Annual report
3990.TEDINET S100P2WB
Period2021-06-01 → 2022-05-31
Filed2022-08-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥23.6bn | 2021-06-01 → 2022-05-31 | Cons. | Net sales |
| Revenue | ¥24.5bn | 2020-06-01 → 2021-05-31 | Cons. | Net sales |
| Revenue | ¥22.5bn | 2019-06-01 → 2020-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥19.7bn | 2018-06-01 → 2019-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥11.7bn | 2017-06-01 → 2018-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥971m | 2021-06-01 → 2022-05-31 | Cons. | Operating income |
| Operating income | ¥816m | 2020-06-01 → 2021-05-31 | Cons. | Operating income |
| Ordinary income | ¥1.0bn | 2021-06-01 → 2022-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥855m | 2020-06-01 → 2021-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥933m | 2019-06-01 → 2020-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.2bn | 2018-06-01 → 2019-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥704m | 2017-06-01 → 2018-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥738m | 2021-06-01 → 2022-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥855m | 2020-06-01 → 2021-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥448m | 2021-06-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥549m | 2020-06-01 → 2021-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥359m | 2019-06-01 → 2020-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥889m | 2018-06-01 → 2019-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥406m | 2017-06-01 → 2018-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥413m | 2021-06-01 → 2022-05-31 | Cons. | Profit loss |
| Net income | ¥548m | 2020-06-01 → 2021-05-31 | Cons. | Profit loss |
| Total assets | ¥10.7bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥9.7bn | at 2021-05-31 | Cons. | Assets |
| Total assets | ¥10.5bn | at 2020-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.3bn | at 2019-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.7bn | at 2018-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.3bn | at 2022-05-31 | Cons. | Liabilities |
| Total liabilities | ¥5.8bn | at 2021-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥4.4bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2021-05-31 | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2020-05-31d | Cons. | Net assets |
| Net assets / equity | ¥2.8bn | at 2019-05-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.8bn | at 2018-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.7bn | at 2022-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.0bn | at 2021-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.7bn | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2021-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2020-05-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2019-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.5bn | at 2018-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.3bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥229m | 2020-06-01 → 2021-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥521m | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.0bn | 2018-06-01 → 2019-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥399m | 2017-06-01 → 2018-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥535m | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥775m | 2020-06-01 → 2021-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.5bn | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.1bn | 2018-06-01 → 2019-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥212m | 2017-06-01 → 2018-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥107m | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥762m | 2020-06-01 → 2021-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3.2bn | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥699m | 2018-06-01 → 2019-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥453m | 2017-06-01 → 2018-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥22.65 | 2021-06-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.9 | 2020-06-01 → 2021-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.58 | 2019-06-01 → 2020-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.82 | 2018-06-01 → 2019-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥22.65 | 2017-06-01 → 2018-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥22.19 | 2021-06-01 → 2022-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥27.09 | 2020-06-01 → 2021-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥17.69 | 2019-06-01 → 2020-05-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥43.94 | 2018-06-01 → 2019-05-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥20.49 | 2017-06-01 → 2018-05-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥220.54 | at 2022-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥199.67 | at 2021-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥171.29 | at 2020-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥149.89 | at 2019-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥99.04 | at 2018-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 40.8% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.5% | at 2021-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.0% | at 2020-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.0% | at 2019-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.4% | at 2018-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 10.8% | 2021-06-01 → 2022-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.1% | 2020-06-01 → 2021-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.6% | 2019-06-01 → 2020-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 38.3% | 2018-06-01 → 2019-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 32.6% | 2017-06-01 → 2018-05-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 578 | at 2022-05-31 | Cons. | Number of employees |
| Employees | 546 | at 2021-05-31 | Cons. | Number of employees |
| Employees | 471 | at 2020-05-31d | Cons. | Number of employees |
| Employees | 382 | at 2019-05-31d | Cons. | Number of employees |
| Employees | 234 | at 2018-05-31d | Cons. | Number of employees |
| Revenue | ¥21.2bn | 2021-06-01 → 2022-05-31 | Standalone | Net sales |
| Revenue | ¥24.5bn | 2020-06-01 → 2021-05-31 | Standalone | Net sales |
| Revenue | ¥22.5bn | 2019-06-01 → 2020-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥19.7bn | 2018-06-01 → 2019-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.7bn | 2017-06-01 → 2018-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥920m | 2021-06-01 → 2022-05-31 | Standalone | Operating income |
| Operating income | ¥839m | 2020-06-01 → 2021-05-31 | Standalone | Operating income |
| Ordinary income | ¥1.2bn | 2021-06-01 → 2022-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥882m | 2020-06-01 → 2021-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥984m | 2019-06-01 → 2020-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.2bn | 2018-06-01 → 2019-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥703m | 2017-06-01 → 2018-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥820m | 2021-06-01 → 2022-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥877m | 2020-06-01 → 2021-05-31 | Standalone | Income before income taxes |
| Net income | ¥478m | 2021-06-01 → 2022-05-31 | Standalone | Profit loss |
| Net income | ¥570m | 2020-06-01 → 2021-05-31 | Standalone | Profit loss |
| Net income | ¥360m | 2019-06-01 → 2020-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥890m | 2018-06-01 → 2019-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥406m | 2017-06-01 → 2018-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥10.2bn | at 2022-05-31 | Standalone | Assets |
| Total assets | ¥9.7bn | at 2021-05-31 | Standalone | Assets |
| Total assets | ¥10.5bn | at 2020-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.3bn | at 2019-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.7bn | at 2018-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥5.7bn | at 2022-05-31 | Standalone | Liabilities |
| Total liabilities | ¥5.8bn | at 2021-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥4.4bn | at 2022-05-31 | Standalone | Net assets |
| Net assets / equity | ¥4.0bn | at 2021-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.4bn | at 2020-05-31d | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2019-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.8bn | at 2018-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.8bn | at 2022-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.0bn | at 2021-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥24.17 | 2021-06-01 → 2022-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥28.97 | 2020-06-01 → 2021-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.66 | 2019-06-01 → 2020-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.85 | 2018-06-01 → 2019-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥22.65 | 2017-06-01 → 2018-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥23.68 | 2021-06-01 → 2022-05-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥28.13 | 2020-06-01 → 2021-05-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥17.77 | 2019-06-01 → 2020-05-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥43.97 | 2018-06-01 → 2019-05-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥20.48 | 2017-06-01 → 2018-05-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥222.16 | at 2022-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥200.87 | at 2021-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥171.42 | at 2020-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥149.94 | at 2019-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥99.06 | at 2018-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 43.3% | at 2022-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.7% | at 2021-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.0% | at 2020-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.0% | at 2019-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.4% | at 2018-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 11.4% | 2021-06-01 → 2022-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.6% | 2020-06-01 → 2021-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.6% | 2019-06-01 → 2020-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 38.3% | 2018-06-01 → 2019-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 32.6% | 2017-06-01 → 2018-05-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 19,893,180 | at 2022-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,748,100 | at 2021-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,563,060 | at 2020-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,916,620 | at 2019-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,079,500 | at 2018-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 576 | at 2022-05-31 | Standalone | Number of employees |
| Employees | 545 | at 2021-05-31 | Standalone | Number of employees |
| Employees | 471 | at 2020-05-31d | Standalone | Number of employees |
| Employees | 382 | at 2019-05-31d | Standalone | Number of employees |
| Employees | 234 | at 2018-05-31d | 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Video Content Businessreportable segment | employees | at 2022-05-31 | 578 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,207
| Item | Context | Value | Unit |
|---|---|---|---|
| Deposit for subscriptions to shares | CurrentYearInstant_NonConsolidatedMember | 11010000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | 774048000 | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 793031000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 774048000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 793031000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 2380445000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 2858848000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 2380445000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 2858848000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -99978000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 3959543000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 4386943000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 7256000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 16647000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 7256000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 16647000 | JPY |
| Subscription rights to shares | Prior1YearInstant_NonConsolidatedMember | 14362000 | JPY |
| Subscription rights to shares | CurrentYearInstant_NonConsolidatedMember | 14362000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 3981161000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 4417953000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 9743616000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 10159914000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 24487607000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 21249944000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 17987935000 | JPY |
| Cost of sales | CurrentYearDuration_NonConsolidatedMember | 14948964000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 6499671000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 6300980000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 5660215000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 5380920000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 839456000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 920059000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 39000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 1298000 | JPY |
| Interest on refund noi | Prior1YearDuration_NonConsolidatedMember | 2197000 | JPY |
| Interest on refund noi | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Operations consignment fee from subsidiaries and affiliates noi | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Operations consignment fee from subsidiaries and affiliates noi | CurrentYearDuration_NonConsolidatedMember | 237362000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration_NonConsolidatedMember | 1904000 | JPY |
| Foreign exchange gains noi | CurrentYearDuration_NonConsolidatedMember | 19180000 | JPY |
| Subsidy income noi bounty | Prior1YearDuration_NonConsolidatedMember | 48331000 | JPY |
| Subsidy income noi bounty | CurrentYearDuration_NonConsolidatedMember | 13920000 | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 18637000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 65578000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 71110000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 337340000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 9949000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 7875000 | JPY |
| Commission fee noe | Prior1YearDuration_NonConsolidatedMember | 1726000 | 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 rounding |
| balance sheet identity | pass rounding |
| 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 |