Tokyo Tape
Sign in
← Mullion

Annual report

3494.TEDINET S100UYQW
Period2023-10-01 → 2024-09-30
Filed2024-12-20
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 89
MetricValuePeriodScopeSource row
Revenue¥2.9bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.8bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥2.2bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.8bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥696m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥383m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥523m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥160m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥91m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥130m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥386m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥522m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥157m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥342m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥142m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥60m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥88m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥258m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥18.8bnat 2024-09-30StandaloneAssets
Total assets¥18.7bnat 2023-09-30StandaloneAssets
Total assets¥15.4bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥16.0bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥16.1bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥14.5bnat 2024-09-30StandaloneLiabilities
Total liabilities¥14.7bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥4.3bnat 2024-09-30StandaloneNet assets
Net assets / equity¥4.0bnat 2023-09-30StandaloneNet assets
Net assets / equity¥3.9bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥3.9bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.8bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥1.5bnat 2023-09-30StandaloneCash and deposits
Cash & equivalents¥1.5bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2023-09-30StandaloneCash and cash equivalents
Cash & equivalents¥828mat 2022-09-30dStandaloneCash and cash equivalents
Cash & equivalents¥689mat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2020-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.7bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.3bn2022-10-01 → 2023-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥970m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥147m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.4bn2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.3bn2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥3.9bn2022-10-01 → 2023-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥54m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥860m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥637m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥469m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥3.2bn2022-10-01 → 2023-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥776m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥38m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.0bn2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥43.722023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.22022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.722021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.182020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.982019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥43.352023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥5.22023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥142022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥92020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥551.18at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥509.81at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥493.7at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥491.64at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥486.73at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio22.9%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.3%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.1%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.0%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE8.2%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE3.6%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE1.6%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE2.3%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE7.0%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued8,011,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,602,200at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees20at 2024-09-30StandaloneNumber of employees
Employees21at 2023-09-30StandaloneNumber of employees
Employees24at 2022-09-30dStandaloneNumber of employees
Employees24at 2021-09-30dStandaloneNumber of employees
Employees25at 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 · 961
ItemContextValueUnit
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember16244738000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember15549268000JPY
AssetsPrior1YearInstant_NonConsolidatedMember18741132000JPY
AssetsCurrentYearInstant_NonConsolidatedMember18822977000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember1083966000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember753230000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember365087000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember341632000JPY
Lease obligations clPrior1YearInstant_NonConsolidatedMember480000JPY
Lease obligations clCurrentYearInstant_NonConsolidatedMember823000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember89699000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember94116000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember75638000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember79237000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember8513000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember190488000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember－JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember61481000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember36342000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember36701000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember97854000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember98148000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember7234000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember7991000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember4093000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember4941000JPY
Other clPrior1YearInstant_NonConsolidatedMember250000JPY
Other clCurrentYearInstant_NonConsolidatedMember813000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember1769161000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember1669605000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember8091610000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember7639439000JPY
Deposits from silent partnership nclPrior1YearInstant_NonConsolidatedMember4626780000JPY
Deposits from silent partnership nclCurrentYearInstant_NonConsolidatedMember4969140000JPY
Deferred tax liabilitiesPrior1YearInstant_NonConsolidatedMember48095000JPY
Deferred tax liabilitiesCurrentYearInstant_NonConsolidatedMember54253000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember1166000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember－JPY
Other nclPrior1YearInstant_NonConsolidatedMember200344000JPY
Other nclCurrentYearInstant_NonConsolidatedMember159908000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember12967998000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember12822741000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember14737160000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember14492346000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember1387642000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember1387642000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember922602000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember922602000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember217881000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember218315000JPY

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 2023-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass rounding
dei present pass
period resolution pass
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 · operating cash flownon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flownon_consolidated 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 assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass