Tokyo Tape
Sign in
← Toubujyuhan

Annual report

3297.TEDINET S100P3ZI
Period2021-06-01 → 2022-05-31
Filed2022-08-31
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥7.5bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥7.8bn2020-06-01 → 2021-05-31StandaloneNet sales
Revenue¥6.9bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥7.1bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Revenue¥6.6bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Operating income¥566m2021-06-01 → 2022-05-31StandaloneOperating income
Operating income¥575m2020-06-01 → 2021-05-31StandaloneOperating income
Ordinary income¥567m2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥573m2020-06-01 → 2021-05-31StandaloneOrdinary income
Ordinary income¥407m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥589m2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥582m2017-06-01 → 2018-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥567m2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Profit before tax¥573m2020-06-01 → 2021-05-31StandaloneIncome before income taxes
Net income¥388m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income¥392m2020-06-01 → 2021-05-31StandaloneProfit loss
Net income¥276m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥412m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Net income¥393m2017-06-01 → 2018-05-31dStandaloneNet income loss (5-year summary)
Total assets¥5.4bnat 2022-05-31StandaloneAssets
Total assets¥5.2bnat 2021-05-31StandaloneAssets
Total assets¥5.4bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2022-05-31StandaloneLiabilities
Total liabilities¥1.7bnat 2021-05-31StandaloneLiabilities
Net assets / equity¥3.8bnat 2022-05-31StandaloneNet assets
Net assets / equity¥3.5bnat 2021-05-31StandaloneNet assets
Net assets / equity¥3.1bnat 2020-05-31dStandaloneNet assets
Net assets / equity¥3.0bnat 2019-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2018-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥884mat 2022-05-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2021-05-31StandaloneCash and deposits
Cash & equivalents¥760mat 2022-05-31StandaloneCash and cash equivalents
Cash & equivalents¥1.0bnat 2021-05-31StandaloneCash and cash equivalents
Cash & equivalents¥591mat 2020-05-31dStandaloneCash and cash equivalents
Cash & equivalents¥884mat 2019-05-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥337mat 2018-05-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥60m2021-06-01 → 2022-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.5bn2020-06-01 → 2021-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥871m2019-06-01 → 2020-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥762m2018-06-01 → 2019-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥133m2017-06-01 → 2018-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥67m2021-06-01 → 2022-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥192m2020-06-01 → 2021-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥100m2019-06-01 → 2020-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥82m2018-06-01 → 2019-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥78m2017-06-01 → 2018-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥138m2021-06-01 → 2022-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥847m2020-06-01 → 2021-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥679m2019-06-01 → 2020-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥134m2018-06-01 → 2019-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥220m2017-06-01 → 2018-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥143.982021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥145.932020-06-01 → 2021-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.022019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥152.12018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥145.012017-06-01 → 2018-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥342021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥312020-06-01 → 2021-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥302019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥232017-06-01 → 2018-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,398.66at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,285.25at 2021-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,172.39at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,094.91at 2019-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥966.31at 2018-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.2%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.0%at 2021-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.4%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.8%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.5%at 2018-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.7%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE11.9%2020-06-01 → 2021-05-31StandaloneRate of return on equity (5-year summary)
ROE9.1%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE14.8%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
ROE16.0%2017-06-01 → 2018-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,712,400at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,712,400at 2021-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,712,400at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,712,400at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,712,400at 2018-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees127at 2022-05-31StandaloneNumber of employees
Employees127at 2021-05-31StandaloneNumber of employees
Employees129at 2020-05-31dStandaloneNumber of employees
Employees134at 2019-05-31dStandaloneNumber of employees
Employees133at 2018-05-31dStandaloneNumber 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.

Segments · 69
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2021-06-01 → 2022-05-31¥346,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-06-01 → 2022-05-31¥748,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2022-05-314 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-06-01 → 2022-05-31¥89m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2022-05-31¥47m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-06-01 → 2022-05-31¥2m
Reconciling Itemsreconcilingcapex2021-06-01 → 2022-05-31¥14m
Reconciling Itemsreconcilingdepreciation2021-06-01 → 2022-05-31¥21m
Reconciling Itemsreconcilingsegment assetsat 2022-05-31¥553m
Reconciling Itemsreconcilingsegment profit2021-06-01 → 2022-05-31−¥464m
Real Estate Buying And Sellingreportable segmentcapex2021-06-01 → 2022-05-31¥5m
Real Estate Buying And Sellingreportable segmentdepreciation2021-06-01 → 2022-05-31¥9m
Real Estate Buying And Sellingreportable segmentemployeesat 2022-05-3187 pure
Real Estate Buying And Sellingreportable segmentrevenue external2021-06-01 → 2022-05-31¥7.1bn
Real Estate Buying And Sellingreportable segmentsegment assetsat 2022-05-31¥3.9bn
Real Estate Buying And Sellingreportable segmentsegment profit2021-06-01 → 2022-05-31¥964m
Real Estate Leasing Businessreportable segmentcapex2021-06-01 → 2022-05-31¥53m
Real Estate Leasing Businessreportable segmentdepreciation2021-06-01 → 2022-05-31¥6m
Real Estate Leasing Businessreportable segmentemployeesat 2022-05-3114 pure
Real Estate Leasing Businessreportable segmentrevenue external2021-06-01 → 2022-05-31¥204m
Real Estate Leasing Businessreportable segmentsegment assetsat 2022-05-31¥744m
Real Estate Leasing Businessreportable segmentsegment profit2021-06-01 → 2022-05-31¥37m
Real Estate Relatedreportable segmentdepreciation2021-06-01 → 2022-05-31¥187,000
Real Estate Relatedreportable segmentemployeesat 2022-05-313 pure
Real Estate Relatedreportable segmentrevenue external2021-06-01 → 2022-05-31¥43m
Real Estate Relatedreportable segmentsegment assetsat 2022-05-31¥80m
Real Estate Relatedreportable segmentsegment profit2021-06-01 → 2022-05-31¥27m
—segment totalcapex2021-06-01 → 2022-05-31¥58m
—segment totaldepreciation2021-06-01 → 2022-05-31¥15m
—segment totalrevenue external2021-06-01 → 2022-05-31¥7.4bn
—segment totalsegment assetsat 2022-05-31¥4.8bn
—segment totalsegment profit2021-06-01 → 2022-05-31¥1.0bn
Total Of Reportable Segments And Otherssegment totalcapex2021-06-01 → 2022-05-31¥58m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-06-01 → 2022-05-31¥15m
Total Of Reportable Segments And Otherssegment totalrevenue external2021-06-01 → 2022-05-31¥7.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-05-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-06-01 → 2022-05-31¥1.0bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2020-06-01 → 2021-05-31¥899,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2020-06-01 → 2021-05-31¥85m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2021-05-31¥62m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2020-06-01 → 2021-05-31−¥539,000
Reconciling Itemsreconcilingcapex2020-06-01 → 2021-05-31¥235m
Reconciling Itemsreconcilingdepreciation2020-06-01 → 2021-05-31¥40m
Reconciling Itemsreconcilingsegment assetsat 2021-05-31¥655m
Reconciling Itemsreconcilingsegment profit2020-06-01 → 2021-05-31−¥480m
Real Estate Buying And Sellingreportable segmentcapex2020-06-01 → 2021-05-31¥2m
Real Estate Buying And Sellingreportable segmentdepreciation2020-06-01 → 2021-05-31¥9m
Real Estate Buying And Sellingreportable segmentrevenue external2020-06-01 → 2021-05-31¥7.4bn
Real Estate Buying And Sellingreportable segmentsegment assetsat 2021-05-31¥3.7bn
Real Estate Buying And Sellingreportable segmentsegment profit2020-06-01 → 2021-05-31¥979m
Real Estate Leasing Businessreportable segmentcapex2020-06-01 → 2021-05-31¥27m
Real Estate Leasing Businessreportable segmentdepreciation2020-06-01 → 2021-05-31¥4m
Real Estate Leasing Businessreportable segmentrevenue external2020-06-01 → 2021-05-31¥192m
Real Estate Leasing Businessreportable segmentsegment assetsat 2021-05-31¥657m
Real Estate Leasing Businessreportable segmentsegment profit2020-06-01 → 2021-05-31¥47m
Real Estate Relatedreportable segmentdepreciation2020-06-01 → 2021-05-31¥136,000
Real Estate Relatedreportable segmentrevenue external2020-06-01 → 2021-05-31¥47m
Real Estate Relatedreportable segmentsegment assetsat 2021-05-31¥90m
Real Estate Relatedreportable segmentsegment profit2020-06-01 → 2021-05-31¥30m
—segment totalcapex2020-06-01 → 2021-05-31¥29m
—segment totaldepreciation2020-06-01 → 2021-05-31¥13m
—segment totalrevenue external2020-06-01 → 2021-05-31¥7.7bn
—segment totalsegment assetsat 2021-05-31¥4.4bn
—segment totalsegment profit2020-06-01 → 2021-05-31¥1.1bn
Total Of Reportable Segments And Otherssegment totalcapex2020-06-01 → 2021-05-31¥29m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-06-01 → 2021-05-31¥14m
Total Of Reportable Segments And Otherssegment totalrevenue external2020-06-01 → 2021-05-31¥7.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-05-31¥4.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-06-01 → 2021-05-31¥1.1bn

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 951
ItemContextValueUnit
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember5164511000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember5366387000JPY
Net salesPrior1YearDuration_NonConsolidatedMember7754089000JPY
Net salesCurrentYearDuration_NonConsolidatedMember7483283000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember5574672000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember5250433000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember2179416000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember2232850000JPY
Sales commission sgaPrior1YearDuration_NonConsolidatedMember103456000JPY
Sales commission sgaCurrentYearDuration_NonConsolidatedMember109149000JPY
Advertising expenses sgaPrior1YearDuration_NonConsolidatedMember170410000JPY
Advertising expenses sgaCurrentYearDuration_NonConsolidatedMember202485000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember76560000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember69740000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember550364000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember578849000JPY
Bonuses sgaPrior1YearDuration_NonConsolidatedMember71723000JPY
Bonuses sgaCurrentYearDuration_NonConsolidatedMember70703000JPY
Retirement benefit expenses sgaPrior1YearDuration_NonConsolidatedMember22492000JPY
Retirement benefit expenses sgaCurrentYearDuration_NonConsolidatedMember14099000JPY
Legal welfare expenses sgaPrior1YearDuration_NonConsolidatedMember100235000JPY
Legal welfare expenses sgaCurrentYearDuration_NonConsolidatedMember104653000JPY
Taxes and dues sgaPrior1YearDuration_NonConsolidatedMember163066000JPY
Taxes and dues sgaCurrentYearDuration_NonConsolidatedMember204174000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember49569000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember32571000JPY
Rent expenses sgaPrior1YearDuration_NonConsolidatedMember75775000JPY
Rent expenses sgaCurrentYearDuration_NonConsolidatedMember68056000JPY
Other sgaPrior1YearDuration_NonConsolidatedMember220264000JPY
Other sgaCurrentYearDuration_NonConsolidatedMember212094000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1603918000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1666576000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember575498000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember566274000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember105000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember154000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember427000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember489000JPY
Gain on insurance adjustment noiPrior1YearDuration_NonConsolidatedMember1227000JPY
Gain on insurance adjustment noiCurrentYearDuration_NonConsolidatedMember176000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember196000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember－JPY
Penalty income noiPrior1YearDuration_NonConsolidatedMember－JPY
Penalty income noiCurrentYearDuration_NonConsolidatedMember3600000JPY
Other noiPrior1YearDuration_NonConsolidatedMember458000JPY
Other noiCurrentYearDuration_NonConsolidatedMember410000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember2414000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember4831000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember3975000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember3287000JPY

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 2021-05-31pass
balance sheet identitynon_consolidated 2022-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · operating cash flownon_consolidated 2020-06-01/2021-05-31pass
statement vs summary · operating cash flownon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2020-06-01/2021-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · total assetsnon_consolidated 2021-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass