Tokyo Tape
Sign in
← Hobonichi

Annual report

3560.TEDINET S100PNWR
Period2021-09-01 → 2022-08-31
Filed2022-11-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 93
MetricValuePeriodScopeSource row
Revenue¥5.9bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥5.6bn2020-09-01 → 2021-08-31StandaloneNet sales
Revenue¥5.3bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥5.5bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Revenue¥5.0bn2017-09-01 → 2018-08-31dStandaloneNet sales (5-year summary)
Operating income¥275m2021-09-01 → 2022-08-31StandaloneOperating income
Operating income¥156m2020-09-01 → 2021-08-31StandaloneOperating income
Ordinary income¥291m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥171m2020-09-01 → 2021-08-31StandaloneOrdinary income
Ordinary income¥100m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥639m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥567m2017-09-01 → 2018-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥291m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax¥287m2020-09-01 → 2021-08-31StandaloneIncome before income taxes
Net income¥206m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥197m2020-09-01 → 2021-08-31StandaloneProfit loss
Net income¥152m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥441m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Net income¥389m2017-09-01 → 2018-08-31dStandaloneNet income loss (5-year summary)
Total assets¥5.3bnat 2022-08-31StandaloneAssets
Total assets¥5.1bnat 2021-08-31StandaloneAssets
Total assets¥5.2bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥5.1bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2018-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2022-08-31StandaloneLiabilities
Total liabilities¥1.3bnat 2021-08-31StandaloneLiabilities
Net assets / equity¥3.9bnat 2022-08-31StandaloneNet assets
Net assets / equity¥3.8bnat 2021-08-31StandaloneNet assets
Net assets / equity¥3.7bnat 2020-08-31dStandaloneNet assets
Net assets / equity¥3.6bnat 2019-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.3bnat 2018-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2022-08-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2021-08-31StandaloneCash and deposits
Cash & equivalents¥1.6bnat 2022-08-31StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2021-08-31StandaloneCash and cash equivalents
Cash & equivalents¥1.7bnat 2020-08-31dStandaloneCash and cash equivalents
Cash & equivalents¥2.0bnat 2019-08-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥2.1bnat 2018-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥202m2021-09-01 → 2022-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥467m2020-09-01 → 2021-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥98m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥73m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥316m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥255m2021-09-01 → 2022-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥291m2020-09-01 → 2021-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥134m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥10m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥41m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥107m2021-09-01 → 2022-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥106m2020-09-01 → 2021-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥104m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥104m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥104m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥88.682021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥84.912020-09-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥65.52019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥190.322018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥168.082017-09-01 → 2018-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥88.632021-09-01 → 2022-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥84.862020-09-01 → 2021-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥65.452019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥190.042018-09-01 → 2019-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥167.772017-09-01 → 2018-08-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥452021-09-01 → 2022-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥452020-09-01 → 2021-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥452019-09-01 → 2020-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥452018-09-01 → 2019-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥452017-09-01 → 2018-08-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,665.55at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,634.19at 2021-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,605.81at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,558.63at 2019-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,434.46at 2018-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio72.7%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.0%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio71.6%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio71.4%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.8%at 2018-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.4%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE5.2%2020-09-01 → 2021-08-31StandaloneRate of return on equity (5-year summary)
ROE4.1%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE12.7%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
ROE12.3%2017-09-01 → 2018-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,320,000at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,320,000at 2021-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,319,800at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,319,000at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,317,600at 2018-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees123at 2022-08-31StandaloneNumber of employees
Employees110at 2021-08-31StandaloneNumber of employees
Employees105at 2020-08-31dStandaloneNumber of employees
Employees85at 2019-08-31dStandaloneNumber of employees
Employees75at 2018-08-31dStandaloneNumber 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 · 861
ItemContextValueUnit
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember130562000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember101402000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember118002000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember139223000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember137243000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-0JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember－JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember606072000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember664140000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember1242486000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember1315477000JPY
AssetsPrior1YearInstant_NonConsolidatedMember5123473000JPY
AssetsCurrentYearInstant_NonConsolidatedMember5315235000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember893851000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember911242000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember135255000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember131408000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember16153000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember16702000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember6251000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember94428000JPY
Lease obligations clPrior1YearInstant_NonConsolidatedMember2494000JPY
Lease obligations clCurrentYearInstant_NonConsolidatedMember2676000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember38000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember110000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember9868000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember10118000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember87613000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember91355000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember1151528000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember1258042000JPY
Long term lease liabilities nclPrior1YearInstant_NonConsolidatedMember6537000JPY
Long term lease liabilities nclCurrentYearInstant_NonConsolidatedMember5219000JPY
Provision for retirement benefitsPrior1YearInstant_NonConsolidatedMember140128000JPY
Provision for retirement benefitsCurrentYearInstant_NonConsolidatedMember141953000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember6290000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember3975000JPY
Other nclPrior1YearInstant_NonConsolidatedMember28063000JPY
Other nclCurrentYearInstant_NonConsolidatedMember42476000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember181019000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember193624000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember1332547000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1451667000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember350087000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember350087000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember340087000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember340087000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember340087000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember340087000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember2500000JPY

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 2021-08-31pass
balance sheet identitynon_consolidated 2022-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · operating cash flownon_consolidated 2020-09-01/2021-08-31pass
statement vs summary · operating cash flownon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2020-09-01/2021-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · total assetsnon_consolidated 2021-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass