Tokyo Tape
Sign in
← cotta

Annual report

3359.TEDINET S100UZQQ
Period2023-10-01 → 2024-09-30
Filed2024-12-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥9.0bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥8.6bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥8.8bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
Revenue¥9.3bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥7.9bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income¥478m2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥798m2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥535m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥831m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥584m2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥485m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥321m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥536m2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥833m2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥341m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥571m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥400m2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥325m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥263m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥341m2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥571m2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥6.4bnat 2024-09-30Cons.Assets
Total assets¥6.4bnat 2023-09-30Cons.Assets
Total assets¥6.0bnat 2022-09-30dCons.Total assets (5-year summary)
Total assets¥5.8bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥5.5bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥2.2bnat 2024-09-30Cons.Liabilities
Total liabilities¥2.5bnat 2023-09-30Cons.Liabilities
Net assets / equity¥4.2bnat 2024-09-30Cons.Net assets
Net assets / equity¥3.9bnat 2023-09-30Cons.Net assets
Net assets / equity¥3.4bnat 2022-09-30dCons.Net assets
Net assets / equity¥3.1bnat 2021-09-30dCons.Net assets (5-year summary)
Net assets / equity¥2.9bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.8bnat 2024-09-30Cons.Cash and deposits
Cash and deposits¥1.9bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥1.7bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥280m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥446m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥447m2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥107m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥534m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥7m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥243m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥137m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥224m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥179m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥387m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥78m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥131m2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥27m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥275m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥31.962023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥53.962022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.832021-10-01 → 2022-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.752020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.212019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥37.612021-10-01 → 2022-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥29.522020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.972019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥389.46at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥365.68at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥316.49at 2022-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥288.39at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥268.73at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio65.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio60.8%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio55.8%at 2022-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio53.2%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio53.3%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE8.5%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE15.8%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE12.4%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
ROE10.8%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE9.3%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees111at 2024-09-30Cons.Number of employees
Employees96at 2023-09-30Cons.Number of employees
Employees92at 2022-09-30dCons.Number of employees
Employees94at 2021-09-30dCons.Number of employees
Employees86at 2020-09-30dCons.Number of employees
Revenue¥6.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥6.5bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥6.7bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥7.2bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥5.9bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥286m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥482m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥344m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥515m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥238m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥42m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥57m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥344m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥517m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥231m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥354m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥161m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥25m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥85m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥4.1bnat 2024-09-30StandaloneAssets
Total assets¥4.2bnat 2023-09-30StandaloneAssets
Total assets¥3.8bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥3.8bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥4.0bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2024-09-30StandaloneLiabilities
Total liabilities¥1.8bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥2.6bnat 2024-09-30StandaloneNet assets
Net assets / equity¥2.4bnat 2023-09-30StandaloneNet assets
Net assets / equity¥2.1bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥2.1bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥776mat 2024-09-30StandaloneCash and deposits
Cash and deposits¥819mat 2023-09-30StandaloneCash and deposits
EPS (basic)¥21.652023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.432022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.22021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.322020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.832019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.112021-10-01 → 2022-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥2.32020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥7.752019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥82023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥82022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥42021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥42020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥42019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥239.76at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥226.24at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥196.16at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥192.38at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥201.48at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio61.8%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.4%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio54.2%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.1%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.4%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE9.3%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE15.8%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE7.8%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE1.2%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE3.9%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued11,223,513at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,223,513at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,117,313at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,117,313at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,079,513at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees35at 2024-09-30StandaloneNumber of employees
Employees34at 2023-09-30StandaloneNumber of employees
Employees35at 2022-09-30dStandaloneNumber of employees
Employees38at 2021-09-30dStandaloneNumber of employees
Employees32at 2020-09-30dStandaloneNumber 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 · 1,241
ItemContextValueUnit
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-8035000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember334605000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember－JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2415962000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember665119000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember624478000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember13808000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember638287000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ReserveForSpecialDepreciationMember－JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1374127000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember1374127000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_TreasuryStockMember-261571000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember2415962000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-86669000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember-86669000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-86669000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember231256000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember231256000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember231256000JPY
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember540000JPY
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember540000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ReserveForSpecialDepreciationMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember144586000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember144586000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember540000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember145127000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember665119000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember624478000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_OtherCapitalSurplusMember13808000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember638287000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ReserveForSpecialDepreciationMember－JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1518714000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember1518714000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-261030000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember2561090000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2415962000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember-86669000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember231256000JPY
Disposal of treasury stockCurrentYearDuration_NonConsolidatedMember540000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember145127000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2561090000JPY
Payroll allowances and other salaries sgaPrior1YearDuration_NonConsolidatedMember292493000JPY
Payroll allowances and other salaries sgaCurrentYearDuration_NonConsolidatedMember304441000JPY
Subcontract expenses sgaPrior1YearDuration_NonConsolidatedMember199726000JPY
Subcontract expenses sgaCurrentYearDuration_NonConsolidatedMember205380000JPY

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 2023-09-30pass
balance sheet identityconsolidated 2024-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass rounding
balance sheet identitynon_consolidated 2024-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass