember542802000JPY

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 2020-02-29pass rounding
balance sheet identitynon_consolidated 2021-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2019-02-28pass
statement vs summary · net assetsnon_consolidated 2020-02-29pass
statement vs summary · net assetsnon_consolidated 2021-02-28pass
statement vs summary · operating cash flownon_consolidated 2019-03-01/2020-02-29pass
statement vs summary · operating cash flownon_consolidated 2020-03-01/2021-02-28pass
statement vs summary · revenuenon_consolidated 2019-03-01/2020-02-29pass
statement vs summary · revenuenon_consolidated 2020-03-01/2021-02-28pass
statement vs summary · total assetsnon_consolidated 2020-02-29pass
statement vs summary · total assetsnon_consolidated 2021-02-28pass