Annual report
3814.TEDINET S100SJ97
Period2022-10-01 → 2023-09-30
Filed2023-12-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Amended by S100W1E9 (2025-06-20). Amended by S100WX2B (2025-10-27).
Key figures · 81
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.8bn | 2022-10-01 → 2023-09-30 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2021-10-01 → 2022-09-30 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.2bn | 2018-10-01 → 2019-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥57m | 2022-10-01 → 2023-09-30 | Standalone | Operating income |
| Operating income | −¥515m | 2021-10-01 → 2022-09-30 | Standalone | Operating income |
| Ordinary income | ¥33m | 2022-10-01 → 2023-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥553m | 2021-10-01 → 2022-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥265m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥533m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥268m | 2018-10-01 → 2019-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥113m | 2022-10-01 → 2023-09-30 | Standalone | Income before income taxes |
| Profit before tax | −¥591m | 2021-10-01 → 2022-09-30 | Standalone | Income before income taxes |
| Net income | ¥105m | 2022-10-01 → 2023-09-30 | Standalone | Profit loss |
| Net income | −¥599m | 2021-10-01 → 2022-09-30 | Standalone | Profit loss |
| Net income | −¥273m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥655m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥126m | 2018-10-01 → 2019-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.6bn | at 2023-09-30 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2022-09-30 | Standalone | Assets |
| Total assets | ¥1.8bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.5bn | at 2019-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.6bn | at 2023-09-30 | Standalone | Liabilities |
| Total liabilities | ¥1.8bn | at 2022-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥13m | at 2023-09-30 | Standalone | Net assets |
| Net assets / equity | −¥421m | at 2022-09-30 | Standalone | Net assets |
| Net assets / equity | ¥28m | at 2021-09-30d | Standalone | Net assets |
| Net assets / equity | ¥43m | at 2020-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥760m | at 2019-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥118m | at 2023-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥104m | at 2022-09-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥112m | at 2023-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥94m | at 2022-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥98m | at 2021-09-30d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥286m | at 2020-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥419m | at 2019-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥23m | 2022-10-01 → 2023-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥54m | 2021-10-01 → 2022-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥67m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥646m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥575m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥35m | 2022-10-01 → 2023-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥111m | 2021-10-01 → 2022-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥193m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥166m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥235m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥6m | 2022-10-01 → 2023-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥161m | 2021-10-01 → 2022-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥62m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥680m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥66m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥29.65 | 2022-10-01 → 2023-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-209.35 | 2021-10-01 → 2022-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-105.94 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-266.07 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥51.31 | 2018-10-01 → 2019-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥25 | 2018-10-01 → 2019-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2.79 | at 2023-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-131.3 | at 2022-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥10.25 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥17.33 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥308.42 | at 2019-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 0.7% | at 2023-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -29.6% | at 2022-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 1.4% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 2.0% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.7% | at 2019-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 956.9% | 2022-10-01 → 2023-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.8% | 2018-10-01 → 2019-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 3,979,100 | at 2023-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,253,600 | at 2022-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,821,100 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,513,800 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,513,800 | at 2019-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 87 | at 2023-09-30 | Standalone | Number of employees |
| Employees | 95 | at 2022-09-30 | Standalone | Number of employees |
| Employees | 107 | at 2021-09-30d | Standalone | Number of employees |
| Employees | 113 | at 2020-09-30d | Standalone | Number of employees |
| Employees | 121 | at 2019-09-30d | 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 · 45
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-10-01 → 2023-09-30 | −¥37m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-10-01 → 2023-09-30 | −¥37m |
| Application Service Provider Businessreportable segment | capex | 2022-10-01 → 2023-09-30 | ¥132m |
| Application Service Provider Businessreportable segment | depreciation | 2022-10-01 → 2023-09-30 | ¥162m |
| Application Service Provider Businessreportable segment | employees | at 2023-09-30 | 87 pure |
| Application Service Provider Businessreportable segment | revenue | 2022-10-01 → 2023-09-30 | ¥1.7bn |
| Application Service Provider Businessreportable segment | revenue external | 2022-10-01 → 2023-09-30 | ¥1.7bn |
| Application Service Provider Businessreportable segment | segment assets | at 2023-09-30 | ¥1.5bn |
| Application Service Provider Businessreportable segment | segment profit | 2022-10-01 → 2023-09-30 | ¥120m |
| Hotel Related Businessreportable segment | capex | 2022-10-01 → 2023-09-30 | ¥920,000 |
| Hotel Related Businessreportable segment | depreciation | 2022-10-01 → 2023-09-30 | ¥6m |
| Hotel Related Businessreportable segment | revenue | 2022-10-01 → 2023-09-30 | ¥72m |
| Hotel Related Businessreportable segment | revenue external | 2022-10-01 → 2023-09-30 | ¥35m |
| Hotel Related Businessreportable segment | revenue intersegment | 2022-10-01 → 2023-09-30 | ¥37m |
| Hotel Related Businessreportable segment | segment assets | at 2023-09-30 | ¥29m |
| Hotel Related Businessreportable segment | segment profit | 2022-10-01 → 2023-09-30 | −¥63m |
| —segment total | capex | 2022-10-01 → 2023-09-30 | ¥133m |
| —segment total | depreciation | 2022-10-01 → 2023-09-30 | ¥169m |
| —segment total | revenue | 2022-10-01 → 2023-09-30 | ¥1.8bn |
| —segment total | revenue external | 2022-10-01 → 2023-09-30 | ¥1.8bn |
| —segment total | revenue intersegment | 2022-10-01 → 2023-09-30 | ¥37m |
| —segment total | segment assets | at 2023-09-30 | ¥1.6bn |
| —segment total | segment profit | 2022-10-01 → 2023-09-30 | ¥57m |
| Reconciling Itemsreconciling | revenue | 2021-10-01 → 2022-09-30 | −¥42m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-10-01 → 2022-09-30 | −¥42m |
| Application Service Provider Businessreportable segment | capex | 2021-10-01 → 2022-09-30 | ¥109m |
| Application Service Provider Businessreportable segment | depreciation | 2021-10-01 → 2022-09-30 | ¥230m |
| Application Service Provider Businessreportable segment | revenue | 2021-10-01 → 2022-09-30 | ¥1.3bn |
| Application Service Provider Businessreportable segment | revenue external | 2021-10-01 → 2022-09-30 | ¥1.3bn |
| Application Service Provider Businessreportable segment | segment assets | at 2022-09-30 | ¥1.3bn |
| Application Service Provider Businessreportable segment | segment profit | 2021-10-01 → 2022-09-30 | −¥458m |
| Hotel Related Businessreportable segment | capex | 2021-10-01 → 2022-09-30 | ¥12m |
| Hotel Related Businessreportable segment | depreciation | 2021-10-01 → 2022-09-30 | ¥6m |
| Hotel Related Businessreportable segment | revenue | 2021-10-01 → 2022-09-30 | ¥95m |
| Hotel Related Businessreportable segment | revenue external | 2021-10-01 → 2022-09-30 | ¥53m |
| Hotel Related Businessreportable segment | revenue intersegment | 2021-10-01 → 2022-09-30 | ¥42m |
| Hotel Related Businessreportable segment | segment assets | at 2022-09-30 | ¥125m |
| Hotel Related Businessreportable segment | segment profit | 2021-10-01 → 2022-09-30 | −¥57m |
| —segment total | capex | 2021-10-01 → 2022-09-30 | ¥121m |
| —segment total | depreciation | 2021-10-01 → 2022-09-30 | ¥236m |
| —segment total | revenue | 2021-10-01 → 2022-09-30 | ¥1.4bn |
| —segment total | revenue external | 2021-10-01 → 2022-09-30 | ¥1.3bn |
| —segment total | revenue intersegment | 2021-10-01 → 2022-09-30 | ¥42m |
| —segment total | segment assets | at 2022-09-30 | ¥1.4bn |
| —segment total | segment profit | 2021-10-01 → 2022-09-30 | −¥515m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,032
| Item | Context | Value | Unit |
|---|---|---|---|
| Interest and dividends income noi | CurrentYearDuration_NonConsolidatedMember | 30000 | JPY |
| Subsidy income noi bounty | Prior1YearDuration_NonConsolidatedMember | 6959000 | JPY |
| Subsidy income noi bounty | CurrentYearDuration_NonConsolidatedMember | 2639000 | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 4632000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 6712000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 11689000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 9382000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 15909000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 13406000 | JPY |
| Interest on bonds noe | Prior1YearDuration_NonConsolidatedMember | 251000 | JPY |
| Interest on bonds noe | CurrentYearDuration_NonConsolidatedMember | 208000 | JPY |
| Amortization of bond issuance cost noe | Prior1YearDuration_NonConsolidatedMember | 1193000 | JPY |
| Amortization of bond issuance cost noe | CurrentYearDuration_NonConsolidatedMember | 1193000 | JPY |
| Guarantee commission noe | Prior1YearDuration_NonConsolidatedMember | 1053000 | JPY |
| Guarantee commission noe | CurrentYearDuration_NonConsolidatedMember | 1165000 | JPY |
| Compensation expenses noe | Prior1YearDuration_NonConsolidatedMember | 10499000 | JPY |
| Compensation expenses noe | CurrentYearDuration_NonConsolidatedMember | 1436000 | JPY |
| Commission fee noe | Prior1YearDuration_NonConsolidatedMember | 1000000 | JPY |
| Commission fee noe | CurrentYearDuration_NonConsolidatedMember | 1000000 | JPY |
| Stock issuance cost noe | Prior1YearDuration_NonConsolidatedMember | 16688000 | JPY |
| Stock issuance cost noe | CurrentYearDuration_NonConsolidatedMember | 12181000 | JPY |
| Other noe | Prior1YearDuration_NonConsolidatedMember | 3084000 | JPY |
| Other noe | CurrentYearDuration_NonConsolidatedMember | 2765000 | JPY |
| Non operating expenses | Prior1YearDuration_NonConsolidatedMember | 49681000 | JPY |
| Non operating expenses | CurrentYearDuration_NonConsolidatedMember | 33357000 | JPY |
| Ordinary income | Prior1YearDuration_NonConsolidatedMember | -553198000 | JPY |
| Ordinary income | CurrentYearDuration_NonConsolidatedMember | 32760000 | JPY |
| Gain on sales of investment securities ei | Prior1YearDuration_NonConsolidatedMember | 730000 | JPY |
| Gain on sales of investment securities ei | CurrentYearDuration_NonConsolidatedMember | - | JPY |
| Gain on sales of noncurrent assets ei | Prior1YearDuration_NonConsolidatedMember | - | JPY |
| Gain on sales of noncurrent assets ei | CurrentYearDuration_NonConsolidatedMember | 131690000 | JPY |
| Extraordinary income | Prior1YearDuration_NonConsolidatedMember | 730000 | JPY |
| Extraordinary income | CurrentYearDuration_NonConsolidatedMember | 131690000 | JPY |
| Loss on sales of noncurrent assets el | Prior1YearDuration_NonConsolidatedMember | - | JPY |
| Loss on sales of noncurrent assets el | CurrentYearDuration_NonConsolidatedMember | 24728000 | JPY |
| Impairment loss el | Prior1YearDuration_NonConsolidatedMember | 38000000 | JPY |
| Impairment loss el | CurrentYearDuration_NonConsolidatedMember | 6711000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YearDuration_NonConsolidatedMember | 128000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYearDuration_NonConsolidatedMember | - | JPY |
| Loss on valuation of stocks of subsidiaries and affiliates el | Prior1YearDuration_NonConsolidatedMember | - | JPY |
| Loss on valuation of stocks of subsidiaries and affiliates el | CurrentYearDuration_NonConsolidatedMember | 19999000 | JPY |
| Extraordinary loss | Prior1YearDuration_NonConsolidatedMember | 38128000 | JPY |
| Extraordinary loss | CurrentYearDuration_NonConsolidatedMember | 51439000 | JPY |
| Income before income taxes | Prior1YearDuration_NonConsolidatedMember | -590597000 | JPY |
| Income before income taxes | CurrentYearDuration_NonConsolidatedMember | 113011000 | JPY |
| Income taxes current | Prior1YearDuration_NonConsolidatedMember | 8273000 | JPY |
| Income taxes current | CurrentYearDuration_NonConsolidatedMember | 8153000 | JPY |
| Income taxes deferred | Prior1YearDuration_NonConsolidatedMember | 11000 | JPY |
| Income taxes deferred | CurrentYearDuration_NonConsolidatedMember | -49000 | JPY |
| Income taxes | Prior1YearDuration_NonConsolidatedMember | 8284000 | 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 · 13 of 13 passed
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |