Tokyo Tape
Sign in
← Mullion

Annual report

3494.TEDINET S100QF48
Period2021-10-01 → 2022-09-30
Filed2023-03-22
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100PTU2.

Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥2.2bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥1.8bn2020-10-01 → 2021-09-30StandaloneNet sales
Revenue¥3.8bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2017-10-01 → 2018-09-30dStandaloneNet sales (5-year summary)
Operating income¥227m2021-10-01 → 2022-09-30StandaloneOperating income
Operating income¥294m2020-10-01 → 2021-09-30StandaloneOperating income
Ordinary income¥91m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥130m2020-10-01 → 2021-09-30StandaloneOrdinary income
Ordinary income¥386m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥321m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥359m2017-10-01 → 2018-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥91m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Profit before tax¥130m2020-10-01 → 2021-09-30StandaloneIncome before income taxes
Net income¥60m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥88m2020-10-01 → 2021-09-30StandaloneProfit loss
Net income¥258m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥221m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Net income¥252m2017-10-01 → 2018-09-30dStandaloneNet income loss (5-year summary)
Total assets¥15.4bnat 2022-09-30StandaloneAssets
Total assets¥16.0bnat 2021-09-30StandaloneAssets
Total assets¥16.1bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥16.7bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total assets¥16.4bnat 2018-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥11.5bnat 2022-09-30StandaloneLiabilities
Total liabilities¥12.2bnat 2021-09-30StandaloneLiabilities
Net assets / equity¥3.9bnat 2022-09-30StandaloneNet assets
Net assets / equity¥3.9bnat 2021-09-30StandaloneNet assets
Net assets / equity¥3.8bnat 2020-09-30dStandaloneNet assets
Net assets / equity¥3.6bnat 2019-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.4bnat 2018-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥849mat 2022-09-30StandaloneCash and deposits
Cash and deposits¥690mat 2021-09-30StandaloneCash and deposits
Cash & equivalents¥828mat 2022-09-30StandaloneCash and cash equivalents
Cash & equivalents¥689mat 2021-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2020-09-30dStandaloneCash and cash equivalents
Cash & equivalents¥636mat 2019-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥921mat 2018-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥970m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥147m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥2.4bn2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥54m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥860m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥637m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.8bn2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥123m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥776m2021-10-01 → 2022-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥38m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥1.0bn2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥224m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥885m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥38.582021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.922020-10-01 → 2021-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥164.92019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥141.372018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥202.752017-10-01 → 2018-09-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥92020-10-01 → 2021-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥302019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302018-10-01 → 2019-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302017-10-01 → 2018-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥2,468.51at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥2,458.22at 2021-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥2,433.64at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,289.82at 2019-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,197.98at 2018-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio25.1%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio24.0%at 2021-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio21.5%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio21.0%at 2018-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE1.6%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE2.3%2020-10-01 → 2021-09-30StandaloneRate of return on equity (5-year summary)
ROE7.0%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE6.3%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
ROE8.4%2017-10-01 → 2018-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,602,200at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2021-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2018-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees24at 2022-09-30StandaloneNumber of employees
Employees24at 2021-09-30StandaloneNumber of employees
Employees25at 2020-09-30dStandaloneNumber of employees
Employees22at 2019-09-30dStandaloneNumber of employees
Employees19at 2018-09-30dStandaloneNumber 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 · 920
ItemContextValueUnit
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-36888000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember22453000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember29116000JPY
LandPrior1YearInstant_NonConsolidatedMember8477843000JPY
LandCurrentYearInstant_NonConsolidatedMember8322837000JPY
Lease assets ppePrior1YearInstant_NonConsolidatedMember3744000JPY
Lease assets ppeCurrentYearInstant_NonConsolidatedMember3744000JPY
Accumulated depreciation lease assets ppePrior1YearInstant_NonConsolidatedMember-811000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant_NonConsolidatedMember-1560000JPY
Lease assets net ppePrior1YearInstant_NonConsolidatedMember2932000JPY
Lease assets net ppeCurrentYearInstant_NonConsolidatedMember2184000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember13540596000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember12922459000JPY
Patent rightPrior1YearInstant_NonConsolidatedMember162000JPY
Patent rightCurrentYearInstant_NonConsolidatedMember108000JPY
Leasehold rightPrior1YearInstant_NonConsolidatedMember27425000JPY
Leasehold rightCurrentYearInstant_NonConsolidatedMember27425000JPY
Right of trademarkPrior1YearInstant_NonConsolidatedMember2855000JPY
Right of trademarkCurrentYearInstant_NonConsolidatedMember1973000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember60517000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember37461000JPY
Other iaPrior1YearInstant_NonConsolidatedMember1656000JPY
Other iaCurrentYearInstant_NonConsolidatedMember1581000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember92616000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember68549000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember77095000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember67076000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember13180000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember8180000JPY
Investments in capital of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember8000000JPY
Investments in capital of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember8000000JPY
Long term loans receivablePrior1YearInstant_NonConsolidatedMember38592000JPY
Long term loans receivableCurrentYearInstant_NonConsolidatedMember38239000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember20961000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember20961000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember26947000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember24676000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember96328000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember80732000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-26303000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-23853000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember254802000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember224011000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember13888015000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember13215020000JPY
AssetsPrior1YearInstant_NonConsolidatedMember16027281000JPY
AssetsCurrentYearInstant_NonConsolidatedMember15378984000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember1170000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember579000000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember252206000JPY

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 2021-09-30pass rounding
balance sheet identitynon_consolidated 2022-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · operating cash flownon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · operating cash flownon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · total assetsnon_consolidated 2021-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass