Tokyo Tape
Sign in
← Axis

Annual report

4012.TEDINET S100O7LL
Period2021-01-01 → 2021-12-31
Filed2022-06-09
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed

Amends S100NR3G. Amended by S100O7SQ (2022-06-09).

Key figures · 100
MetricValuePeriodScopeSource row
Revenue¥4.8bn2021-01-01 → 2021-12-31Cons.Net sales
Operating income¥505m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥528m2021-01-01 → 2021-12-31Cons.Ordinary income
Profit before tax¥527m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥349m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income¥349m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥3.1bnat 2021-12-31Cons.Assets
Total liabilities¥939mat 2021-12-31Cons.Liabilities
Net assets / equity¥2.2bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.8bnat 2020-12-31Cons.Net assets
Cash and deposits¥1.8bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2020-12-31Cons.Cash and cash equivalents
Operating cash flow¥319m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥244m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Financing cash flow−¥15m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
EPS (basic)¥87.32021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥80.712021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥537.32at 2021-12-31Cons.Net assets per share (5-year summary)
Equity ratio69.7%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
ROE16.2%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
Employees399at 2021-12-31Cons.Number of employees
Revenue¥4.1bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥3.7bn2020-01-01 → 2020-12-31StandaloneNet sales
Revenue¥3.4bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.2bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2017-01-01 → 2017-12-31dStandaloneNet sales (5-year summary)
Operating income¥490m2021-01-01 → 2021-12-31StandaloneOperating income
Operating income¥351m2020-01-01 → 2020-12-31StandaloneOperating income
Ordinary income¥514m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥365m2020-01-01 → 2020-12-31StandaloneOrdinary income
Ordinary income¥184m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥275m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥367m2017-01-01 → 2017-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥513m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Profit before tax¥365m2020-01-01 → 2020-12-31StandaloneIncome before income taxes
Net income¥361m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥259m2020-01-01 → 2020-12-31StandaloneProfit loss
Net income¥131m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥193m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Net income¥225m2017-01-01 → 2017-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2021-12-31StandaloneAssets
Total assets¥2.5bnat 2020-12-31StandaloneAssets
Total assets¥2.0bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2017-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥720mat 2021-12-31StandaloneLiabilities
Total liabilities¥681mat 2020-12-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2021-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2020-12-31StandaloneNet assets
Net assets / equity¥1.5bnat 2019-12-31dStandaloneNet assets
Net assets / equity¥1.3bnat 2018-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2017-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2021-12-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2020-12-31StandaloneCash and deposits
Cash & equivalents¥1.7bnat 2020-12-31StandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2018-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥447m2020-01-01 → 2020-12-31StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥209m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥133m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥6m2020-01-01 → 2020-12-31StandaloneNet 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)
Investing cash flow−¥101m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥56m2020-01-01 → 2020-12-31StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥59m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥73m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥90.172021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥66.612020-01-01 → 2020-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.132019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.132018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11,744.542017-01-01 → 2017-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥83.362021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥61.032020-01-01 → 2020-12-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥541.19at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥451.59at 2020-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥382.65at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥348.51at 2018-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥59,677.05at 2017-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio75.1%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.6%at 2020-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.0%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.6%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.5%at 2017-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE18.1%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE15.8%2020-01-01 → 2020-12-31StandaloneRate of return on equity (5-year summary)
ROE9.3%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE15.5%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
ROE22.0%2017-01-01 → 2017-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,116,400at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,050,000at 2020-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,000at 2017-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees340at 2021-12-31StandaloneNumber of employees
Employees298at 2020-12-31StandaloneNumber of employees
Employees281at 2019-12-31dStandaloneNumber of employees
Employees254at 2018-12-31dStandaloneNumber of employees
Employees232at 2017-12-31dStandaloneNumber 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.

Segments · 2
SegmentItemPeriodValue
System Integration Businessreportable segmentemployeesat 2021-12-31380 pure
System Integration Businessreportable segmentemployeesat 2021-12-31323 pure

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

All source rows · 1,012
ItemContextValueUnit
Retirement benefit expenses sgaCurrentYearDuration4939000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration192000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember1707609000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember1545384000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember475500000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember557790000JPY
MerchandisePrior1YearInstant_NonConsolidatedMember13313000JPY
MerchandiseCurrentYearInstant_NonConsolidatedMember17628000JPY
SuppliesPrior1YearInstant_NonConsolidatedMember16154000JPY
SuppliesCurrentYearInstant_NonConsolidatedMember17541000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember32116000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember43615000JPY
Other caPrior1YearInstant_NonConsolidatedMember2163000JPY
Other caCurrentYearInstant_NonConsolidatedMember9101000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-448000JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-641000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember2246409000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember2190420000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember30247000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember29117000JPY
Vehicles netPrior1YearInstant_NonConsolidatedMember502000JPY
Vehicles netCurrentYearInstant_NonConsolidatedMember334000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember9883000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember6778000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember40632000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember36230000JPY
GoodwillPrior1YearInstant_NonConsolidatedMember2541000JPY
GoodwillCurrentYearInstant_NonConsolidatedMember1617000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember12382000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember6801000JPY
Software in progressPrior1YearInstant_NonConsolidatedMember900000JPY
Software in progressCurrentYearInstant_NonConsolidatedMember－JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember15823000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember8418000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember7749000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember459737000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember20216000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember27605000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember88373000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember86144000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember236000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember236000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember69384000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember85650000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-1136000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-1136000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember184824000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember658238000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember241281000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember702886000JPY

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 · 17 of 17 passed
balance sheet identityconsolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2020-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2019-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2020-01-01/2020-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2020-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass