Annual report
3935.TEDINET S100QTFR
Period2022-03-01 → 2023-02-28
Filed2023-05-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2022-03-01 → 2023-02-28 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2021-03-01 → 2022-02-28 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2020-03-01 → 2021-02-28d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.5bn | 2019-03-01 → 2020-02-29d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2018-03-01 → 2019-02-28d | Cons. | Net sales (5-year summary) |
| Operating income | ¥154m | 2022-03-01 → 2023-02-28 | Cons. | Operating income |
| Operating income | ¥123m | 2021-03-01 → 2022-02-28 | Cons. | Operating income |
| Ordinary income | ¥146m | 2022-03-01 → 2023-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥114m | 2021-03-01 → 2022-02-28 | Cons. | Ordinary income |
| Ordinary income | −¥34m | 2020-03-01 → 2021-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥197m | 2019-03-01 → 2020-02-29d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥542m | 2018-03-01 → 2019-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥146m | 2022-03-01 → 2023-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥107m | 2021-03-01 → 2022-02-28 | Cons. | Income before income taxes |
| Net income (owners) | ¥151m | 2022-03-01 → 2023-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥108m | 2021-03-01 → 2022-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥81m | 2020-03-01 → 2021-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥207m | 2019-03-01 → 2020-02-29d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥1.1bn | 2018-03-01 → 2019-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥151m | 2022-03-01 → 2023-02-28 | Cons. | Profit loss |
| Net income | ¥108m | 2021-03-01 → 2022-02-28 | Cons. | Profit loss |
| Total assets | ¥1.6bn | at 2023-02-28 | Cons. | Assets |
| Total assets | ¥1.6bn | at 2022-02-28 | Cons. | Assets |
| Total assets | ¥1.7bn | at 2021-02-28d | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2020-02-29d | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.8bn | at 2019-02-28d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥656m | at 2023-02-28 | Cons. | Liabilities |
| Total liabilities | ¥683m | at 2022-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥992m | at 2023-02-28 | Cons. | Net assets |
| Net assets / equity | ¥869m | at 2022-02-28 | Cons. | Net assets |
| Net assets / equity | ¥759m | at 2021-02-28d | Cons. | Net assets |
| Net assets / equity | ¥831m | at 2020-02-29d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥449m | at 2019-02-28d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥781m | at 2023-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥830m | at 2022-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥779m | at 2023-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥829m | at 2022-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥896m | at 2021-02-28d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2020-02-29d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥852m | at 2019-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥55m | 2022-03-01 → 2023-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥139m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥13m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥82m | 2019-03-01 → 2020-02-29d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥391m | 2018-03-01 → 2019-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥14m | 2022-03-01 → 2023-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥9m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥50m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥203m | 2019-03-01 → 2020-02-29d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥316m | 2018-03-01 → 2019-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥91m | 2022-03-01 → 2023-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥198m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥115m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥480m | 2019-03-01 → 2020-02-29d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.0bn | 2018-03-01 → 2019-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥24.59 | 2022-03-01 → 2023-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥17.66 | 2021-03-01 → 2022-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-13.25 | 2020-03-01 → 2021-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-39.46 | 2019-03-01 → 2020-02-29d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-243.5 | 2018-03-01 → 2019-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥21.43 | 2022-03-01 → 2023-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥15.39 | 2021-03-01 → 2022-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥161.77 | at 2023-02-28 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥141.68 | at 2022-02-28 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥123.99 | at 2021-02-28d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥137.07 | at 2020-02-29d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥93.63 | at 2019-02-28d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 60.1% | at 2023-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.0% | at 2022-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.9% | at 2021-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.4% | at 2020-02-29d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.2% | at 2019-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 16.2% | 2022-03-01 → 2023-02-28 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 13.3% | 2021-03-01 → 2022-02-28 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 84 | at 2023-02-28 | Cons. | Number of employees |
| Employees | 83 | at 2022-02-28 | Cons. | Number of employees |
| Employees | 95 | at 2021-02-28d | Cons. | Number of employees |
| Employees | 105 | at 2020-02-29d | Cons. | Number of employees |
| Employees | 133 | at 2019-02-28d | Cons. | Number of employees |
| Revenue | ¥1.2bn | 2022-03-01 → 2023-02-28 | Standalone | Net sales |
| Revenue | ¥1.2bn | 2021-03-01 → 2022-02-28 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2020-03-01 → 2021-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2019-03-01 → 2020-02-29d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2018-03-01 → 2019-02-28d | Standalone | Net sales (5-year summary) |
| Operating income | ¥101m | 2022-03-01 → 2023-02-28 | Standalone | Operating income |
| Operating income | ¥55m | 2021-03-01 → 2022-02-28 | Standalone | Operating income |
| Ordinary income | ¥96m | 2022-03-01 → 2023-02-28 | Standalone | Ordinary income |
| Ordinary income | ¥49m | 2021-03-01 → 2022-02-28 | Standalone | Ordinary income |
| Ordinary income | −¥112m | 2020-03-01 → 2021-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥226m | 2019-03-01 → 2020-02-29d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥551m | 2018-03-01 → 2019-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥96m | 2022-03-01 → 2023-02-28 | Standalone | Income before income taxes |
| Profit before tax | ¥43m | 2021-03-01 → 2022-02-28 | Standalone | Income before income taxes |
| Net income | ¥110m | 2022-03-01 → 2023-02-28 | Standalone | Profit loss |
| Net income | ¥56m | 2021-03-01 → 2022-02-28 | Standalone | Profit loss |
| Net income | −¥154m | 2020-03-01 → 2021-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | −¥230m | 2019-03-01 → 2020-02-29d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.0bn | 2018-03-01 → 2019-02-28d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.1bn | at 2023-02-28 | Standalone | Assets |
| Total assets | ¥1.1bn | at 2022-02-28 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2021-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2020-02-29d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2019-02-28d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥162m | at 2023-02-28 | Standalone | Liabilities |
| Total liabilities | ¥306m | at 2022-02-28 | Standalone | Liabilities |
| Net assets / equity | ¥937m | at 2023-02-28 | Standalone | Net assets |
| Net assets / equity | ¥827m | at 2022-02-28 | Standalone | Net assets |
| Net assets / equity | ¥769m | at 2021-02-28d | Standalone | Net assets |
| Net assets / equity | ¥885m | at 2020-02-29d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥527m | at 2019-02-28d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥536m | at 2023-02-28 | Standalone | Cash and deposits |
| Cash and deposits | ¥575m | at 2022-02-28 | Standalone | Cash and deposits |
| EPS (basic) | ¥17.98 | 2022-03-01 → 2023-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.17 | 2021-03-01 → 2022-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-25.37 | 2020-03-01 → 2021-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-43.99 | 2019-03-01 → 2020-02-29d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-226.74 | 2018-03-01 → 2019-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.68 | 2022-03-01 → 2023-02-28 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥7.99 | 2021-03-01 → 2022-02-28 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥152.77 | at 2023-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥134.79 | at 2022-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥125.6 | at 2021-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥146.07 | at 2020-02-29d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥109.95 | at 2019-02-28d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 85.2% | at 2023-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.9% | at 2022-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.5% | at 2021-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.3% | at 2020-02-29d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.3% | at 2019-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 12.5% | 2022-03-01 → 2023-02-28 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.8% | 2021-03-01 → 2022-02-28 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,128,000 | at 2023-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,128,000 | at 2022-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,119,600 | at 2021-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,059,600 | at 2020-02-29d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,794,000 | at 2019-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 83 | at 2023-02-28 | Standalone | Number of employees |
| Employees | 52 | at 2022-02-28 | Standalone | Number of employees |
| Employees | 59 | at 2021-02-28d | Standalone | Number of employees |
| Employees | 72 | at 2020-02-29d | Standalone | Number of employees |
| Employees | 101 | at 2019-02-28d | 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 · 1,377
| Item | Context | Value | Unit |
|---|---|---|---|
| Total changes of items during the period | CurrentYearDuration_RetainedEarningsMember | 150666000 | JPY |
| Total changes of items during the period | CurrentYearDuration_TreasuryStockMember | -17000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ShareholdersEquityMember | 150648000 | JPY |
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | － | JPY |
| Total changes of items during the period | CurrentYearDuration | 150648000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 10663000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 728911000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | 251877000 | JPY |
| Net assets | CurrentYearInstant_TreasuryStockMember | -135000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 991316000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 845000 | JPY |
| Net assets | CurrentYearInstant | 992162000 | JPY |
| Income before income taxes | Prior1YearDuration | 106544000 | JPY |
| Income before income taxes | CurrentYearDuration | 146092000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 19806000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 8545000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 22255000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 22255000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | -31000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | -43000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 77000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | -1810000 | JPY |
| Changes in the amount of information usage fee allowance ope cf | Prior1YearDuration | -868000 | JPY |
| Changes in the amount of information usage fee allowance ope cf | CurrentYearDuration | -264000 | JPY |
| Increase decrease in provision for sales returns ope cf | Prior1YearDuration | -1617000 | JPY |
| Increase decrease in provision for sales returns ope cf | CurrentYearDuration | -24599000 | JPY |
| Increase decrease in refund liabilities ope cf | Prior1YearDuration | － | JPY |
| Increase decrease in refund liabilities ope cf | CurrentYearDuration | 44005000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -13000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -131000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 7845000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 3862000 | JPY |
| Subscription warrant publication costs ope cf | Prior1YearDuration | 1754000 | JPY |
| Subscription warrant publication costs ope cf | CurrentYearDuration | － | JPY |
| Subsidy income2 ope cf | Prior1YearDuration | -819000 | JPY |
| Subsidy income2 ope cf | CurrentYearDuration | － | JPY |
| Head office relocation expenses ope cf | Prior1YearDuration | 7271000 | JPY |
| Head office relocation expenses ope cf | CurrentYearDuration | － | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | 31590000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | － | JPY |
| Decrease increase in trade receivables and contract assets ope cf | Prior1YearDuration | － | JPY |
| Decrease increase in trade receivables and contract assets ope cf | CurrentYearDuration | -56597000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | 2650000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | -35990000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | 18298000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 37304000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | -43178000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | -22507000 | JPY |
| Other net ope cf | Prior1YearDuration | -6050000 | JPY |
| Other net ope cf | CurrentYearDuration | -64585000 | 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 |