Tokyo Tape
Sign in
← Plus Alpha Consulting

Annual report

4071.TEDINET S100PU3S
Period2020-10-01 → 2021-09-30
Filed2022-12-20
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100N2RN. Amended by S100PU4E (2022-12-20).

Key figures · 80
MetricValuePeriodScopeSource row
Revenue¥6.1bn2020-10-01 → 2021-09-30StandaloneNet sales
Revenue¥4.7bn2019-10-01 → 2020-09-30StandaloneNet sales
Revenue¥3.4bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2017-10-01 → 2018-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2016-10-01 → 2017-09-30dStandaloneNet sales (5-year summary)
Operating income¥2.1bn2020-10-01 → 2021-09-30StandaloneOperating income
Operating income¥1.4bn2019-10-01 → 2020-09-30StandaloneOperating income
Ordinary income¥2.1bn2020-10-01 → 2021-09-30StandaloneOrdinary income
Ordinary income¥1.4bn2019-10-01 → 2020-09-30StandaloneOrdinary income
Ordinary income¥996m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥730m2017-10-01 → 2018-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥577m2016-10-01 → 2017-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.1bn2020-10-01 → 2021-09-30StandaloneIncome before income taxes
Profit before tax¥1.4bn2019-10-01 → 2020-09-30StandaloneIncome before income taxes
Net income¥1.4bn2020-10-01 → 2021-09-30StandaloneProfit loss
Net income¥1.0bn2019-10-01 → 2020-09-30StandaloneProfit loss
Net income¥638m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Net income¥522m2017-10-01 → 2018-09-30dStandaloneNet income loss (5-year summary)
Net income¥404m2016-10-01 → 2017-09-30dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2021-09-30StandaloneAssets
Total assets¥4.5bnat 2020-09-30StandaloneAssets
Total assets¥3.4bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2018-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2017-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2021-09-30StandaloneLiabilities
Total liabilities¥897mat 2020-09-30StandaloneLiabilities
Net assets / equity¥4.9bnat 2021-09-30StandaloneNet assets
Net assets / equity¥3.6bnat 2020-09-30StandaloneNet assets
Net assets / equity¥2.7bnat 2019-09-30dStandaloneNet assets
Net assets / equity¥2.0bnat 2018-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.6bnat 2017-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥4.6bnat 2021-09-30StandaloneCash and deposits
Cash and deposits¥3.3bnat 2020-09-30StandaloneCash and deposits
Cash & equivalents¥4.6bnat 2021-09-30StandaloneCash and cash equivalents
Cash & equivalents¥3.3bnat 2020-09-30StandaloneCash and cash equivalents
Cash & equivalents¥2.2bnat 2019-09-30dStandaloneCash and cash equivalents
Operating cash flow¥1.5bn2020-10-01 → 2021-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.0bn2019-10-01 → 2020-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥737m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥59m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow¥143m2019-10-01 → 2020-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥120m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥125m2020-10-01 → 2021-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥123m2019-10-01 → 2020-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥4m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥35.712020-10-01 → 2021-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.662019-10-01 → 2020-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.952018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥521,780.652017-10-01 → 2018-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥404,055.322016-10-01 → 2017-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥33.492020-10-01 → 2021-09-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥7.22020-10-01 → 2021-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥2052019-10-01 → 2020-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥1302018-10-01 → 2019-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥120,0002016-10-01 → 2017-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥122.25at 2021-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥89.13at 2020-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥66.79at 2019-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,028,611.62at 2018-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,629,061.05at 2017-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio79.8%at 2021-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.7%at 2020-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.1%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.3%at 2018-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.7%at 2017-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE33.8%2020-10-01 → 2021-09-30StandaloneRate of return on equity (5-year summary)
ROE32.9%2019-10-01 → 2020-09-30StandaloneRate of return on equity (5-year summary)
ROE27.2%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
ROE28.5%2017-10-01 → 2018-09-30dStandaloneRate of return on equity (5-year summary)
ROE27.5%2016-10-01 → 2017-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued40,050,000at 2021-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,000,000at 2020-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,000,000at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,000at 2018-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,000at 2017-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees187at 2021-09-30StandaloneNumber of employees
Employees173at 2020-09-30StandaloneNumber of employees
Employees137at 2019-09-30dStandaloneNumber of employees
Employees114at 2018-09-30dStandaloneNumber of employees
Employees96at 2017-09-30dStandaloneNumber 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 · 59
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2020-10-01 → 2021-09-30¥47m
Reconciling Itemsreconcilingdepreciation2020-10-01 → 2021-09-30¥4m
Reconciling Itemsreconcilingsegment assetsat 2021-09-30¥5.3bn
Reconciling Itemsreconcilingsegment profit2020-10-01 → 2021-09-30−¥731m
Customer Rings Businessreportable segmentcapex2020-10-01 → 2021-09-30¥1m
Customer Rings Businessreportable segmentdepreciation2020-10-01 → 2021-09-30¥6m
Customer Rings Businessreportable segmentemployeesat 2021-09-3043 pure
Customer Rings Businessreportable segmentrevenue2020-10-01 → 2021-09-30¥1.3bn
Customer Rings Businessreportable segmentrevenue external2020-10-01 → 2021-09-30¥1.3bn
Customer Rings Businessreportable segmentsegment assetsat 2021-09-30¥169m
Customer Rings Businessreportable segmentsegment profit2020-10-01 → 2021-09-30¥341m
Mieruka Engine Businessreportable segmentcapex2020-10-01 → 2021-09-30¥758,000
Mieruka Engine Businessreportable segmentdepreciation2020-10-01 → 2021-09-30¥4m
Mieruka Engine Businessreportable segmentemployeesat 2021-09-3034 pure
Mieruka Engine Businessreportable segmentrevenue2020-10-01 → 2021-09-30¥1.7bn
Mieruka Engine Businessreportable segmentrevenue external2020-10-01 → 2021-09-30¥1.7bn
Mieruka Engine Businessreportable segmentsegment assetsat 2021-09-30¥215m
Mieruka Engine Businessreportable segmentsegment profit2020-10-01 → 2021-09-30¥995m
Talent Palette Businessreportable segmentcapex2020-10-01 → 2021-09-30¥2m
Talent Palette Businessreportable segmentdepreciation2020-10-01 → 2021-09-30¥10m
Talent Palette Businessreportable segmentemployeesat 2021-09-3084 pure
Talent Palette Businessreportable segmentrevenue2020-10-01 → 2021-09-30¥3.1bn
Talent Palette Businessreportable segmentrevenue external2020-10-01 → 2021-09-30¥3.1bn
Talent Palette Businessreportable segmentsegment assetsat 2021-09-30¥472m
Talent Palette Businessreportable segmentsegment profit2020-10-01 → 2021-09-30¥1.5bn
Total Of Reportable Segments And Otherssegment totalcapex2020-10-01 → 2021-09-30¥4m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-10-01 → 2021-09-30¥20m
Total Of Reportable Segments And Otherssegment totalrevenue2020-10-01 → 2021-09-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-10-01 → 2021-09-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-09-30¥856m
Total Of Reportable Segments And Otherssegment totalsegment profit2020-10-01 → 2021-09-30¥2.8bn
Reconciling Itemsreconcilingcapex2019-10-01 → 2020-09-30¥8m
Reconciling Itemsreconcilingdepreciation2019-10-01 → 2020-09-30¥3m
Reconciling Itemsreconcilingsegment assetsat 2020-09-30¥3.8bn
Reconciling Itemsreconcilingsegment profit2019-10-01 → 2020-09-30−¥569m
Customer Rings Businessreportable segmentcapex2019-10-01 → 2020-09-30¥4m
Customer Rings Businessreportable segmentdepreciation2019-10-01 → 2020-09-30¥4m
Customer Rings Businessreportable segmentrevenue2019-10-01 → 2020-09-30¥1.2bn
Customer Rings Businessreportable segmentrevenue external2019-10-01 → 2020-09-30¥1.2bn
Customer Rings Businessreportable segmentsegment assetsat 2020-09-30¥137m
Customer Rings Businessreportable segmentsegment profit2019-10-01 → 2020-09-30¥433m
Mieruka Engine Businessreportable segmentcapex2019-10-01 → 2020-09-30¥2m
Mieruka Engine Businessreportable segmentdepreciation2019-10-01 → 2020-09-30¥4m
Mieruka Engine Businessreportable segmentrevenue2019-10-01 → 2020-09-30¥1.6bn
Mieruka Engine Businessreportable segmentrevenue external2019-10-01 → 2020-09-30¥1.6bn
Mieruka Engine Businessreportable segmentsegment assetsat 2020-09-30¥168m
Mieruka Engine Businessreportable segmentsegment profit2019-10-01 → 2020-09-30¥1.0bn
Talent Palette Businessreportable segmentcapex2019-10-01 → 2020-09-30¥9m
Talent Palette Businessreportable segmentdepreciation2019-10-01 → 2020-09-30¥7m
Talent Palette Businessreportable segmentrevenue2019-10-01 → 2020-09-30¥1.9bn
Talent Palette Businessreportable segmentrevenue external2019-10-01 → 2020-09-30¥1.9bn
Talent Palette Businessreportable segmentsegment assetsat 2020-09-30¥329m
Talent Palette Businessreportable segmentsegment profit2019-10-01 → 2020-09-30¥564m
Total Of Reportable Segments And Otherssegment totalcapex2019-10-01 → 2020-09-30¥15m
Total Of Reportable Segments And Otherssegment totaldepreciation2019-10-01 → 2020-09-30¥15m
Total Of Reportable Segments And Otherssegment totalrevenue2019-10-01 → 2020-09-30¥4.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2019-10-01 → 2020-09-30¥4.7bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2020-09-30¥634m
Total Of Reportable Segments And Otherssegment totalsegment profit2019-10-01 → 2020-09-30¥2.0bn

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

All source rows · 873
ItemContextValueUnit
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember84350000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember79311000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember148549000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember133413000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember138380000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember255701000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember481353000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember148982000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember135217000JPY
Unearned revenuePrior1YearInstant_NonConsolidatedMember95067000JPY
Unearned revenueCurrentYearInstant_NonConsolidatedMember104089000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember101491000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember115996000JPY
Other clPrior1YearInstant_NonConsolidatedMember21323000JPY
Other clCurrentYearInstant_NonConsolidatedMember19870000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember897044000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember1227806000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember897044000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1227806000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember10000000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember63475000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember－JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember53475000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember－JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember53475000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember2500000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember2500000JPY
Other retained earningsPrior1YearInstant_NonConsolidatedMember3552852000JPY
Other retained earningsCurrentYearInstant_NonConsolidatedMember4776675000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember3552852000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember4776675000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember3555352000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember4779175000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember3565352000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember4896125000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember11295000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember11295000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember3576648000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember4907421000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember4473692000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember6135228000JPY
Net salesPrior1YearDuration_NonConsolidatedMember4726527000JPY
Net salesCurrentYearDuration_NonConsolidatedMember6118210000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1341114000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1767803000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember3385412000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember4350407000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1954839000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember2243429000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember1430573000JPY

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 2020-09-30pass
balance sheet identitynon_consolidated 2021-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2019-09-30pass
statement vs summary · net assetsnon_consolidated 2020-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · operating cash flownon_consolidated 2019-10-01/2020-09-30pass
statement vs summary · operating cash flownon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · revenuenon_consolidated 2019-10-01/2020-09-30pass
statement vs summary · revenuenon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · total assetsnon_consolidated 2020-09-30pass
statement vs summary · total assetsnon_consolidated 2021-09-30pass