Annual report
3936.TEDINET S100OBFM
Period2021-04-01 → 2022-03-31
Filed2022-06-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.8bn | 2021-04-01 → 2022-03-31 | Cons. | Net sales |
| Revenue | ¥1.2bn | 2020-04-01 → 2021-03-31 | Cons. | Net sales |
| Revenue | ¥1.3bn | 2019-04-01 → 2020-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2018-04-01 → 2019-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥137m | 2021-04-01 → 2022-03-31 | Cons. | Operating income |
| Operating income | −¥363m | 2020-04-01 → 2021-03-31 | Cons. | Operating income |
| Ordinary income | ¥447m | 2021-04-01 → 2022-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥340m | 2020-04-01 → 2021-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥188m | 2019-04-01 → 2020-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥56m | 2018-04-01 → 2019-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥518m | 2021-04-01 → 2022-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥334m | 2020-04-01 → 2021-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥419m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥188m | 2020-04-01 → 2021-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥154m | 2019-04-01 → 2020-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥61m | 2018-04-01 → 2019-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥496m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss |
| Net income | −¥333m | 2020-04-01 → 2021-03-31 | Cons. | Profit loss |
| Total assets | ¥1.7bn | at 2022-03-31 | Cons. | Assets |
| Total assets | ¥632m | at 2021-03-31 | Cons. | Assets |
| Total assets | ¥720m | at 2020-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥722m | at 2019-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥485m | at 2022-03-31 | Cons. | Liabilities |
| Total liabilities | ¥431m | at 2021-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.3bn | at 2022-03-31 | Cons. | Net assets |
| Net assets / equity | ¥201m | at 2021-03-31 | Cons. | Net assets |
| Net assets / equity | ¥236m | at 2020-03-31d | Cons. | Net assets |
| Net assets / equity | ¥209m | at 2019-03-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥207m | at 2021-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥207m | at 2021-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥327m | at 2020-03-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥446m | at 2019-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥281m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥429m | 2020-04-01 → 2021-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥268m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥29m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥302m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥51m | 2020-04-01 → 2021-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥8m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥3m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥507m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥259m | 2020-04-01 → 2021-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥158m | 2019-04-01 → 2020-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥44m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥11.78 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.36 | 2020-04-01 → 2021-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-4.4 | 2019-04-01 → 2020-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.74 | 2018-04-01 → 2019-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥11.58 | 2021-04-01 → 2022-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥31.68 | at 2022-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5.59 | at 2021-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5.93 | at 2020-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5.95 | at 2019-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 66.0% | at 2022-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.0% | at 2021-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.8% | at 2020-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.8% | at 2019-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 62.1% | 2021-04-01 → 2022-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -93.0% | 2020-04-01 → 2021-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -74.2% | 2019-04-01 → 2020-03-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | -29.3% | 2018-04-01 → 2019-03-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 98 | at 2022-03-31 | Cons. | Number of employees |
| Employees | 79 | at 2021-03-31 | Cons. | Number of employees |
| Employees | 77 | at 2020-03-31d | Cons. | Number of employees |
| Employees | 90 | at 2019-03-31d | Cons. | Number of employees |
| Revenue | ¥1.7bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Revenue | ¥1.1bn | 2020-04-01 → 2021-03-31 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2017-04-01 → 2018-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥262m | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Operating income | −¥28m | 2020-04-01 → 2021-03-31 | Standalone | Operating income |
| Ordinary income | ¥272m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥19m | 2020-04-01 → 2021-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥51m | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥33m | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥153m | 2017-04-01 → 2018-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥342m | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥30m | 2020-04-01 → 2021-03-31 | Standalone | Income before income taxes |
| Net income | ¥342m | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | ¥29m | 2020-04-01 → 2021-03-31 | Standalone | Profit loss |
| Net income | −¥57m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥51m | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥299m | 2017-04-01 → 2018-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.4bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥552m | at 2021-03-31 | Standalone | Assets |
| Total assets | ¥596m | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥737m | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥752m | at 2018-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥375m | at 2022-03-31 | Standalone | Liabilities |
| Total liabilities | ¥357m | at 2021-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥195m | at 2021-03-31 | Standalone | Net assets |
| Net assets / equity | ¥166m | at 2020-03-31d | Standalone | Net assets |
| Net assets / equity | ¥222m | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥270m | at 2018-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.0bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥118m | at 2021-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥426m | at 2018-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥108m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥32m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥56m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥9.6 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.83 | 2020-04-01 → 2021-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.63 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.47 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-8.61 | 2017-04-01 → 2018-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥9.44 | 2021-04-01 → 2022-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥0.83 | 2020-04-01 → 2021-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥28.83 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥5.55 | at 2021-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4.71 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥6.32 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥7.7 | at 2018-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 73.6% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.2% | at 2021-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.7% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.0% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.6% | at 2018-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 54.9% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.3% | 2020-04-01 → 2021-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -29.6% | 2019-04-01 → 2020-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -21.1% | 2018-04-01 → 2019-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -71.8% | 2017-04-01 → 2018-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 36,402,450 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,166,492 | at 2021-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,166,292 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,163,842 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,159,557 | at 2018-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 87 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 70 | at 2021-03-31 | Standalone | Number of employees |
| Employees | 70 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 90 | at 2019-03-31d | Standalone | Number of employees |
| Employees | 86 | at 2018-03-31d | 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.
Segments · 61
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2021-04-01 → 2022-03-31 | −¥144m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-04-01 → 2022-03-31 | −¥144m |
| Reconciling Itemsreconciling | segment profit | 2021-04-01 → 2022-03-31 | −¥365m |
| Media Businessreportable segment | employees | at 2022-03-31 | 23 pure |
| Media Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥378m |
| Media Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥334m |
| Media Businessreportable segment | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥44m |
| Media Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥90m |
| Platform Businessreportable segment | employees | at 2022-03-31 | 21 pure |
| Platform Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥519m |
| Platform Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥517m |
| Platform Businessreportable segment | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥3m |
| Platform Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥148m |
| Recruiting Businessreportable segment | employees | at 2022-03-31 | 15 pure |
| Recruiting Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥458m |
| Recruiting Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥458m |
| Recruiting Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥228m |
| Salesforce Businessreportable segment | employees | at 2022-03-31 | 19 pure |
| Salesforce Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥395m |
| Salesforce Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥395m |
| Salesforce Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥121m |
| Sharing Businessreportable segment | employees | at 2022-03-31 | 11 pure |
| Sharing Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥210m |
| Sharing Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥112m |
| Sharing Businessreportable segment | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥98m |
| Sharing Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥86m |
| —segment total | employees | at 2022-03-31 | 89 pure |
| —segment total | revenue | 2021-04-01 → 2022-03-31 | ¥2.0bn |
| —segment total | revenue external | 2021-04-01 → 2022-03-31 | ¥1.8bn |
| —segment total | revenue intersegment | 2021-04-01 → 2022-03-31 | ¥144m |
| —segment total | segment profit | 2021-04-01 → 2022-03-31 | ¥501m |
| Reconciling Itemsreconciling | revenue | 2020-04-01 → 2021-03-31 | −¥45m |
| Reconciling Itemsreconciling | revenue intersegment | 2020-04-01 → 2021-03-31 | −¥45m |
| Reconciling Itemsreconciling | segment profit | 2020-04-01 → 2021-03-31 | −¥219m |
| Media Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥361m |
| Media Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥317m |
| Media Businessreportable segment | revenue intersegment | 2020-04-01 → 2021-03-31 | ¥44m |
| Media Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥22m |
| Platform Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥511m |
| Platform Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥511m |
| Platform Businessreportable segment | revenue intersegment | 2020-04-01 → 2021-03-31 | ¥35,000 |
| Platform Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | ¥92m |
| Recruiting Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥166m |
| Recruiting Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥166m |
| Recruiting Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | ¥51m |
| Salesforce Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥110m |
| Salesforce Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥110m |
| Salesforce Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | ¥26m |
| Sharing Businessreportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥116m |
| Sharing Businessreportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥115m |
| Sharing Businessreportable segment | revenue intersegment | 2020-04-01 → 2021-03-31 | ¥886,000 |
| Sharing Businessreportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥290m |
| —segment total | revenue | 2020-04-01 → 2021-03-31 | ¥1.3bn |
| —segment total | revenue external | 2020-04-01 → 2021-03-31 | ¥1.2bn |
| —segment total | revenue intersegment | 2020-04-01 → 2021-03-31 | ¥45m |
| —segment total | segment profit | 2020-04-01 → 2021-03-31 | −¥143m |
| Media Businessreportable segment | employees | at 2022-03-31 | 23 pure |
| Platform Businessreportable segment | employees | at 2022-03-31 | 21 pure |
| Recruiting Businessreportable segment | employees | at 2022-03-31 | 15 pure |
| Salesforce Businessreportable segment | employees | at 2022-03-31 | 19 pure |
| —segment total | employees | at 2022-03-31 | 78 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,355
| Item | Context | Value | Unit |
|---|---|---|---|
| Other information financial statements etc (text) | CurrentYearDuration | Text · Plus | |
| Overview of operational procedures for shares (text) | FilingDateInstant | Text · Plus | |
| Information about parent company etc of reporting company (text) | FilingDateInstant | Text · Plus | |
| Other reference information (text) | FilingDateInstant | Text · Plus | |
| Information about company which provides guarantee to reporting company (text) | FilingDateInstant | Text · Plus |
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 rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| 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 · 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 |