Annual report
3538.TEDINET S100UFAQ
Period2023-07-01 → 2024-06-30
Filed2024-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amended by S100UJLI (2024-10-24).
Key figures · 158
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥47.7bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥44.1bn | 2022-07-01 → 2023-06-30 | Cons. | Net sales |
| Revenue | ¥39.7bn | 2021-07-01 → 2022-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥40.8bn | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥35.1bn | 2019-07-01 → 2020-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.5bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Operating income | ¥1.9bn | 2022-07-01 → 2023-06-30 | Cons. | Operating income |
| Ordinary income | ¥1.6bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.9bn | 2022-07-01 → 2023-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥2.4bn | 2021-07-01 → 2022-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.3bn | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.2bn | 2019-07-01 → 2020-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.7bn | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥2.0bn | 2022-07-01 → 2023-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.1bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.3bn | 2022-07-01 → 2023-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.6bn | 2021-07-01 → 2022-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.5bn | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥802m | 2019-07-01 → 2020-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥1.1bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Net income | ¥1.3bn | 2022-07-01 → 2023-06-30 | Cons. | Profit loss |
| Total assets | ¥32.2bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥23.6bn | at 2023-06-30 | Cons. | Assets |
| Total assets | ¥18.6bn | at 2022-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥17.0bn | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥16.6bn | at 2020-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥21.1bn | at 2024-06-30 | Cons. | Liabilities |
| Total liabilities | ¥13.9bn | at 2023-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥11.1bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥9.7bn | at 2023-06-30 | Cons. | Net assets |
| Net assets / equity | ¥8.8bn | at 2022-06-30d | Cons. | Net assets |
| Net assets / equity | ¥7.5bn | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥6.1bn | at 2020-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥7.5bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.3bn | at 2023-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥7.5bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2023-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.5bn | at 2022-06-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.4bn | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.5bn | at 2020-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.5bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥2.3bn | 2022-07-01 → 2023-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.9bn | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.9bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.7bn | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥3.9bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥412m | 2022-07-01 → 2023-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥218m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥676m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.2bn | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥4.6bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.4bn | 2022-07-01 → 2023-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥469m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.4bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥594m | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥116.46 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥135.45 | 2022-07-01 → 2023-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥162.84 | 2021-07-01 → 2022-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥161.47 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥85.32 | 2019-07-01 → 2020-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥115.77 | 2023-07-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥133.56 | 2022-07-01 → 2023-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥159.7 | 2021-07-01 → 2022-06-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥158.32 | 2020-07-01 → 2021-06-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥83.19 | 2019-07-01 → 2020-06-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,078.4 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,005.48 | at 2023-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥923.02 | at 2022-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥791.47 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥645.24 | at 2020-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 30.5% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.2% | at 2023-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.4% | at 2022-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.4% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.8% | at 2020-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.5% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 14.0% | 2022-07-01 → 2023-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 19.0% | 2021-07-01 → 2022-06-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 22.5% | 2020-07-01 → 2021-06-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 13.9% | 2019-07-01 → 2020-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 660 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 575 | at 2023-06-30 | Cons. | Number of employees |
| Employees | 523 | at 2022-06-30d | Cons. | Number of employees |
| Employees | 527 | at 2021-06-30d | Cons. | Number of employees |
| Employees | 487 | at 2020-06-30d | Cons. | Number of employees |
| Revenue | ¥1.0bn | 2023-07-01 → 2024-06-30 | Standalone | Operating revenue1 |
| Revenue | ¥981m | 2022-07-01 → 2023-06-30 | Standalone | Operating revenue1 |
| Revenue | ¥954m | 2021-07-01 → 2022-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥914m | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥844m | 2019-07-01 → 2020-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥152m | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Operating income | ¥264m | 2022-07-01 → 2023-06-30 | Standalone | Operating income |
| Ordinary income | ¥205m | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥326m | 2022-07-01 → 2023-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥387m | 2021-07-01 → 2022-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥341m | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥318m | 2019-07-01 → 2020-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥205m | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥336m | 2022-07-01 → 2023-06-30 | Standalone | Income before income taxes |
| Net income | ¥155m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥240m | 2022-07-01 → 2023-06-30 | Standalone | Profit loss |
| Net income | ¥272m | 2021-07-01 → 2022-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥235m | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥214m | 2019-07-01 → 2020-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥13.3bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥8.4bn | at 2023-06-30 | Standalone | Assets |
| Total assets | ¥6.7bn | at 2022-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.0bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.0bn | at 2020-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥12.7bn | at 2024-06-30 | Standalone | Liabilities |
| Total liabilities | ¥7.0bn | at 2023-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥581m | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.6bn | at 2022-06-30d | Standalone | Net assets |
| Net assets / equity | ¥1.6bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.5bn | at 2020-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.1bn | at 2024-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2023-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥16.02 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.95 | 2022-07-01 → 2023-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥28.53 | 2021-07-01 → 2022-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.77 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥22.78 | 2019-07-01 → 2020-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.92 | 2023-07-01 → 2024-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.6 | 2022-07-01 → 2023-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥27.98 | 2021-07-01 → 2022-06-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.28 | 2020-07-01 → 2021-06-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥22.21 | 2019-07-01 → 2020-06-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥43.51 | 2023-07-01 → 2024-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥41.17 | 2022-07-01 → 2023-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥34.9 | 2021-07-01 → 2022-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥28.26 | 2020-07-01 → 2021-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥14 | 2019-07-01 → 2020-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥61.4 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥151.71 | at 2023-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥168.98 | at 2022-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥167.8 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥156.69 | at 2020-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 4.2% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 17.4% | at 2023-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.1% | at 2022-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.7% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 21.3% | at 2020-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 15.3% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.5% | 2022-07-01 → 2023-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.9% | 2021-07-01 → 2022-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.3% | 2020-07-01 → 2021-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.0% | 2019-07-01 → 2020-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,364,060 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,078,400 | at 2023-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,951,200 | at 2022-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,900,320 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,874,560 | at 2020-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 58 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 54 | at 2023-06-30 | Standalone | Number of employees |
| Employees | 41 | at 2022-06-30d | Standalone | Number of employees |
| Employees | 45 | at 2021-06-30d | Standalone | Number of employees |
| Employees | 44 | at 2020-06-30d | 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.
Segments · 2
| Segment | Item | Period | Value |
|---|---|---|---|
| Imported Vehicle Sales Related Businessreportable segment | employees | at 2024-06-30 | 660 pure |
| Imported Vehicle Sales Related Businessreportable segment | employees | at 2024-06-30 | 58 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,324
| Item | Context | Value | Unit |
|---|---|---|---|
| Buildings and structures net | Prior1YearInstant | 3757385000 | JPY |
| Buildings and structures net | CurrentYearInstant | 4777230000 | JPY |
| Machinery equipment and vehicles | Prior1YearInstant | 3019560000 | JPY |
| Machinery equipment and vehicles | CurrentYearInstant | 3086909000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | Prior1YearInstant | -665956000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | CurrentYearInstant | -708502000 | JPY |
| Machinery equipment and vehicles net | Prior1YearInstant | 2353603000 | JPY |
| Machinery equipment and vehicles net | CurrentYearInstant | 2378407000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant | 764258000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant | 845515000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant | -508339000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant | -601058000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant | 255918000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 244456000 | JPY |
| Land | Prior1YearInstant | 649839000 | JPY |
| Land | CurrentYearInstant | 650811000 | JPY |
| Other ppe | Prior1YearInstant | 28822000 | JPY |
| Other ppe | CurrentYearInstant | 90505000 | JPY |
| Accumulated depreciation other ppe | Prior1YearInstant | -7993000 | JPY |
| Accumulated depreciation other ppe | CurrentYearInstant | -47986000 | JPY |
| Other net ppe | Prior1YearInstant | 20828000 | JPY |
| Other net ppe | CurrentYearInstant | 42518000 | JPY |
| Construction in progress | Prior1YearInstant | 1347000 | JPY |
| Construction in progress | CurrentYearInstant | 35911000 | JPY |
| Property plant and equipment | Prior1YearInstant | 7038924000 | JPY |
| Property plant and equipment | CurrentYearInstant | 8129336000 | JPY |
| Goodwill | Prior1YearInstant | 83828000 | JPY |
| Goodwill | CurrentYearInstant | 24360000 | JPY |
| Other ia | Prior1YearInstant | 13748000 | JPY |
| Other ia | CurrentYearInstant | 165113000 | JPY |
| Intangible assets | Prior1YearInstant | 97576000 | JPY |
| Intangible assets | CurrentYearInstant | 189473000 | JPY |
| Lease and guarantee deposits | Prior1YearInstant | 506709000 | JPY |
| Lease and guarantee deposits | CurrentYearInstant | 570564000 | JPY |
| Deferred tax assets | Prior1YearInstant | 277121000 | JPY |
| Deferred tax assets | CurrentYearInstant | 316352000 | JPY |
| Other ioa | Prior1YearInstant | 104026000 | JPY |
| Other ioa | CurrentYearInstant | 30032000 | JPY |
| Investments and other assets | Prior1YearInstant | 887857000 | JPY |
| Investments and other assets | CurrentYearInstant | 916948000 | JPY |
| Noncurrent assets | Prior1YearInstant | 8024358000 | JPY |
| Noncurrent assets | CurrentYearInstant | 9235758000 | JPY |
| Assets | Prior1YearInstant | 23644787000 | JPY |
| Assets | CurrentYearInstant | 32155788000 | JPY |
| Accounts payable trade | Prior1YearInstant | 3829763000 | JPY |
| Accounts payable trade | CurrentYearInstant | 3534588000 | JPY |
| Short term loans payable | Prior1YearInstant | 1600000000 | JPY |
| Short term loans payable | CurrentYearInstant | 5150480000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 1015822000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 1610086000 | JPY |
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 identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 · 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 |