Tokyo Tape
Sign in
← Okwave

Annual report

3808.TEDINET S100UFOA
Period2023-07-01 → 2024-06-30
Filed2024-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 142
MetricValuePeriodScopeSource row
Revenue¥153m2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥147m2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥832m2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
Revenue¥2.2bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Revenue¥4.8bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Operating income−¥286m2023-07-01 → 2024-06-30Cons.Operating income
Operating income−¥710m2022-07-01 → 2023-06-30Cons.Operating income
Ordinary income−¥370m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income−¥799m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income−¥1.6bn2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥834m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥997m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥279m2023-07-01 → 2024-06-30Cons.Income before income taxes
Profit before tax−¥1.1bn2022-07-01 → 2023-06-30Cons.Income before income taxes
Net income (owners)−¥280m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.1bn2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥5.1bn2021-07-01 → 2022-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥3.9bn2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥3.0bn2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥280m2023-07-01 → 2024-06-30Cons.Profit loss
Net income−¥1.1bn2022-07-01 → 2023-06-30Cons.Profit loss
Total assets¥1.4bnat 2024-06-30Cons.Assets
Total assets¥1.7bnat 2023-06-30Cons.Assets
Total assets¥2.9bnat 2022-06-30dCons.Total assets (5-year summary)
Total assets¥9.5bnat 2021-06-30dCons.Total assets (5-year summary)
Total assets¥5.7bnat 2020-06-30dCons.Total assets (5-year summary)
Total liabilities¥1.2bnat 2024-06-30Cons.Liabilities
Total liabilities¥1.8bnat 2023-06-30Cons.Liabilities
Net assets / equity¥186mat 2024-06-30Cons.Net assets
Net assets / equity−¥99mat 2023-06-30Cons.Net assets
Net assets / equity¥860mat 2022-06-30dCons.Net assets
Net assets / equity¥5.6bnat 2021-06-30dCons.Net assets (5-year summary)
Net assets / equity¥1.0bnat 2020-06-30dCons.Net assets (5-year summary)
Cash and deposits¥273mat 2024-06-30Cons.Cash and deposits
Cash and deposits¥156mat 2023-06-30Cons.Cash and deposits
Cash & equivalents¥273mat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥156mat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥461mat 2022-06-30dCons.Cash and cash equivalents
Cash & equivalents¥9.2bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥884mat 2020-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥368m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥523m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.0bn2021-07-01 → 2022-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥414m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥865m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow¥60m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥4.1bn2021-07-01 → 2022-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥9.4bn2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.9bn2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥487m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥460m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.7bn2021-07-01 → 2022-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥709m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥255m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-7.312023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-79.252022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-403.512021-07-01 → 2022-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥362.012020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-323.552019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥216.442020-07-01 → 2021-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥3.96at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥-3.83at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥42.63at 2022-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥477.57at 2021-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥102.62at 2020-06-30dCons.Net assets per share (5-year summary)
Equity ratio11.3%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio-5.7%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio20.0%at 2022-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio58.7%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio17.2%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
ROE-893.8%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE-450.3%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
ROE-165.9%2021-07-01 → 2022-06-30dCons.Rate of return on equity (5-year summary)
ROE120.0%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
ROE-126.3%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
Employees15at 2024-06-30Cons.Number of employees
Employees31at 2023-06-30Cons.Number of employees
Employees96at 2022-06-30dCons.Number of employees
Employees109at 2021-06-30dCons.Number of employees
Employees288at 2020-06-30dCons.Number of employees
Revenue¥143m2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥125m2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥100m2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Operating income−¥277m2023-07-01 → 2024-06-30StandaloneOperating income
Operating income−¥535m2022-07-01 → 2023-06-30StandaloneOperating income
Ordinary income−¥364m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income−¥631m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income−¥887m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥320m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥306m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Profit before tax−¥1.1bn2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Net income−¥307m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income−¥1.0bn2022-07-01 → 2023-06-30StandaloneProfit loss
Net income−¥5.1bn2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income¥4.8bn2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income−¥2.4bn2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Total assets¥1.4bnat 2024-06-30StandaloneAssets
Total assets¥1.7bnat 2023-06-30StandaloneAssets
Total assets¥2.2bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥9.4bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2024-06-30StandaloneLiabilities
Total liabilities¥1.8bnat 2023-06-30StandaloneLiabilities
Net assets / equity¥185mat 2024-06-30StandaloneNet assets
Net assets / equity−¥76mat 2023-06-30StandaloneNet assets
Net assets / equity¥567mat 2022-06-30dStandaloneNet assets
Net assets / equity¥5.6bnat 2021-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥177mat 2020-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥265mat 2024-06-30StandaloneCash and deposits
Cash and deposits¥144mat 2023-06-30StandaloneCash and deposits
EPS (basic)¥-82023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-77.722022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-404.22021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥440.972020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-261.852019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥263.652020-07-01 → 2021-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥302020-07-01 → 2021-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥3.93at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥-2.94at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥42.24at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥479.61at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥16.44at 2020-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio11.3%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-4.4%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.8%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.0%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio3.7%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE165.7%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued40,729,104at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued25,763,826at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued13,422,453at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,730,799at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,519,918at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees15at 2024-06-30StandaloneNumber of employees
Employees28at 2023-06-30StandaloneNumber of employees
Employees54at 2022-06-30dStandaloneNumber of employees
Employees49at 2021-06-30dStandaloneNumber of employees
Employees160at 2020-06-30dStandaloneNumber 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 · 2
SegmentItemPeriodValue
Platformreportable segmentemployeesat 2024-06-3012 pure
Platformreportable segmentemployeesat 2024-06-3012 pure

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

All source rows · 1,279
ItemContextValueUnit
Suspense receiptCurrentYearInstant1017058000JPY
Other clPrior1YearInstant10658000JPY
Other clCurrentYearInstant9021000JPY
Current liabilitiesPrior1YearInstant1843026000JPY
Current liabilitiesCurrentYearInstant1244489000JPY
LiabilitiesPrior1YearInstant1843026000JPY
LiabilitiesCurrentYearInstant1244489000JPY
Capital stockPrior1YearInstant2137671000JPY
Capital stockCurrentYearInstant10000000JPY
Capital surplusPrior1YearInstant1583185000JPY
Capital surplusCurrentYearInstant1854070000JPY
Retained earningsPrior1YearInstant-3791918000JPY
Retained earningsCurrentYearInstant-1673591000JPY
Treasury stockPrior1YearInstant-85000JPY
Treasury stockCurrentYearInstant-85000JPY
Shareholders equityPrior1YearInstant-71146000JPY
Shareholders equityCurrentYearInstant190394000JPY
Valuation difference on available for sale securitiesPrior1YearInstant－JPY
Valuation difference on available for sale securitiesCurrentYearInstant862000JPY
Foreign currency translation adjustmentPrior1YearInstant-27416000JPY
Foreign currency translation adjustmentCurrentYearInstant-29986000JPY
Valuation and translation adjustmentsPrior1YearInstant-27416000JPY
Valuation and translation adjustmentsCurrentYearInstant-29123000JPY
Subscription rights to sharesPrior1YearInstant－JPY
Subscription rights to sharesCurrentYearInstant24620000JPY
Net assetsPrior1YearInstant-98562000JPY
Net assetsCurrentYearInstant185891000JPY
Liabilities and net assetsPrior1YearInstant1744463000JPY
Liabilities and net assetsCurrentYearInstant1430380000JPY
Net salesPrior1YearDuration146557000JPY
Net salesCurrentYearDuration152780000JPY
Cost of salesPrior1YearDuration382380000JPY
Cost of salesCurrentYearDuration151172000JPY
Gross profitPrior1YearDuration-235822000JPY
Gross profitCurrentYearDuration1608000JPY
Selling general and administrative expensesPrior1YearDuration474171000JPY
Selling general and administrative expensesCurrentYearDuration287136000JPY
Operating incomePrior1YearDuration-709993000JPY
Operating incomeCurrentYearDuration-285528000JPY
Interest income noiPrior1YearDuration5000JPY
Interest income noiCurrentYearDuration3000JPY
Foreign exchange gains noiPrior1YearDuration7639000JPY
Foreign exchange gains noiCurrentYearDuration799000JPY
Miscellaneous income noiPrior1YearDuration9340000JPY
Miscellaneous income noiCurrentYearDuration5873000JPY
Non operating incomePrior1YearDuration16986000JPY
Non operating incomeCurrentYearDuration6676000JPY
Interest expenses noePrior1YearDuration6210000JPY
Interest expenses noeCurrentYearDuration6027000JPY
Commission fee noePrior1YearDuration10997000JPY

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 2023-06-30pass rounding
balance sheet identityconsolidated 2024-06-30pass
balance sheet identitynon_consolidated 2023-06-30pass
balance sheet identitynon_consolidated 2024-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass