Tokyo Tape
Sign in
← User Local

Annual report

3984.TEDINET S100UEMA
Period2023-07-01 → 2024-06-30
Filed2024-09-20
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 92
MetricValuePeriodScopeSource row
Revenue¥3.9bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥3.3bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥2.7bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Operating income¥1.7bn2023-07-01 → 2024-06-30StandaloneOperating income
Operating income¥1.4bn2022-07-01 → 2023-06-30StandaloneOperating income
Ordinary income¥1.7bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥1.4bn2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥1.0bn2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥851m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥658m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.7bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Profit before tax¥1.3bn2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Net income¥1.2bn2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥954m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥722m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income¥615m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income¥420m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Total assets¥8.8bnat 2024-06-30StandaloneAssets
Total assets¥7.2bnat 2023-06-30StandaloneAssets
Total assets¥6.2bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥5.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2024-06-30StandaloneLiabilities
Total liabilities¥872mat 2023-06-30StandaloneLiabilities
Net assets / equity¥7.7bnat 2024-06-30StandaloneNet assets
Net assets / equity¥6.3bnat 2023-06-30StandaloneNet assets
Net assets / equity¥5.5bnat 2022-06-30dStandaloneNet assets
Net assets / equity¥4.7bnat 2021-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.9bnat 2020-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥7.7bnat 2024-06-30StandaloneCash and deposits
Cash and deposits¥6.4bnat 2023-06-30StandaloneCash and deposits
Cash & equivalents¥7.7bnat 2024-06-30StandaloneCash and cash equivalents
Cash & equivalents¥6.4bnat 2023-06-30StandaloneCash and cash equivalents
Cash & equivalents¥5.3bnat 2022-06-30dStandaloneCash and cash equivalents
Cash & equivalents¥4.7bnat 2021-06-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.0bnat 2020-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.5bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.3bn2022-07-01 → 2023-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥912m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥697m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥622m2019-07-01 → 2020-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥199m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥28m2022-07-01 → 2023-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥120m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥100m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥23m2019-07-01 → 2020-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥37m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥238m2022-07-01 → 2023-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥167m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥65m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥989m2019-07-01 → 2020-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥73.942023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.82022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.422021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.32020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.62019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥73.572023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥59.212022-07-01 → 2023-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥44.732021-07-01 → 2022-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥38.292020-07-01 → 2021-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.622019-07-01 → 2020-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥82023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥42022-07-01 → 2023-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥32021-07-01 → 2022-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52020-07-01 → 2021-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥477.91at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥396.97at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥346.18at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥297.81at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥253.55at 2020-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio87.4%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio87.9%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.8%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.2%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.1%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE16.9%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE16.1%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE14.1%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
ROE14.2%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
ROE13.2%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued16,205,800at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued16,115,600at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued16,024,800at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,942,800at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,826,100at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees102at 2024-06-30StandaloneNumber of employees
Employees93at 2023-06-30StandaloneNumber of employees
Employees85at 2022-06-30dStandaloneNumber of employees
Employees76at 2021-06-30dStandaloneNumber of employees
Employees69at 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.

All source rows · 769
ItemContextValueUnit
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember7211745000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember8835192000JPY
Net salesPrior1YearDuration_NonConsolidatedMember3288826000JPY
Net salesCurrentYearDuration_NonConsolidatedMember3907679000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember236668000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember339063000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember3052158000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember3568615000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1679791000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1840614000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember1372366000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember1728000000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember102000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember214000JPY
Other noiPrior1YearDuration_NonConsolidatedMember－JPY
Other noiCurrentYearDuration_NonConsolidatedMember1000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember102000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember216000JPY
Share based payment expenses noePrior1YearDuration_NonConsolidatedMember13546000JPY
Share based payment expenses noeCurrentYearDuration_NonConsolidatedMember7994000JPY
Commission for purchase of treasury stock noePrior1YearDuration_NonConsolidatedMember1294000JPY
Commission for purchase of treasury stock noeCurrentYearDuration_NonConsolidatedMember－JPY
Other noePrior1YearDuration_NonConsolidatedMember43000JPY
Other noeCurrentYearDuration_NonConsolidatedMember70000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember14884000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember8065000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember1357584000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember1720151000JPY
Loss on valuation of investment securities elPrior1YearDuration_NonConsolidatedMember100450000JPY
Loss on valuation of investment securities elCurrentYearDuration_NonConsolidatedMember－JPY
Loss on retirement of noncurrent assets elPrior1YearDuration_NonConsolidatedMember－JPY
Loss on retirement of noncurrent assets elCurrentYearDuration_NonConsolidatedMember0JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember100450000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember0JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember1257133000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember1720151000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember350289000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember564347000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-47508000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-29733000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember302781000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember534614000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember954352000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember1185536000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember1185243000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1170243000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember71118000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember1241362000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember3151050000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember3151050000JPY

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 identitynon_consolidated 2023-06-30pass
balance sheet identitynon_consolidated 2024-06-30pass
dei present pass
period resolution pass
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 · operating cash flownon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flownon_consolidated 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 assetsnon_consolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass