Tokyo Tape
Sign in
← Flight Holdings

Annual report

3753.TEDINET S100OK0G
Period2021-04-01 → 2022-03-31
Filed2022-06-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 139
MetricValuePeriodScopeSource row
Revenue¥3.2bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥3.4bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥4.5bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥2.1bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥158m2021-04-01 → 2022-03-31Cons.Operating income
Operating income−¥270m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥155m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥276m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥471m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥403m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥48m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥155m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax−¥278m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥114m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥283m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥365m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥409m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥38m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥114m2021-04-01 → 2022-03-31Cons.Profit loss
Net income−¥283m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥1.8bnat 2022-03-31Cons.Assets
Total assets¥1.7bnat 2021-03-31Cons.Assets
Total assets¥2.3bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥894mat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥1.3bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2022-03-31Cons.Liabilities
Total liabilities¥1.3bnat 2021-03-31Cons.Liabilities
Net assets / equity¥534mat 2022-03-31Cons.Net assets
Net assets / equity¥429mat 2021-03-31Cons.Net assets
Net assets / equity¥713mat 2020-03-31dCons.Net assets
Net assets / equity¥348mat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥758mat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥676mat 2022-03-31Cons.Cash and deposits
Cash and deposits¥376mat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥676mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥376mat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥333mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥589mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥553m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.5bn2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥214m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥20m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥39m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥35m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥76m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥37m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥38m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥214m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥327m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥217m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥129m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥12.062021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-29.912020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.562019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-43.252018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.072017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥56.5at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥45.33at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥75.4at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥36.77at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥80.15at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio29.8%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.3%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.1%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio38.9%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio60.1%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE23.7%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE68.8%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE5.2%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees108at 2022-03-31Cons.Number of employees
Employees108at 2021-03-31Cons.Number of employees
Employees104at 2020-03-31dCons.Number of employees
Employees91at 2019-03-31dCons.Number of employees
Employees94at 2018-03-31dCons.Number of employees
Revenue¥232m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥219m2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥340m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥212m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥222m2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥29m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥17m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥20m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥17m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥84m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥4m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥24m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥87m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥112m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income−¥69m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥115m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥125m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥2m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥11m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥846mat 2022-03-31StandaloneAssets
Total assets¥1.1bnat 2021-03-31StandaloneAssets
Total assets¥1.2bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥681mat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥763mat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥455mat 2022-03-31StandaloneLiabilities
Total liabilities¥637mat 2021-03-31StandaloneLiabilities
Net assets / equity¥391mat 2022-03-31StandaloneNet assets
Net assets / equity¥460mat 2021-03-31StandaloneNet assets
Net assets / equity¥575mat 2020-03-31dStandaloneNet assets
Net assets / equity¥451mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥449mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥176mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥136mat 2021-03-31StandaloneCash and deposits
EPS (basic)¥-7.342021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.22020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.182019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.232018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.152017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥41.32at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥48.65at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥60.86at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥47.69at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥47.46at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio46.2%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio41.9%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.0%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio66.2%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.8%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE24.3%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE0.5%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE2.4%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,456,500at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,456,500at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,456,500at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,456,500at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,456,500at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees8at 2022-03-31StandaloneNumber of employees
Employees9at 2021-03-31StandaloneNumber of employees
Employees8at 2020-03-31dStandaloneNumber of employees
Employees8at 2019-03-31dStandaloneNumber of employees
Employees7at 2018-03-31dStandaloneNumber 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.

Segments · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31¥137,000
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥717m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥264m
EC Solution Segmentreportable segmentdepreciation2021-04-01 → 2022-03-31¥526,000
EC Solution Segmentreportable segmentemployeesat 2022-03-316 pure
EC Solution Segmentreportable segmentrevenue2021-04-01 → 2022-03-31¥190m
EC Solution Segmentreportable segmentrevenue external2021-04-01 → 2022-03-31¥190m
EC Solution Segmentreportable segmentsegment assetsat 2022-03-31¥68m
EC Solution Segmentreportable segmentsegment profit2021-04-01 → 2022-03-31−¥75m
Total Of Reportable Segments And Otherssegment totalcapex2021-04-01 → 2022-03-31¥39m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-04-01 → 2022-03-31¥26m
Total Of Reportable Segments And Otherssegment totalrevenue2021-04-01 → 2022-03-31¥3.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-04-01 → 2022-03-31¥3.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-03-31¥1.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-04-01 → 2022-03-31¥422m
Reconciling Itemsreconcilingcapex2020-04-01 → 2021-03-31¥8m
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥468m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥265m
EC Solution Segmentreportable segmentcapex2020-04-01 → 2021-03-31¥4m
EC Solution Segmentreportable segmentdepreciation2020-04-01 → 2021-03-31¥1m
EC Solution Segmentreportable segmentrevenue2020-04-01 → 2021-03-31¥202m
EC Solution Segmentreportable segmentrevenue external2020-04-01 → 2021-03-31¥202m
EC Solution Segmentreportable segmentsegment assetsat 2021-03-31¥91m
EC Solution Segmentreportable segmentsegment profit2020-04-01 → 2021-03-31¥10m
Total Of Reportable Segments And Otherssegment totalcapex2020-04-01 → 2021-03-31¥20m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-04-01 → 2021-03-31¥27m
Total Of Reportable Segments And Otherssegment totalrevenue2020-04-01 → 2021-03-31¥3.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-04-01 → 2021-03-31¥3.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-03-31¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-04-01 → 2021-03-31−¥5m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,151
ItemContextValueUnit
Number of shares held ordinary shares information about directors and corporate auditorsFilingDateInstant_jpcrp030000-asr_E05432-000OhashiHiroyukiMember－
Number of shares held ordinary shares information about directors and corporate auditorsFilingDateInstant_jpcrp030000-asr_E05432-000ItoSachikoMember－
Number of shares held ordinary shares information about directors and corporate auditorsFilingDateInstant297500
Audit fees reporting companyPrior1YearDuration26500000JPY
Non audit fees reporting companyPrior1YearDuration－JPY
Audit fees reporting companyCurrentYearDuration22000000JPY
Non audit fees reporting companyCurrentYearDuration－JPY
Audit fees consolidated subsidiariesPrior1YearDuration－JPY
Non audit fees consolidated subsidiariesPrior1YearDuration－JPY
Audit fees consolidated subsidiariesCurrentYearDuration－JPY
Non audit fees consolidated subsidiariesCurrentYearDuration－JPY
Audit fees totalPrior1YearDuration26500000JPY
Non audit fees totalPrior1YearDuration－JPY
Audit fees totalCurrentYearDuration22000000JPY
Non audit fees totalCurrentYearDuration－JPY
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_DirectorsExcludingOutsideDirectorsMember41700000JPY
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_DirectorsExcludingOutsideDirectorsMember41700000JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_DirectorsExcludingOutsideDirectorsMember－JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_DirectorsExcludingOutsideDirectorsMember－JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_DirectorsExcludingOutsideDirectorsMember3
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember－JPY
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember－JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember－JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember－JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember－
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember27300000JPY
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember27300000JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember－JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember－JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember6
Number of issues shares not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearInstant1
Carrying amount shares not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearInstant3000000JPY
Cash and depositsPrior1YearInstant375721000JPY
Cash and depositsCurrentYearInstant676235000JPY
Accounts receivable tradePrior1YearInstant570695000JPY
Accounts receivable tradeCurrentYearInstant431207000JPY
Contract assetsPrior1YearInstant－JPY
Contract assetsCurrentYearInstant29458000JPY
MerchandisePrior1YearInstant305684000JPY
MerchandiseCurrentYearInstant183943000JPY
Raw materialsPrior1YearInstant38066000JPY
Raw materialsCurrentYearInstant60162000JPY
Work in processPrior1YearInstant136855000JPY
Work in processCurrentYearInstant9891000JPY
Advance payments tradePrior1YearInstant43136000JPY
Advance payments tradeCurrentYearInstant203363000JPY
Other caPrior1YearInstant85563000JPY
Other caCurrentYearInstant50762000JPY
Allowance for doubtful accounts caPrior1YearInstant-1000000JPY
Allowance for doubtful accounts caCurrentYearInstant-1000000JPY

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 identityconsolidated 2021-03-31pass
balance sheet identityconsolidated 2022-03-31pass
balance sheet identitynon_consolidated 2021-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-03-31pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2020-04-01/2021-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2020-04-01/2021-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsconsolidated 2021-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass