Tokyo Tape
Sign in
← Happiness and D

Annual report

3174.TEDINET S100UV8I
Period2023-09-01 → 2024-08-31
Filed2024-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed

Amended by S100UWVS (2024-12-06).

Key figures · 121
MetricValuePeriodScopeSource row
Revenue¥10.8bn2023-09-01 → 2024-08-31Cons.Net sales
Revenue¥12.7bn2022-09-01 → 2023-08-31Cons.Net sales
Operating income−¥158m2023-09-01 → 2024-08-31Cons.Operating income
Operating income−¥217m2022-09-01 → 2023-08-31Cons.Operating income
Ordinary income−¥187m2023-09-01 → 2024-08-31Cons.Ordinary income
Ordinary income−¥244m2022-09-01 → 2023-08-31Cons.Ordinary income
Profit before tax−¥474m2023-09-01 → 2024-08-31Cons.Income before income taxes
Profit before tax−¥453m2022-09-01 → 2023-08-31Cons.Income before income taxes
Net income (owners)−¥459m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥668m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income−¥459m2023-09-01 → 2024-08-31Cons.Profit loss
Net income−¥668m2022-09-01 → 2023-08-31Cons.Profit loss
Total assets¥7.1bnat 2024-08-31Cons.Assets
Total assets¥9.1bnat 2023-08-31Cons.Assets
Total liabilities¥6.0bnat 2024-08-31Cons.Liabilities
Total liabilities¥7.6bnat 2023-08-31Cons.Liabilities
Net assets / equity¥1.0bnat 2024-08-31Cons.Net assets
Net assets / equity¥1.5bnat 2023-08-31Cons.Net assets
Net assets / equity¥2.2bnat 2022-08-31dCons.Net assets
Cash and deposits¥981mat 2024-08-31Cons.Cash and deposits
Cash and deposits¥1.9bnat 2023-08-31Cons.Cash and deposits
Cash & equivalents¥981mat 2024-08-31Cons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-08-31dCons.Cash and cash equivalents
Operating cash flow¥757m2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥34m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥42m2023-09-01 → 2024-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥54m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Financing cash flow−¥1.7bn2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥361m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
EPS (basic)¥-180.392023-09-01 → 2024-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-263.442022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
Net assets per share¥381.89at 2024-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥572.01at 2023-08-31Cons.Net assets per share (5-year summary)
Equity ratio13.7%at 2024-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio15.9%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
ROE-37.8%2023-09-01 → 2024-08-31Cons.Rate of return on equity (5-year summary)
ROE-45.9%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
Employees359at 2024-08-31Cons.Number of employees
Employees392at 2023-08-31Cons.Number of employees
Revenue¥10.2bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥12.4bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥13.6bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥18.3bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥17.6bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Operating income−¥241m2023-09-01 → 2024-08-31StandaloneOperating income
Operating income−¥267m2022-09-01 → 2023-08-31StandaloneOperating income
Ordinary income−¥261m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income−¥289m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥191m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥79m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥82m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥548m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Profit before tax−¥498m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Net income−¥496m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income−¥684m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥90m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
Net income−¥124m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income−¥189m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Total assets¥6.8bnat 2024-08-31StandaloneAssets
Total assets¥8.9bnat 2023-08-31StandaloneAssets
Total assets¥9.3bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥10.1bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥10.4bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.9bnat 2024-08-31StandaloneLiabilities
Total liabilities¥7.4bnat 2023-08-31StandaloneLiabilities
Net assets / equity¥963mat 2024-08-31StandaloneNet assets
Net assets / equity¥1.5bnat 2023-08-31StandaloneNet assets
Net assets / equity¥2.2bnat 2022-08-31dStandaloneNet assets
Net assets / equity¥2.2bnat 2021-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2020-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥949mat 2024-08-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2023-08-31StandaloneCash and deposits
Cash & equivalents¥1.7bnat 2022-08-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2021-08-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥3.1bnat 2020-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥897m2021-09-01 → 2022-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥360m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥700m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥93m2021-09-01 → 2022-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥113m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥100m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.4bn2021-09-01 → 2022-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥427m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥95m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-194.972023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-269.712022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.362021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-49.022020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-76.012019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥34.252021-09-01 → 2022-08-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152023-09-01 → 2024-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152022-09-01 → 2023-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-09-01 → 2022-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152020-09-01 → 2021-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152019-09-01 → 2020-08-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥361.04at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥565.76at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥846.98at 2022-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥824.75at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥892.89at 2020-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio13.4%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio16.1%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.2%at 2022-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.7%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio21.6%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE-42.1%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE-38.0%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE4.2%2021-09-01 → 2022-08-31dStandaloneRate of return on equity (5-year summary)
ROE-5.7%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
ROE-7.9%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,581,600at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,581,600at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,571,100at 2022-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,560,600at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,544,800at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees329at 2024-08-31StandaloneNumber of employees
Employees372at 2023-08-31StandaloneNumber of employees
Employees359at 2022-08-31dStandaloneNumber of employees
Employees332at 2021-08-31dStandaloneNumber of employees
Employees319at 2020-08-31dStandaloneNumber 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.

All source rows · 1,391
ItemContextValueUnit
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember44683000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember34328000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember12710000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember40804000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember90000000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember94000000JPY
Provision for loss on store closingPrior1YearInstant_NonConsolidatedMember20780000JPY
Provision for loss on store closingCurrentYearInstant_NonConsolidatedMember－JPY
Asset retirement obligations clPrior1YearInstant_NonConsolidatedMember38463000JPY
Asset retirement obligations clCurrentYearInstant_NonConsolidatedMember－JPY
Other clPrior1YearInstant_NonConsolidatedMember708000JPY
Other clCurrentYearInstant_NonConsolidatedMember580000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember3298802000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember3171551000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember3531305000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember2201442000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember11760000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember8173000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember321912000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember352724000JPY
Long term accounts payable otherPrior1YearInstant_NonConsolidatedMember255891000JPY
Long term accounts payable otherCurrentYearInstant_NonConsolidatedMember139613000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember4120869000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember2701953000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember7419672000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember5873504000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember348699000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember348699000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember325699000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember325699000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember10024000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember11125000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember335723000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember336825000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember1670000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember1670000JPY
General reservePrior1YearInstant_NonConsolidatedMember255403000JPY
General reserveCurrentYearInstant_NonConsolidatedMember255403000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember531482000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-2848000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember788556000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember254225000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-28150000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-23445000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1444827000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember916304000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember-6158000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember1508000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember-6158000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember1508000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2023-08-31pass
balance sheet identityconsolidated 2024-08-31pass
balance sheet identitynon_consolidated 2023-08-31pass
balance sheet identitynon_consolidated 2024-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsconsolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2023-09-01/2024-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsconsolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass