Tokyo Tape
Sign in
← Signpost

Annual report

3996.TEDINET S100TIB8
Period2023-03-01 → 2024-02-29
Filed2024-05-31
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
MetricValuePeriodScopeSource row
Revenue¥2.9bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥2.6bn2022-03-01 → 2023-02-28StandaloneNet sales
Revenue¥2.1bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2019-03-01 → 2020-02-29dStandaloneNet sales (5-year summary)
Operating income¥102m2023-03-01 → 2024-02-29StandaloneOperating income
Operating income−¥111m2022-03-01 → 2023-02-28StandaloneOperating income
Ordinary income¥95m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income−¥119m2022-03-01 → 2023-02-28StandaloneOrdinary income
Ordinary income−¥383m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥611m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥208m2019-03-01 → 2020-02-29dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥75m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Profit before tax−¥128m2022-03-01 → 2023-02-28StandaloneIncome before income taxes
Net income¥129m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥133m2022-03-01 → 2023-02-28StandaloneProfit loss
Net income−¥292m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income−¥787m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Net income−¥261m2019-03-01 → 2020-02-29dStandaloneNet income loss (5-year summary)
Total assets¥2.6bnat 2024-02-29StandaloneAssets
Total assets¥2.4bnat 2023-02-28StandaloneAssets
Total assets¥2.3bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2020-02-29dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2024-02-29StandaloneLiabilities
Total liabilities¥979mat 2023-02-28StandaloneLiabilities
Net assets / equity¥1.5bnat 2024-02-29StandaloneNet assets
Net assets / equity¥1.4bnat 2023-02-28StandaloneNet assets
Net assets / equity¥1.5bnat 2022-02-28dStandaloneNet assets
Net assets / equity¥1.3bnat 2021-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2020-02-29dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2024-02-29StandaloneCash and deposits
Cash and deposits¥1.3bnat 2023-02-28StandaloneCash and deposits
Cash & equivalents¥1.4bnat 2024-02-29StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2023-02-28StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2022-02-28dStandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2021-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.0bnat 2020-02-29dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥49m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in operating activities
Operating cash flow−¥185m2022-03-01 → 2023-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow−¥360m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥601m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥80m2019-03-01 → 2020-02-29dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥27m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1m2022-03-01 → 2023-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow¥203m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥361m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥511m2019-03-01 → 2020-02-29dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥42m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in financing activities
Financing cash flow¥170m2022-03-01 → 2023-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow¥390m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.0bn2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥126m2019-03-01 → 2020-02-29dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥10.072023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.382022-03-01 → 2023-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-23.082021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-69.782020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-24.132019-03-01 → 2020-02-29dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥10.052023-03-01 → 2024-02-29StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥2.52019-03-01 → 2020-02-29dStandaloneDividend paid per share (5-year summary)
Net assets per share¥120.88at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥110.87at 2023-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥120.57at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥107.96at 2021-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥93.72at 2020-02-29dStandaloneNet assets per share (5-year summary)
Equity ratio59.4%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.1%at 2023-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.9%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.8%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.2%at 2020-02-29dStandaloneEquity to asset ratio (5-year summary)
ROE8.7%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE-9.0%2022-03-01 → 2023-02-28StandaloneRate of return on equity (5-year summary)
ROE-20.5%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE-67.5%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
ROE-22.4%2019-03-01 → 2020-02-29dStandaloneRate of return on equity (5-year summary)
Shares issued12,790,995at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued12,780,195at 2023-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued12,767,671at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,104,200at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,916,400at 2020-02-29dStandaloneTotal number of issued shares (5-year summary)
Employees171at 2024-02-29StandaloneNumber of employees
Employees165at 2023-02-28StandaloneNumber of employees
Employees152at 2022-02-28dStandaloneNumber of employees
Employees135at 2021-02-28dStandaloneNumber of employees
Employees103at 2020-02-29dStandaloneNumber 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 · 35
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥2,000
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥236m
Consultingreportable segmentemployeesat 2024-02-29141 pure
Consultingreportable segmentrevenue2023-03-01 → 2024-02-29¥2.8bn
Consultingreportable segmentrevenue external2023-03-01 → 2024-02-29¥2.8bn
Consultingreportable segmentsegment profit2023-03-01 → 2024-02-29¥495m
DX Regional Co Creationreportable segmentemployeesat 2024-02-292 pure
DX Regional Co Creationreportable segmentrevenue2023-03-01 → 2024-02-29¥30m
DX Regional Co Creationreportable segmentrevenue external2023-03-01 → 2024-02-29¥30m
DX Regional Co Creationreportable segmentsegment profit2023-03-01 → 2024-02-29−¥2m
Innovationreportable segmentdepreciation2023-03-01 → 2024-02-29¥25,000
Innovationreportable segmentemployeesat 2024-02-2913 pure
Innovationreportable segmentrevenue2023-03-01 → 2024-02-29¥78m
Innovationreportable segmentrevenue external2023-03-01 → 2024-02-29¥78m
Innovationreportable segmentsegment profit2023-03-01 → 2024-02-29−¥154m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-03-01 → 2024-02-29¥25,000
Total Of Reportable Segments And Otherssegment totalrevenue2023-03-01 → 2024-02-29¥2.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-03-01 → 2024-02-29¥2.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-03-01 → 2024-02-29¥338m
Reconciling Itemsreconcilingdepreciation2022-03-01 → 2023-02-28¥0
Reconciling Itemsreconcilingsegment profit2022-03-01 → 2023-02-28−¥231m
Consultingreportable segmentrevenue2022-03-01 → 2023-02-28¥2.5bn
Consultingreportable segmentrevenue external2022-03-01 → 2023-02-28¥2.5bn
Consultingreportable segmentsegment profit2022-03-01 → 2023-02-28¥391m
DX Regional Co Creationreportable segmentrevenue2022-03-01 → 2023-02-28¥15m
DX Regional Co Creationreportable segmentrevenue external2022-03-01 → 2023-02-28¥15m
DX Regional Co Creationreportable segmentsegment profit2022-03-01 → 2023-02-28−¥64m
Innovationreportable segmentdepreciation2022-03-01 → 2023-02-28¥15,000
Innovationreportable segmentrevenue2022-03-01 → 2023-02-28¥93m
Innovationreportable segmentrevenue external2022-03-01 → 2023-02-28¥93m
Innovationreportable segmentsegment profit2022-03-01 → 2023-02-28−¥206m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-03-01 → 2023-02-28¥15,000
Total Of Reportable Segments And Otherssegment totalrevenue2022-03-01 → 2023-02-28¥2.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-03-01 → 2023-02-28¥2.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-03-01 → 2023-02-28¥121m

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

All source rows · 949
ItemContextValueUnit
Other ioaPrior1YearInstant_NonConsolidatedMember52255000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember36929000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember601398000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember642278000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember601398000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember642426000JPY
AssetsPrior1YearInstant_NonConsolidatedMember2395621000JPY
AssetsCurrentYearInstant_NonConsolidatedMember2601242000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember159733000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember162275000JPY
Current portion of bondsPrior1YearInstant_NonConsolidatedMember80000000JPY
Current portion of bondsCurrentYearInstant_NonConsolidatedMember110000000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember74300000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember54447000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember24134000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember31223000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember35679000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember39164000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember16573000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember－JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember58715000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember53362000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember3428000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember2976000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember9056000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember8871000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember115201000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember131627000JPY
Other clPrior1YearInstant_NonConsolidatedMember226000JPY
Other clCurrentYearInstant_NonConsolidatedMember225000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember577049000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember594173000JPY
Bonds payablePrior1YearInstant_NonConsolidatedMember220000000JPY
Bonds payableCurrentYearInstant_NonConsolidatedMember310000000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember64447000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember10000000JPY
Provision for retirement benefitsPrior1YearInstant_NonConsolidatedMember104438000JPY
Provision for retirement benefitsCurrentYearInstant_NonConsolidatedMember132967000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember13108000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember8290000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember401994000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember461258000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember979043000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1055431000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember1181103000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember60084000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember1100043000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember1100270000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember－JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember257624000JPY

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 2023-02-28pass rounding
balance sheet identitynon_consolidated 2024-02-29pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-02-28pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · operating cash flownon_consolidated 2022-03-01/2023-02-28pass
statement vs summary · operating cash flownon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2022-03-01/2023-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · total assetsnon_consolidated 2023-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass