Annual report
3925.TEDINET S100SE6N
Period2017-04-01 → 2018-03-31
Filed2023-12-08
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100DI93.
Key figures · 152
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.0bn | 2017-04-01 → 2018-03-31 | Cons. | Net sales |
| Revenue | ¥1.4bn | 2016-04-01 → 2017-03-31 | Cons. | Net sales |
| Revenue | ¥949m | 2015-04-01 → 2016-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥521m | 2014-04-01 → 2015-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥239m | 2013-04-01 → 2014-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥551m | 2017-04-01 → 2018-03-31 | Cons. | Operating income |
| Operating income | ¥406m | 2016-04-01 → 2017-03-31 | Cons. | Operating income |
| Ordinary income | ¥560m | 2017-04-01 → 2018-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥409m | 2016-04-01 → 2017-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥249m | 2015-04-01 → 2016-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥167m | 2014-04-01 → 2015-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥113m | 2013-04-01 → 2014-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥493m | 2017-04-01 → 2018-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥405m | 2016-04-01 → 2017-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥324m | 2017-04-01 → 2018-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥267m | 2016-04-01 → 2017-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥159m | 2015-04-01 → 2016-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥118m | 2014-04-01 → 2015-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥69m | 2013-04-01 → 2014-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥324m | 2017-04-01 → 2018-03-31 | Cons. | Profit loss |
| Net income | ¥267m | 2016-04-01 → 2017-03-31 | Cons. | Profit loss |
| Total assets | ¥1.6bn | at 2018-03-31 | Cons. | Assets |
| Total assets | ¥1.6bn | at 2017-03-31 | Cons. | Assets |
| Total assets | ¥1.1bn | at 2016-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥367m | at 2015-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥191m | at 2014-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥341m | at 2018-03-31 | Cons. | Liabilities |
| Total liabilities | ¥537m | at 2017-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.3bn | at 2018-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.1bn | at 2017-03-31 | Cons. | Net assets |
| Net assets / equity | ¥857m | at 2016-03-31d | Cons. | Net assets |
| Net assets / equity | ¥219m | at 2015-03-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥147m | at 2014-03-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.0bn | at 2018-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.0bn | at 2017-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.0bn | at 2018-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2017-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥924m | at 2016-03-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥239m | at 2015-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥87m | at 2014-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥190m | 2017-04-01 → 2018-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥329m | 2016-04-01 → 2017-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥245m | 2015-04-01 → 2016-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥204m | 2014-04-01 → 2015-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥101m | 2013-04-01 → 2014-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥60m | 2017-04-01 → 2018-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥165m | 2016-04-01 → 2017-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥39m | 2015-04-01 → 2016-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥31m | 2014-04-01 → 2015-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥34m | 2013-04-01 → 2014-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥108m | 2017-04-01 → 2018-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥70m | 2016-04-01 → 2017-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥479m | 2015-04-01 → 2016-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥21m | 2014-04-01 → 2015-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥12m | 2013-04-01 → 2014-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥48.51 | 2017-04-01 → 2018-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥42.31 | 2016-04-01 → 2017-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥63.39 | 2015-04-01 → 2016-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥61.49 | 2014-04-01 → 2015-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥38.34 | 2013-04-01 → 2014-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥47.73 | 2017-04-01 → 2018-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥39.57 | 2016-04-01 → 2017-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥60.23 | 2015-04-01 → 2016-03-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥189.12 | at 2018-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥160.08 | at 2017-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥290.83 | at 2016-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥112.8 | at 2015-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥51.31 | at 2014-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 78.8% | at 2018-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.3% | at 2017-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.1% | at 2016-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.2% | at 2015-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.7% | at 2014-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 27.9% | 2017-04-01 → 2018-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 27.9% | 2016-04-01 → 2017-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 29.6% | 2015-04-01 → 2016-03-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 74.9% | 2014-04-01 → 2015-03-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 139.2% | 2013-04-01 → 2014-03-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 35 | at 2018-03-31 | Cons. | Number of employees |
| Employees | 27 | at 2017-03-31 | Cons. | Number of employees |
| Employees | 20 | at 2016-03-31d | Cons. | Number of employees |
| Employees | 15 | at 2015-03-31d | Cons. | Number of employees |
| Employees | 15 | at 2014-03-31d | Cons. | Number of employees |
| Revenue | ¥1.4bn | 2017-04-01 → 2018-03-31 | Standalone | Net sales |
| Revenue | ¥806m | 2016-04-01 → 2017-03-31 | Standalone | Net sales |
| Revenue | ¥668m | 2015-04-01 → 2016-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥359m | 2014-04-01 → 2015-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥96m | 2013-04-01 → 2014-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥230m | 2017-04-01 → 2018-03-31 | Standalone | Operating income |
| Operating income | ¥73m | 2016-04-01 → 2017-03-31 | Standalone | Operating income |
| Ordinary income | ¥380m | 2017-04-01 → 2018-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥69m | 2016-04-01 → 2017-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥115m | 2015-04-01 → 2016-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥80m | 2014-04-01 → 2015-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥53m | 2013-04-01 → 2014-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥313m | 2017-04-01 → 2018-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥66m | 2016-04-01 → 2017-03-31 | Standalone | Income before income taxes |
| Net income | ¥255m | 2017-04-01 → 2018-03-31 | Standalone | Profit loss |
| Net income | ¥41m | 2016-04-01 → 2017-03-31 | Standalone | Profit loss |
| Net income | ¥69m | 2015-04-01 → 2016-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥38m | 2014-04-01 → 2015-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥35m | 2013-04-01 → 2014-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥994m | at 2018-03-31 | Standalone | Assets |
| Total assets | ¥954m | at 2017-03-31 | Standalone | Assets |
| Total assets | ¥752m | at 2016-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥154m | at 2015-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥96m | at 2014-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥222m | at 2018-03-31 | Standalone | Liabilities |
| Total liabilities | ¥329m | at 2017-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥772m | at 2018-03-31 | Standalone | Net assets |
| Net assets / equity | ¥625m | at 2017-03-31 | Standalone | Net assets |
| Net assets / equity | ¥653m | at 2016-03-31d | Standalone | Net assets |
| Net assets / equity | ¥105m | at 2015-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥66m | at 2014-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥487m | at 2018-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥443m | at 2017-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥38.16 | 2017-04-01 → 2018-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.51 | 2016-04-01 → 2017-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.48 | 2015-04-01 → 2016-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.98 | 2014-04-01 → 2015-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.37 | 2013-04-01 → 2014-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥37.55 | 2017-04-01 → 2018-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.09 | 2016-04-01 → 2017-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥26.11 | 2015-04-01 → 2016-03-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥40 | 2017-04-01 → 2018-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥33 | 2016-04-01 → 2017-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥26 | 2015-04-01 → 2016-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥114.88 | at 2018-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥94.87 | at 2017-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥221.51 | at 2016-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥53.57 | at 2015-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥33.6 | at 2014-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 77.7% | at 2018-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.5% | at 2017-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 86.8% | at 2016-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.0% | at 2015-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.3% | at 2014-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 36.5% | 2017-04-01 → 2018-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2016-04-01 → 2017-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.3% | 2015-04-01 → 2016-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 45.8% | 2014-04-01 → 2015-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 107.2% | 2013-04-01 → 2014-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 3,360,000 | at 2018-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,295,000 | at 2017-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,945,000 | at 2016-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 385 | at 2015-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 385 | at 2014-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 35 | at 2018-03-31 | Standalone | Number of employees |
| Employees | 27 | at 2017-03-31 | Standalone | Number of employees |
| Employees | 20 | at 2016-03-31d | Standalone | Number of employees |
| Employees | 15 | at 2015-03-31d | Standalone | Number of employees |
| Employees | 13 | at 2014-03-31d | 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.
All source rows · 1,079
| Item | Context | Value | Unit |
|---|---|---|---|
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 199769000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 954404000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 993613000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 137382000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 74162000 | JPY |
| Accounts payable other | Prior1YearInstant_NonConsolidatedMember | 155062000 | JPY |
| Accounts payable other | CurrentYearInstant_NonConsolidatedMember | 47879000 | JPY |
| Accrued expenses | Prior1YearInstant_NonConsolidatedMember | 19097000 | JPY |
| Accrued expenses | CurrentYearInstant_NonConsolidatedMember | 23480000 | JPY |
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 8257000 | JPY |
| Income taxes payable | CurrentYearInstant_NonConsolidatedMember | 31919000 | JPY |
| Accrued consumption taxes | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Accrued consumption taxes | CurrentYearInstant_NonConsolidatedMember | 37193000 | JPY |
| Advances received | Prior1YearInstant_NonConsolidatedMember | 7192000 | JPY |
| Advances received | CurrentYearInstant_NonConsolidatedMember | 2681000 | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | 2102000 | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 4262000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 329095000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 221579000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 329095000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 221579000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 262713000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 263405000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | 249233000 | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 249925000 | JPY |
| Other capital surplus | Prior1YearInstant_NonConsolidatedMember | 3000000 | JPY |
| Other capital surplus | CurrentYearInstant_NonConsolidatedMember | 3000000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 252233000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 252925000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 109321000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 255535000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 109321000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 255535000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -150000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -322000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 624116000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 771544000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 1061000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 444000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 1061000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 444000 | JPY |
| Subscription rights to shares | Prior1YearInstant_NonConsolidatedMember | 130000 | JPY |
| Subscription rights to shares | CurrentYearInstant_NonConsolidatedMember | 45000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 625308000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 772034000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 954404000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 993613000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 805614000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 1429452000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 467208000 | 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 |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 |