Tokyo Tape
Sign in
← Headwaters

Annual report

4011.TEDINET S100T69Y
Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 120
MetricValuePeriodScopeSource row
Revenue¥2.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥1.6bn2022-01-01 → 2022-12-31Cons.Net sales
Operating income¥95m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥110m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥98m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥107m2022-01-01 → 2022-12-31Cons.Ordinary income
Profit before tax¥98m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥107m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥71m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥75m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income¥71m2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥75m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥1.3bnat 2023-12-31Cons.Assets
Total assets¥1.2bnat 2022-12-31Cons.Assets
Total liabilities¥333mat 2023-12-31Cons.Liabilities
Total liabilities¥294mat 2022-12-31Cons.Liabilities
Net assets / equity¥962mat 2023-12-31Cons.Net assets
Net assets / equity¥875mat 2022-12-31Cons.Net assets
Net assets / equity¥800mat 2021-12-31dCons.Net assets
Cash and deposits¥898mat 2023-12-31Cons.Cash and deposits
Cash and deposits¥819mat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥898mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥819mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥766mat 2021-12-31dCons.Cash and cash equivalents
Operating cash flow¥88m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥84m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥16m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥31m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Financing cash flow¥8m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
EPS (basic)¥37.72023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.132022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥33.982023-01-01 → 2023-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥37.262022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥509.47at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥467.55at 2022-12-31Cons.Net assets per share (5-year summary)
Equity ratio74.1%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio74.9%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
ROE7.7%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE8.6%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
Employees165at 2023-12-31Cons.Number of employees
Employees113at 2022-12-31Cons.Number of employees
Revenue¥2.2bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥1.6bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥1.2bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥77m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥82m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥80m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥77m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥93m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥156m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥121m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥80m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥77m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥57m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥54m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥27m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥153m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥100m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2023-12-31StandaloneAssets
Total assets¥1.1bnat 2022-12-31StandaloneAssets
Total assets¥973mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥937mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥561mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥278mat 2023-12-31StandaloneLiabilities
Total liabilities¥280mat 2022-12-31StandaloneLiabilities
Net assets / equity¥924mat 2023-12-31StandaloneNet assets
Net assets / equity¥854mat 2022-12-31StandaloneNet assets
Net assets / equity¥800mat 2021-12-31dStandaloneNet assets
Net assets / equity¥757mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥383mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥806mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥758mat 2022-12-31StandaloneCash and deposits
Cash & equivalents¥766mat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥753mat 2020-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥403mat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥48m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥179m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥212m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥53m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥9m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥17m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥180m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥10m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥30.552023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.862022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.572021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥90.232020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.862019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥27.542023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.82022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.072021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥79.322020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥491.25at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥456.28at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥427.42at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥409.9at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥232.5at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio76.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.2%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.3%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.4%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE6.5%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE3.5%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE26.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE30.1%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,881,298at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued936,200at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued936,200at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued922,800at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,114at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees97at 2023-12-31StandaloneNumber of employees
Employees102at 2022-12-31StandaloneNumber of employees
Employees88at 2021-12-31dStandaloneNumber of employees
Employees75at 2020-12-31dStandaloneNumber of employees
Employees70at 2019-12-31dStandaloneNumber 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 · 1,082
ItemContextValueUnit
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration－JPY
Net cash provided by used in investment activitiesPrior1YearDuration-31209000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-16221000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration－JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration5626000JPY
Purchase of treasury stock fin cfPrior1YearDuration－JPY
Purchase of treasury stock fin cfCurrentYearDuration-227000JPY
Proceeds from share issuance to non controlling shareholders fin cfPrior1YearDuration－JPY
Proceeds from share issuance to non controlling shareholders fin cfCurrentYearDuration2744000JPY
Net cash provided by used in financing activitiesPrior1YearDuration－JPY
Net cash provided by used in financing activitiesCurrentYearDuration8143000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration－JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration-294000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration53058000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration79288000JPY
Cash and cash equivalentsPrior2YearInstant765552000JPY
Cash and cash equivalentsPrior1YearInstant818610000JPY
Cash and cash equivalentsPrior1YearInstant818610000JPY
Cash and cash equivalentsCurrentYearInstant897899000JPY
Number of consolidated subsidiariesCurrentYearInstant3
Accounts receivable tradePrior1YearInstant256648000JPY
Accounts receivable tradeCurrentYearInstant290616000JPY
Contract assetsPrior1YearInstant8878000JPY
Contract assetsCurrentYearInstant1749000JPY
Directors compensations general and administrative expensesPrior1YearDuration91940000JPY
Directors compensations general and administrative expensesCurrentYearDuration103560000JPY
Payrolls and allowances sgaPrior1YearDuration185420000JPY
Payrolls and allowances sgaCurrentYearDuration295903000JPY
Commission feePrior1YearDuration50023000JPY
Commission feeCurrentYearDuration76884000JPY
Research and development expenses sgaPrior1YearDuration14731000JPY
Research and development expenses sgaCurrentYearDuration13524000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember757530000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember805522000JPY
Accounts receivable trade and contract assets caPrior1YearInstant_NonConsolidatedMember264303000JPY
Accounts receivable trade and contract assets caCurrentYearInstant_NonConsolidatedMember262958000JPY
Work in processPrior1YearInstant_NonConsolidatedMember9629000JPY
Work in processCurrentYearInstant_NonConsolidatedMember19538000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember8606000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember15028000JPY
Advances paidPrior1YearInstant_NonConsolidatedMember108000JPY
Advances paidCurrentYearInstant_NonConsolidatedMember437000JPY
Other caPrior1YearInstant_NonConsolidatedMember504000JPY
Other caCurrentYearInstant_NonConsolidatedMember509000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1040683000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember1103993000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember16015000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember16015000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember25449000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember31534000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identityconsolidated 2023-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass