Tokyo Tape
Sign in
← bBreak Systems

Annual report

3986.TEDINET S100P9RE
Period2021-07-01 → 2022-06-30
Filed2022-09-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 90
MetricValuePeriodScopeSource row
Revenue¥1.3bn2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥1.2bn2020-07-01 → 2021-06-30StandaloneNet sales
Revenue¥1.2bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2017-07-01 → 2018-06-30dStandaloneNet sales (5-year summary)
Operating income¥154m2021-07-01 → 2022-06-30StandaloneOperating income
Operating income¥120m2020-07-01 → 2021-06-30StandaloneOperating income
Ordinary income¥154m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥121m2020-07-01 → 2021-06-30StandaloneOrdinary income
Ordinary income¥139m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥161m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥168m2017-07-01 → 2018-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥154m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Profit before tax¥121m2020-07-01 → 2021-06-30StandaloneIncome before income taxes
Net income¥117m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥92m2020-07-01 → 2021-06-30StandaloneProfit loss
Net income¥104m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥111m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Net income¥117m2017-07-01 → 2018-06-30dStandaloneNet income loss (5-year summary)
Total assets¥1.9bnat 2022-06-30StandaloneAssets
Total assets¥1.7bnat 2021-06-30StandaloneAssets
Total assets¥1.6bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2018-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥449mat 2022-06-30StandaloneLiabilities
Total liabilities¥386mat 2021-06-30StandaloneLiabilities
Net assets / equity¥1.4bnat 2022-06-30StandaloneNet assets
Net assets / equity¥1.3bnat 2021-06-30StandaloneNet assets
Net assets / equity¥1.3bnat 2020-06-30dStandaloneNet assets
Net assets / equity¥1.2bnat 2019-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2018-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2022-06-30StandaloneCash and deposits
Cash and deposits¥1.5bnat 2021-06-30StandaloneCash and deposits
Cash & equivalents¥1.6bnat 2022-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2021-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2020-06-30dStandaloneCash and cash equivalents
Cash & equivalents¥1.2bnat 2019-06-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.0bnat 2018-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥195m2021-07-01 → 2022-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥113m2020-07-01 → 2021-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥147m2019-07-01 → 2020-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥184m2018-07-01 → 2019-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥96m2017-07-01 → 2018-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1,0002021-07-01 → 2022-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥5,0002020-07-01 → 2021-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥5,0002019-07-01 → 2020-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1m2018-07-01 → 2019-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥30m2017-07-01 → 2018-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥18m2021-07-01 → 2022-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥19m2020-07-01 → 2021-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥19m2019-07-01 → 2020-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥18m2018-07-01 → 2019-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥30m2017-07-01 → 2018-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥75.972021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.542020-07-01 → 2021-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥67.782019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥72.522018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥79.452017-07-01 → 2018-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥72.522018-07-01 → 2019-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.192017-07-01 → 2018-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥122021-07-01 → 2022-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥122020-07-01 → 2021-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥122019-07-01 → 2020-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥122018-07-01 → 2019-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥122017-07-01 → 2018-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥932.63at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥868.66at 2021-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥821.13at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥765.39at 2019-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥705.19at 2018-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio76.1%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.6%at 2021-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.3%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.7%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.4%at 2018-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE8.4%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE7.0%2020-07-01 → 2021-06-30StandaloneRate of return on equity (5-year summary)
ROE8.5%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE9.9%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
ROE11.6%2017-07-01 → 2018-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,536,960at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,536,960at 2021-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,536,960at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,536,960at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,536,280at 2018-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees131at 2022-06-30StandaloneNumber of employees
Employees124at 2021-06-30StandaloneNumber of employees
Employees124at 2020-06-30dStandaloneNumber of employees
Employees118at 2019-06-30dStandaloneNumber of employees
Employees122at 2018-06-30dStandaloneNumber 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.

Segments · 23
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2021-07-01 → 2022-06-30−¥301m
Package Businessreportable segmentemployeesat 2022-06-3071 pure
Package Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥791m
Package Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥791m
Package Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥347m
System Integration Businessreportable segmentemployeesat 2022-06-3035 pure
System Integration Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥473m
System Integration Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥473m
System Integration Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥108m
—segment totalemployeesat 2022-06-30106 pure
—segment totalrevenue2021-07-01 → 2022-06-30¥1.3bn
—segment totalrevenue external2021-07-01 → 2022-06-30¥1.3bn
—segment totalsegment profit2021-07-01 → 2022-06-30¥455m
Reconciling Itemsreconcilingsegment profit2020-07-01 → 2021-06-30−¥291m
Package Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥692m
Package Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥692m
Package Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥289m
System Integration Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥474m
System Integration Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥474m
System Integration Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥123m
—segment totalrevenue2020-07-01 → 2021-06-30¥1.2bn
—segment totalrevenue external2020-07-01 → 2021-06-30¥1.2bn
—segment totalsegment profit2020-07-01 → 2021-06-30¥411m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 778
ItemContextValueUnit
Cost of products manufacturedCurrentYearDuration_NonConsolidatedMember674230000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember3758000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember1157000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember632985000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember675387000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember533457000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember587897000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember412981000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember434311000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember120476000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember153586000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember14000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember16000JPY
Miscellaneous income noiPrior1YearDuration_NonConsolidatedMember71000JPY
Miscellaneous income noiCurrentYearDuration_NonConsolidatedMember77000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember86000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember92000JPY
Miscellaneous loss noePrior1YearDuration_NonConsolidatedMember1000JPY
Miscellaneous loss noeCurrentYearDuration_NonConsolidatedMember－JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember1000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember－JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember120561000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember153678000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember120561000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember153678000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember35672000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember44776000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-6612000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-7850000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember29060000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember36926000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember91501000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember116752000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember232632000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember176292000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember109770000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember286063000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember3602000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember740006000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember743608000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-391000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember1261912000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember1261912000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-18442000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-18442000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-18442000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember-18442000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember91501000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember91501000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember91501000JPY

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 2021-06-30pass
balance sheet identitynon_consolidated 2022-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-06-30pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · operating cash flownon_consolidated 2020-07-01/2021-06-30pass
statement vs summary · operating cash flownon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2020-07-01/2021-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · total assetsnon_consolidated 2021-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass