Annual report
3549.TEDINET S100U8R6
Period2023-05-21 → 2024-05-20
Filed2024-08-16
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥436.9bn | 2023-05-21 → 2024-05-20 | Cons. | Net sales |
| Revenue | ¥378.9bn | 2022-05-21 → 2023-05-20 | Cons. | Net sales |
| Revenue | ¥328.3bn | 2021-05-21 → 2022-05-20d | Cons. | Net sales (5-year summary) |
| Revenue | ¥305.9bn | 2020-05-21 → 2021-05-20d | Cons. | Net sales (5-year summary) |
| Revenue | ¥300.2bn | 2019-05-21 → 2020-05-20d | Cons. | Net sales (5-year summary) |
| Operating income | ¥18.6bn | 2023-05-21 → 2024-05-20 | Cons. | Operating income |
| Operating income | ¥15.3bn | 2022-05-21 → 2023-05-20 | Cons. | Operating income |
| Ordinary income | ¥20.1bn | 2023-05-21 → 2024-05-20 | Cons. | Ordinary income |
| Ordinary income | ¥19.1bn | 2022-05-21 → 2023-05-20 | Cons. | Ordinary income |
| Ordinary income | ¥15.8bn | 2021-05-21 → 2022-05-20d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥17.3bn | 2020-05-21 → 2021-05-20d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥16.8bn | 2019-05-21 → 2020-05-20d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥19.6bn | 2023-05-21 → 2024-05-20 | Cons. | Income before income taxes |
| Profit before tax | ¥16.8bn | 2022-05-21 → 2023-05-20 | Cons. | Income before income taxes |
| Net income (owners) | ¥12.3bn | 2023-05-21 → 2024-05-20 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥12.3bn | 2022-05-21 → 2023-05-20 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥9.8bn | 2021-05-21 → 2022-05-20d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥12.1bn | 2020-05-21 → 2021-05-20d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥12.4bn | 2019-05-21 → 2020-05-20d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥12.3bn | 2023-05-21 → 2024-05-20 | Cons. | Profit loss |
| Net income | ¥12.3bn | 2022-05-21 → 2023-05-20 | Cons. | Profit loss |
| Total assets | ¥303.5bn | at 2024-05-20 | Cons. | Assets |
| Total assets | ¥274.3bn | at 2023-05-20 | Cons. | Assets |
| Total assets | ¥234.2bn | at 2022-05-20d | Cons. | Total assets (5-year summary) |
| Total assets | ¥195.9bn | at 2021-05-20d | Cons. | Total assets (5-year summary) |
| Total assets | ¥170.4bn | at 2020-05-20d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥186.0bn | at 2024-05-20 | Cons. | Liabilities |
| Total liabilities | ¥175.8bn | at 2023-05-20 | Cons. | Liabilities |
| Net assets / equity | ¥117.4bn | at 2024-05-20 | Cons. | Net assets |
| Net assets / equity | ¥98.5bn | at 2023-05-20 | Cons. | Net assets |
| Net assets / equity | ¥86.9bn | at 2022-05-20d | Cons. | Net assets |
| Net assets / equity | ¥77.7bn | at 2021-05-20d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥66.2bn | at 2020-05-20d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥49.1bn | at 2024-05-20 | Cons. | Cash and deposits |
| Cash and deposits | ¥42.9bn | at 2023-05-20 | Cons. | Cash and deposits |
| Cash & equivalents | ¥49.0bn | at 2024-05-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥42.9bn | at 2023-05-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥26.3bn | at 2022-05-20d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥15.7bn | at 2021-05-20d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥19.3bn | at 2020-05-20d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥26.9bn | 2023-05-21 → 2024-05-20 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥31.2bn | 2022-05-21 → 2023-05-20 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥20.3bn | 2021-05-21 → 2022-05-20d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥13.8bn | 2020-05-21 → 2021-05-20d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥21.5bn | 2019-05-21 → 2020-05-20d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥21.1bn | 2023-05-21 → 2024-05-20 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥22.3bn | 2022-05-21 → 2023-05-20 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥27.8bn | 2021-05-21 → 2022-05-20d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥25.5bn | 2020-05-21 → 2021-05-20d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥18.1bn | 2019-05-21 → 2020-05-20d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥344m | 2023-05-21 → 2024-05-20 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥7.5bn | 2022-05-21 → 2023-05-20 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥18.1bn | 2021-05-21 → 2022-05-20d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥8.1bn | 2020-05-21 → 2021-05-20d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥7.8bn | 2019-05-21 → 2020-05-20d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥130.11 | 2023-05-21 → 2024-05-20 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥130.31 | 2022-05-21 → 2023-05-20 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥104.02 | 2021-05-21 → 2022-05-20d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥127.52 | 2020-05-21 → 2021-05-20d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥131.27 | 2019-05-21 → 2020-05-20d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥126.86 | 2023-05-21 → 2024-05-20 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥127.52 | 2020-05-21 → 2021-05-20d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥131.27 | 2019-05-21 → 2020-05-20d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,168.74 | at 2024-05-20 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,041.2 | at 2023-05-20 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥917.95 | at 2022-05-20d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥819.99 | at 2021-05-20d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥699.09 | at 2020-05-20d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 36.4% | at 2024-05-20 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.9% | at 2023-05-20 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.1% | at 2022-05-20d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.6% | at 2021-05-20d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.8% | at 2020-05-20d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.8% | 2023-05-21 → 2024-05-20 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 13.3% | 2022-05-21 → 2023-05-20 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.0% | 2021-05-21 → 2022-05-20d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.8% | 2020-05-21 → 2021-05-20d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 20.6% | 2019-05-21 → 2020-05-20d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 4,735 | at 2024-05-20 | Cons. | Number of employees |
| Employees | 4,460 | at 2023-05-20 | Cons. | Number of employees |
| Employees | 4,033 | at 2022-05-20d | Cons. | Number of employees |
| Employees | 3,990 | at 2021-05-20d | Cons. | Number of employees |
| Employees | 3,004 | at 2020-05-20d | Cons. | Number of employees |
| Revenue | ¥2.5bn | 2023-05-21 → 2024-05-20 | Standalone | Operating revenue1 |
| Revenue | ¥1.3bn | 2022-05-21 → 2023-05-20 | Standalone | Operating revenue1 |
| Revenue | ¥3.2bn | 2021-05-21 → 2022-05-20d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥3.0bn | 2020-05-21 → 2021-05-20d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥2.6bn | 2019-05-21 → 2020-05-20d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | −¥5.3bn | 2023-05-21 → 2024-05-20 | Standalone | Operating income |
| Operating income | ¥367m | 2022-05-21 → 2023-05-20 | Standalone | Operating income |
| Ordinary income | −¥5.3bn | 2023-05-21 → 2024-05-20 | Standalone | Ordinary income |
| Ordinary income | ¥445m | 2022-05-21 → 2023-05-20 | Standalone | Ordinary income |
| Ordinary income | ¥2.5bn | 2021-05-21 → 2022-05-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.5bn | 2020-05-21 → 2021-05-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.3bn | 2019-05-21 → 2020-05-20d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥5.3bn | 2023-05-21 → 2024-05-20 | Standalone | Income before income taxes |
| Profit before tax | ¥489m | 2022-05-21 → 2023-05-20 | Standalone | Income before income taxes |
| Net income | −¥5.5bn | 2023-05-21 → 2024-05-20 | Standalone | Profit loss |
| Net income | ¥379m | 2022-05-21 → 2023-05-20 | Standalone | Profit loss |
| Net income | ¥1.8bn | 2021-05-21 → 2022-05-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.8bn | 2020-05-21 → 2021-05-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.6bn | 2019-05-21 → 2020-05-20d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥43.8bn | at 2024-05-20 | Standalone | Assets |
| Total assets | ¥43.2bn | at 2023-05-20 | Standalone | Assets |
| Total assets | ¥46.1bn | at 2022-05-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥39.9bn | at 2021-05-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥37.4bn | at 2020-05-20d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.1bn | at 2024-05-20 | Standalone | Liabilities |
| Total liabilities | ¥6.9bn | at 2023-05-20 | Standalone | Liabilities |
| Net assets / equity | ¥36.7bn | at 2024-05-20 | Standalone | Net assets |
| Net assets / equity | ¥36.3bn | at 2023-05-20 | Standalone | Net assets |
| Net assets / equity | ¥36.8bn | at 2022-05-20d | Standalone | Net assets |
| Net assets / equity | ¥35.8bn | at 2021-05-20d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥34.7bn | at 2020-05-20d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.9bn | at 2024-05-20 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2023-05-20 | Standalone | Cash and deposits |
| EPS (basic) | ¥-57.64 | 2023-05-21 → 2024-05-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.02 | 2022-05-21 → 2023-05-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.5 | 2021-05-21 → 2022-05-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.57 | 2020-05-21 → 2021-05-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.71 | 2019-05-21 → 2020-05-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥18.57 | 2020-05-21 → 2021-05-20d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥16.71 | 2019-05-21 → 2020-05-20d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥21.5 | 2023-05-21 → 2024-05-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥29 | 2022-05-21 → 2023-05-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥26 | 2021-05-21 → 2022-05-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥23 | 2020-05-21 → 2021-05-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2019-05-21 → 2020-05-20d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥314.96 | at 2024-05-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥382.78 | at 2023-05-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥387.94 | at 2022-05-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥377.7 | at 2021-05-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥366.11 | at 2020-05-20d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 68.0% | at 2024-05-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.8% | at 2023-05-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.6% | at 2022-05-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.6% | at 2021-05-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 92.7% | at 2020-05-20d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -16.5% | 2023-05-21 → 2024-05-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.0% | 2022-05-21 → 2023-05-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.8% | 2021-05-21 → 2022-05-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2020-05-21 → 2021-05-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.6% | 2019-05-21 → 2020-05-20d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 94,597,680 | at 2024-05-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 31,532,560 | at 2023-05-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 31,532,560 | at 2022-05-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 31,532,560 | at 2021-05-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 31,531,560 | at 2020-05-20d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 43 | at 2024-05-20 | Standalone | Number of employees |
| Employees | 42 | at 2023-05-20 | Standalone | Number of employees |
| Employees | 37 | at 2022-05-20d | Standalone | Number of employees |
| Employees | 21 | at 2021-05-20d | Standalone | Number of employees |
| Employees | 15 | at 2020-05-20d | 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 · 1,320
| Item | Context | Value | Unit |
|---|---|---|---|
| Collection of construction assistance fund receivables inv cf | Prior1YearDuration | － | JPY |
| Collection of construction assistance fund receivables inv cf | CurrentYearDuration | 33000000 | JPY |
| Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf | Prior1YearDuration | － | JPY |
| Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf | CurrentYearDuration | 349000000 | JPY |
| Payments for transfer of business2 inv cf | Prior1YearDuration | -507000000 | JPY |
| Payments for transfer of business2 inv cf | CurrentYearDuration | -555000000 | JPY |
| Subsidies received inv cf | Prior1YearDuration | － | JPY |
| Subsidies received inv cf | CurrentYearDuration | 1011000000 | JPY |
| Other net inv cf | Prior1YearDuration | -6000000 | JPY |
| Other net inv cf | CurrentYearDuration | -127000000 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration | -22260000000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -21104000000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1YearDuration | － | JPY |
| Net increase decrease in short term loans payable fin cf | CurrentYearDuration | 5500000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YearDuration | 20975000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYearDuration | 9500000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YearDuration | -10438000000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -11359000000 | JPY |
| Repayments of lease obligations fin cf | Prior1YearDuration | -2127000000 | JPY |
| Repayments of lease obligations fin cf | CurrentYearDuration | -2333000000 | JPY |
| Purchase of treasury stock fin cf | Prior1YearDuration | -0 | JPY |
| Purchase of treasury stock fin cf | CurrentYearDuration | -0 | JPY |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cf | Prior1YearDuration | -8000000 | JPY |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cf | CurrentYearDuration | － | JPY |
| Cash dividends paid fin cf | Prior1YearDuration | -867000000 | JPY |
| Cash dividends paid fin cf | CurrentYearDuration | -961000000 | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | 7533000000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | 344000000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YearDuration | 16521000000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | 6104000000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 26348000000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 42870000000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 42870000000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 48974000000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 4 | |
| Accumulated depreciation ppe by group | Prior1YearInstant | -56595000000 | JPY |
| Accumulated depreciation ppe by group | CurrentYearInstant | -70197000000 | JPY |
| Write downs of inventories | Prior1YearDuration | 545000000 | JPY |
| Write downs of inventories | CurrentYearDuration | -332000000 | JPY |
| Provision for point card certificates sga | Prior1YearDuration | -6000000 | JPY |
| Provision for point card certificates sga | CurrentYearDuration | -3000000 | JPY |
| Compensations salaries and allowances sga | Prior1YearDuration | 27631000000 | JPY |
| Compensations salaries and allowances sga | CurrentYearDuration | 29495000000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 2017000000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 2060000000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 487000000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 484000000 | JPY |
| Rents sga | Prior1YearDuration | 13502000000 | JPY |
| Rents sga | CurrentYearDuration | 14003000000 | JPY |
| Depreciation sga | Prior1YearDuration | 11464000000 | 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 |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 |