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
Legal retained earningsCurrentYearInstant_NonConsolidatedMember2500000JPY
General reservePrior1YearInstant_NonConsolidatedMember500000000JPY
General reserveCurrentYearInstant_NonConsolidatedMember500000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember2491611000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember2592930000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember2994111000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember3095430000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-1329000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-1544000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember3682956000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember3784059000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember107970000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember79508000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember107970000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember79508000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember3790926000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember3863568000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember5123473000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember5315235000JPY
Net salesPrior1YearDuration_NonConsolidatedMember5639525000JPY
Net salesCurrentYearDuration_NonConsolidatedMember5907938000JPY
Beginning goods cosPrior1YearDuration_NonConsolidatedMember1763264000JPY
Beginning goods cosCurrentYearDuration_NonConsolidatedMember1416416000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember2382880000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember2899872000JPY
Total beginning and purchase of goodsPrior1YearDuration_NonConsolidatedMember4146145000JPY
Total beginning and purchase of goodsCurrentYearDuration_NonConsolidatedMember4316289000JPY
Goods transfer to other account cosPrior1YearDuration_NonConsolidatedMember18622000JPY
Goods transfer to other account cosCurrentYearDuration_NonConsolidatedMember24040000JPY
Ending goods cosPrior1YearDuration_NonConsolidatedMember1416416000JPY
Ending goods cosCurrentYearDuration_NonConsolidatedMember1647410000JPY
Valuation loss on goods cosPrior1YearDuration_NonConsolidatedMember-160547000JPY
Valuation loss on goods cosCurrentYearDuration_NonConsolidatedMember-21596000JPY
Cost of goods soldPrior1YearDuration_NonConsolidatedMember2550558000JPY
Cost of goods soldCurrentYearDuration_NonConsolidatedMember2623241000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember3088966000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember3284697000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember2933168000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember3009409000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember155797000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember275287000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember29000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember22000JPY
Gain on bad debts recovered noiPrior1YearDuration_NonConsolidatedMember212000JPY
Gain on bad debts recovered noiCurrentYearDuration_NonConsolidatedMember60000JPY
Compensation income noiPrior1YearDuration_NonConsolidatedMember6664000JPY
Compensation income noiCurrentYearDuration_NonConsolidatedMember4840000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember4362000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember8280000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember2330000JPY

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