Annual report
3350.TEDINET S100P175
Period2021-01-01 → 2021-12-31
Filed2022-08-15
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Amends S100NRVU. Amended by S100P1AN (2022-08-15).
Key figures · 146
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥518m | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥785m | 2020-01-01 → 2020-12-31 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2019-01-01 → 2019-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2018-01-01 → 2018-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2017-01-01 → 2017-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥1.4bn | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Operating income | −¥1.4bn | 2020-01-01 → 2020-12-31 | Cons. | Operating income |
| Ordinary income | −¥1.2bn | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥2.2bn | 2020-01-01 → 2020-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥313m | 2019-01-01 → 2019-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥319m | 2018-01-01 → 2018-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥99m | 2017-01-01 → 2017-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥735m | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Profit before tax | −¥3.0bn | 2020-01-01 → 2020-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥737m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥3.0bn | 2020-01-01 → 2020-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥2.3bn | 2019-01-01 → 2019-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥252m | 2018-01-01 → 2018-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥315m | 2017-01-01 → 2017-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥737m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Net income | −¥3.0bn | 2020-01-01 → 2020-12-31 | Cons. | Profit loss |
| Total assets | ¥13.1bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥14.5bn | at 2020-12-31 | Cons. | Assets |
| Total assets | ¥15.1bn | at 2019-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥16.4bn | at 2018-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥12.2bn | at 2017-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥13.5bn | at 2021-12-31 | Cons. | Liabilities |
| Total liabilities | ¥14.1bn | at 2020-12-31 | Cons. | Liabilities |
| Net assets / equity | −¥373m | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥405m | at 2020-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2019-12-31d | Cons. | Net assets |
| Net assets / equity | ¥5.0bn | at 2018-12-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥4.2bn | at 2017-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥414m | at 2021-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥216m | at 2020-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥414m | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥216m | at 2020-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2019-12-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2018-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2017-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥529m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥566m | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥402m | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥827m | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥129m | 2017-01-01 → 2017-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥535m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥152m | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.8bn | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥29m | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.6bn | 2017-01-01 → 2017-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥200m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥140m | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥694m | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.8bn | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2017-01-01 → 2017-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-12.89 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-51.92 | 2020-01-01 → 2020-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-43.2 | 2019-01-01 → 2019-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.39 | 2018-01-01 → 2018-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥11.66 | 2017-01-01 → 2017-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥8.34 | 2018-01-01 → 2018-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥10.23 | 2017-01-01 → 2017-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥-6.66 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥6.95 | at 2020-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥56.14 | at 2019-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥158.54 | at 2018-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥137.24 | at 2017-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | -2.9% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 2.7% | at 2020-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 21.3% | at 2019-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.7% | at 2018-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.7% | at 2017-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.8% | 2018-01-01 → 2018-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.9% | 2017-01-01 → 2017-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 110 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 127 | at 2020-12-31 | Cons. | Number of employees |
| Employees | 175 | at 2019-12-31d | Cons. | Number of employees |
| Employees | 86 | at 2018-12-31d | Cons. | Number of employees |
| Employees | 48 | at 2017-12-31d | Cons. | Number of employees |
| Revenue | ¥166m | 2020-01-01 → 2020-12-31 | Standalone | Net sales |
| Revenue | ¥553m | 2019-01-01 → 2019-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.1bn | 2018-01-01 → 2018-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥419m | 2017-01-01 → 2017-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥345m | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Operating income | −¥407m | 2020-01-01 → 2020-12-31 | Standalone | Operating income |
| Ordinary income | −¥153m | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥4.8bn | 2020-01-01 → 2020-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥472m | 2019-01-01 → 2019-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.6bn | 2018-01-01 → 2018-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥201m | 2017-01-01 → 2017-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥366m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥9.6bn | 2020-01-01 → 2020-12-31 | Standalone | Income before income taxes |
| Net income | ¥365m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | −¥9.6bn | 2020-01-01 → 2020-12-31 | Standalone | Profit loss |
| Net income | −¥538m | 2019-01-01 → 2019-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.5bn | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥170m | 2017-01-01 → 2017-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.8bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥6.4bn | at 2020-12-31 | Standalone | Assets |
| Total assets | ¥13.2bn | at 2019-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥8.1bn | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.8bn | at 2017-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.3bn | at 2021-12-31 | Standalone | Liabilities |
| Total liabilities | ¥5.2bn | at 2020-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.6bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥1.2bn | at 2020-12-31 | Standalone | Net assets |
| Net assets / equity | ¥10.9bn | at 2019-12-31d | Standalone | Net assets |
| Net assets / equity | ¥6.2bn | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.9bn | at 2017-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥848,000 | at 2021-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥23m | at 2020-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥6.38 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-168.54 | 2020-01-01 → 2020-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-10.15 | 2019-01-01 → 2019-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥49.84 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.31 | 2017-01-01 → 2017-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥49.58 | 2018-01-01 → 2018-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥5.52 | 2017-01-01 → 2017-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥0 | 2021-01-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥0 | 2020-01-01 → 2020-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥0 | 2019-01-01 → 2019-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥0 | 2018-01-01 → 2018-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥0 | 2017-01-01 → 2017-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥27.39 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥21.01 | at 2020-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥189.62 | at 2019-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥199.78 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥138.01 | at 2017-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 26.9% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.9% | at 2020-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.9% | at 2019-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.2% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.3% | at 2017-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 23.3% | 2021-01-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 30.2% | 2018-01-01 → 2018-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.7% | 2017-01-01 → 2017-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 57,192,187 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 57,192,187 | at 2020-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 57,059,487 | at 2019-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 307,570,337 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 272,970,337 | at 2017-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 5 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 6 | at 2020-12-31 | Standalone | Number of employees |
| Employees | 14 | at 2019-12-31d | Standalone | Number of employees |
| Employees | 13 | at 2018-12-31d | Standalone | Number of employees |
| Employees | 8 | at 2017-12-31d | Standalone | Number 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 · 1,189
| Item | Context | Value | Unit |
|---|---|---|---|
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 49.84 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -10.15 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -168.54 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 6.38 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 5.52 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 49.58 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.653 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.762 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.819 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.189 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.269 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.047 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 0.302 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 0.233 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 49.2 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 5.0 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 6.3 | |
| Payout ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Number of employees | Prior4YearInstant_NonConsolidatedMember | 8 | |
| Number of employees | Prior3YearInstant_NonConsolidatedMember | 13 | |
| Number of employees | Prior2YearInstant_NonConsolidatedMember | 14 | |
| Number of employees | Prior1YearInstant_NonConsolidatedMember | 6 | |
| Number of employees | CurrentYearInstant_NonConsolidatedMember | 5 | |
| Average number of temporary workers | Prior4YearInstant_NonConsolidatedMember | 1 | |
| Average number of temporary workers | Prior3YearInstant_NonConsolidatedMember | － | |
| Average number of temporary workers | Prior2YearInstant_NonConsolidatedMember | 1 | |
| Average number of temporary workers | Prior1YearInstant_NonConsolidatedMember | 1 | |
| Average number of temporary workers | CurrentYearInstant_NonConsolidatedMember | 1 | |
| Total shareholder return | Prior4YearInstant_NonConsolidatedMember | 0.939 | |
| Total shareholder return | Prior3YearInstant_NonConsolidatedMember | 0.424 | |
| Total shareholder return | Prior2YearInstant_NonConsolidatedMember | 0.342 | |
| Total shareholder return | Prior1YearInstant_NonConsolidatedMember | 0.167 | |
| Total shareholder return | CurrentYearInstant_NonConsolidatedMember | 0.121 | |
| Total return on share price index | Prior4YearInstant_NonConsolidatedMember | 1.222 | |
| Total return on share price index | Prior3YearInstant_NonConsolidatedMember | 1.027 | |
| Total return on share price index | Prior2YearInstant_NonConsolidatedMember | 1.213 | |
| Total return on share price index | Prior1YearInstant_NonConsolidatedMember | 1.303 | |
| Total return on share price index | CurrentYearInstant_NonConsolidatedMember | 1.469 | |
| Number of employees | CurrentYearInstant | 110 |
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 identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |