Tokyo Tape
Sign in
← Next Generation Technology Group

Annual report

319A.TEDINET S100VG4Y
Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 122
MetricValuePeriodScopeSource row
Revenue¥11.1bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥9.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥6.8bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Operating income¥1.5bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥879m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥1.5bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥926m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥541m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥2.0bn2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥901m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.6bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥148m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥901m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥1.6bn2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥15.4bnat 2024-12-31Cons.Assets
Total assets¥14.7bnat 2023-12-31Cons.Assets
Total assets¥9.2bnat 2022-12-31dCons.Total assets (5-year summary)
Total liabilities¥11.4bnat 2024-12-31Cons.Liabilities
Total liabilities¥11.6bnat 2023-12-31Cons.Liabilities
Net assets / equity¥4.0bnat 2024-12-31Cons.Net assets
Net assets / equity¥3.1bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2022-12-31dCons.Net assets
Cash and deposits¥5.4bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥4.4bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥5.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥4.4bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2022-12-31dCons.Cash and cash equivalents
Operating cash flow¥1.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥326m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥169m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥702m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥431m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥605m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.3bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥393m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥114.32024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥206.492023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥19.032022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥495.04at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥362.59at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥149.94at 2022-12-31dCons.Net assets per share (5-year summary)
Equity ratio25.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio20.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.4%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
ROE26.1%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE74.4%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE12.3%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
Employees558at 2024-12-31Cons.Number of employees
Employees523at 2023-12-31Cons.Number of employees
Employees377at 2022-12-31dCons.Number of employees
Revenue¥334m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥265m2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥204m2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥62m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥76m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥31m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥53m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥44m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥47m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥56m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥29m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥10m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥375m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥56m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥388m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥37m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥20m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥02021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥1m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥10m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥972mat 2024-12-31StandaloneAssets
Total assets¥534mat 2023-12-31StandaloneAssets
Total assets¥431mat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥338mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥280mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥222mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2024-12-31StandaloneLiabilities
Total liabilities¥164mat 2023-12-31StandaloneLiabilities
Net assets / equity−¥68mat 2024-12-31StandaloneNet assets
Net assets / equity¥370mat 2023-12-31StandaloneNet assets
Net assets / equity¥293mat 2022-12-31dStandaloneNet assets
Net assets / equity¥214mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥208mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥213mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥253mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥46mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥-49.242024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.692023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.512022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥311.992021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥338.212020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13,196.372019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-8.69at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥27.43at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥17.84at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥77,799.36at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥70,495.04at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥77,274.34at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio-7.0%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.3%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.0%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.1%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio96.0%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-257.1%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE11.2%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE7.9%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.2%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.4%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE8.3%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,882,778at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued37,996,890at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued37,545,460at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued740at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued740at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued740at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees9at 2024-12-31StandaloneNumber of employees
Employees7at 2023-12-31StandaloneNumber 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 · 1,258
ItemContextValueUnit
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration94000000JPY
Decrease increase in consumption taxes receivable payable ope cfCurrentYearDuration-101000000JPY
Other net ope cfPrior1YearDuration1000000JPY
Other net ope cfCurrentYearDuration-104000000JPY
Subtotal ope cfPrior1YearDuration1194000000JPY
Subtotal ope cfCurrentYearDuration2354000000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration4000000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration7000000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-74000000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-85000000JPY
Income taxes paid ope cfPrior1YearDuration-477000000JPY
Income taxes paid ope cfCurrentYearDuration-408000000JPY
Proceeds from subsidy ope cfPrior1YearDuration542000000JPY
Proceeds from subsidy ope cfCurrentYearDuration24000000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1189000000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1893000000JPY
Payments into time deposits inv cfPrior1YearDuration-34000000JPY
Payments into time deposits inv cfCurrentYearDuration-10000000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration26000000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration46000000JPY
Purchase of investment securities inv cfPrior1YearDuration-27000000JPY
Purchase of investment securities inv cfCurrentYearDuration-2000000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration44000000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration164000000JPY
Payments for investment in partnerships inv cfPrior1YearDuration-29000000JPY
Payments for investment in partnerships inv cfCurrentYearDuration-69000000JPY
Proceeds from distribution of investment in partnerships inv cfPrior1YearDuration16000000JPY
Proceeds from distribution of investment in partnerships inv cfCurrentYearDuration40000000JPY
Purchase of noncurrent assets inv cfPrior1YearDuration-166000000JPY
Purchase of noncurrent assets inv cfCurrentYearDuration-434000000JPY
Payments of loans receivable inv cfPrior1YearDuration-79000000JPY
Payments of loans receivable inv cfCurrentYearDuration－JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-825000000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-27000000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration67000000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration113000000JPY
Proceeds from sales of other investment inv cfPrior1YearDuration287000000JPY
Proceeds from sales of other investment inv cfCurrentYearDuration－JPY
Other net inv cfPrior1YearDuration19000000JPY
Other net inv cfCurrentYearDuration9000000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-702000000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-169000000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration-650000000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration－JPY
Repayments of finance lease obligations fin cfPrior1YearDuration-34000000JPY
Repayments of finance lease obligations fin cfCurrentYearDuration-41000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration2694000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration760000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-859000000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-1276000000JPY

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 · 24 of 24 passed
balance sheet identityconsolidated 2023-12-31pass rounding
balance sheet identityconsolidated 2024-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass