Annual report
3647.TEDINET S100PPMI
Period2021-09-01 → 2022-08-31
Filed2022-11-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.9bn | 2021-09-01 → 2022-08-31 | Cons. | Net sales |
| Revenue | ¥3.3bn | 2020-09-01 → 2021-08-31 | Cons. | Net sales |
| Revenue | ¥5.5bn | 2019-09-01 → 2020-08-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.3bn | 2018-09-01 → 2019-08-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.5bn | 2017-09-01 → 2018-08-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥38m | 2021-09-01 → 2022-08-31 | Cons. | Operating income |
| Operating income | ¥212m | 2020-09-01 → 2021-08-31 | Cons. | Operating income |
| Ordinary income | ¥38m | 2021-09-01 → 2022-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥169m | 2020-09-01 → 2021-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥816m | 2019-09-01 → 2020-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥117m | 2018-09-01 → 2019-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥79m | 2017-09-01 → 2018-08-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥447m | 2021-09-01 → 2022-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥59m | 2020-09-01 → 2021-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥453m | 2021-09-01 → 2022-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥35m | 2020-09-01 → 2021-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥825m | 2019-09-01 → 2020-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥700m | 2018-09-01 → 2019-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥197m | 2017-09-01 → 2018-08-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥453m | 2021-09-01 → 2022-08-31 | Cons. | Profit loss |
| Net income | ¥35m | 2020-09-01 → 2021-08-31 | Cons. | Profit loss |
| Total assets | ¥2.9bn | at 2022-08-31 | Cons. | Assets |
| Total assets | ¥3.8bn | at 2021-08-31 | Cons. | Assets |
| Total assets | ¥4.5bn | at 2020-08-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.3bn | at 2019-08-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥9.5bn | at 2018-08-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥913m | at 2022-08-31 | Cons. | Liabilities |
| Total liabilities | ¥1.3bn | at 2021-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.0bn | at 2022-08-31 | Cons. | Net assets |
| Net assets / equity | ¥2.5bn | at 2021-08-31 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2020-08-31d | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2019-08-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥764m | at 2018-08-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2021-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2022-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2021-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥709m | at 2020-08-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥614m | at 2019-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥658m | at 2018-08-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥64m | 2021-09-01 → 2022-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.6bn | 2020-09-01 → 2021-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥275m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥475m | 2018-09-01 → 2019-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥120m | 2017-09-01 → 2018-08-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥18m | 2021-09-01 → 2022-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.1bn | 2020-09-01 → 2021-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥1.3bn | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥2.3bn | 2018-09-01 → 2019-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥324m | 2017-09-01 → 2018-08-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥392m | 2021-09-01 → 2022-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥546m | 2020-09-01 → 2021-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥907m | 2019-09-01 → 2020-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥2.8bn | 2018-09-01 → 2019-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥641m | 2017-09-01 → 2018-08-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-26.89 | 2021-09-01 → 2022-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.08 | 2020-09-01 → 2021-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥52.37 | 2019-09-01 → 2020-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.5 | 2018-09-01 → 2019-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-13.95 | 2017-09-01 → 2018-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥119.95 | at 2022-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥146.86 | at 2021-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥144.96 | at 2020-08-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥86.39 | at 2019-08-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥52.88 | at 2018-08-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 68.9% | at 2022-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.7% | at 2021-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.8% | at 2020-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.7% | at 2019-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 8.0% | at 2018-08-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 1.4% | 2020-09-01 → 2021-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 44.7% | 2019-09-01 → 2020-08-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 69.6% | 2018-09-01 → 2019-08-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 20 | at 2022-08-31 | Cons. | Number of employees |
| Employees | 20 | at 2021-08-31 | Cons. | Number of employees |
| Employees | 17 | at 2020-08-31d | Cons. | Number of employees |
| Employees | 38 | at 2019-08-31d | Cons. | Number of employees |
| Employees | 44 | at 2018-08-31d | Cons. | Number of employees |
| Revenue | ¥1.2bn | 2021-09-01 → 2022-08-31 | Standalone | Net sales |
| Revenue | ¥2.6bn | 2020-09-01 → 2021-08-31 | Standalone | Net sales |
| Revenue | ¥3.6bn | 2019-09-01 → 2020-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.9bn | 2018-09-01 → 2019-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥875m | 2017-09-01 → 2018-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥85m | 2021-09-01 → 2022-08-31 | Standalone | Operating income |
| Operating income | ¥111m | 2020-09-01 → 2021-08-31 | Standalone | Operating income |
| Ordinary income | −¥73m | 2021-09-01 → 2022-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥138m | 2020-09-01 → 2021-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥761m | 2019-09-01 → 2020-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥75m | 2018-09-01 → 2019-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥24m | 2017-09-01 → 2018-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥539m | 2021-09-01 → 2022-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥23m | 2020-09-01 → 2021-08-31 | Standalone | Income before income taxes |
| Net income | −¥522m | 2021-09-01 → 2022-08-31 | Standalone | Profit loss |
| Net income | ¥14m | 2020-09-01 → 2021-08-31 | Standalone | Profit loss |
| Net income | ¥679m | 2019-09-01 → 2020-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥908m | 2018-09-01 → 2019-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥150m | 2017-09-01 → 2018-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.7bn | at 2022-08-31 | Standalone | Assets |
| Total assets | ¥3.3bn | at 2021-08-31 | Standalone | Assets |
| Total assets | ¥3.7bn | at 2020-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.8bn | at 2019-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.2bn | at 2018-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥791m | at 2022-08-31 | Standalone | Liabilities |
| Total liabilities | ¥842m | at 2021-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.9bn | at 2022-08-31 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2021-08-31 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2020-08-31d | Standalone | Net assets |
| Net assets / equity | ¥1.4bn | at 2019-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥689m | at 2018-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2022-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.5bn | at 2021-08-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-30.98 | 2021-09-01 → 2022-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.81 | 2020-09-01 → 2021-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥43.1 | 2019-09-01 → 2020-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥62.92 | 2018-09-01 → 2019-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-10.58 | 2017-09-01 → 2018-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥8 | 2018-09-01 → 2019-08-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥15 | 2017-09-01 → 2018-08-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥113.83 | at 2022-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥144.84 | at 2021-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥144.22 | at 2020-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥95.64 | at 2019-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥48.79 | at 2018-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 70.8% | at 2022-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.3% | at 2021-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.6% | at 2020-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.5% | at 2019-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.0% | at 2018-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 0.6% | 2020-09-01 → 2021-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 35.7% | 2019-09-01 → 2020-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 87.8% | 2018-09-01 → 2019-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 17,860,720 | at 2022-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 17,860,720 | at 2021-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 17,860,720 | at 2020-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,993,720 | at 2019-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 79,968,601 | at 2018-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 16 | at 2022-08-31 | Standalone | Number of employees |
| Employees | 17 | at 2021-08-31 | Standalone | Number of employees |
| Employees | 14 | at 2020-08-31d | Standalone | Number of employees |
| Employees | 16 | at 2019-08-31d | Standalone | Number of employees |
| Employees | 14 | at 2018-08-31d | 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 · 18
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2021-09-01 → 2022-08-31 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2022-08-31 | ¥1.3bn |
| Reconciling Itemsreconciling | segment profit | 2021-09-01 → 2022-08-31 | −¥259m |
| Total Of Reportable Segments And Otherssegment total | capex | 2021-09-01 → 2022-08-31 | ¥814,000 |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2021-09-01 → 2022-08-31 | ¥65m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-09-01 → 2022-08-31 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-09-01 → 2022-08-31 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2022-08-31 | ¥1.6bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-09-01 → 2022-08-31 | ¥296m |
| Reconciling Itemsreconciling | depreciation | 2020-09-01 → 2021-08-31 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2021-08-31 | ¥1.6bn |
| Reconciling Itemsreconciling | segment profit | 2020-09-01 → 2021-08-31 | −¥221m |
| Total Of Reportable Segments And Otherssegment total | capex | 2020-09-01 → 2021-08-31 | ¥641m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2020-09-01 → 2021-08-31 | ¥56m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2020-09-01 → 2021-08-31 | ¥3.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2020-09-01 → 2021-08-31 | ¥3.3bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2021-08-31 | ¥2.2bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2020-09-01 → 2021-08-31 | ¥433m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,413
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | CurrentYearInstant | 2932926000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 52.88 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 86.39 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 144.96 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 146.86 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 119.95 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | -13.95 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 48.50 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 52.37 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 2.08 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | -26.89 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.080 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.197 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.538 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.657 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.689 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.696 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.447 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.014 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | － | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 6.4 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 4.0 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 257.7 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | -119877000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 475316000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -274962000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 2584291000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 64408000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -324282000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | 2286732000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | 1276590000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -1101121000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -18326000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | 641158000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -2805995000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -906619000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -546359000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -391957000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 658222000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 614275000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 709284000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 1646094000 | 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 |