Tokyo Tape
Sign in
← LaKeel

Annual report

4074.TEDINET S100PWA1
Period2021-01-01 → 2021-12-31
Filed2022-12-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100NQP7. Amended by S100PWAA (2022-12-28).

Key figures · 114
MetricValuePeriodScopeSource row
Revenue¥5.8bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥5.3bn2020-01-01 → 2020-12-31Cons.Net sales
Revenue¥5.7bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income¥549m2021-01-01 → 2021-12-31Cons.Operating income
Operating income¥254m2020-01-01 → 2020-12-31Cons.Operating income
Ordinary income¥493m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥243m2020-01-01 → 2020-12-31Cons.Ordinary income
Ordinary income¥182m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥492m2021-01-01 → 2021-12-31Cons.Income before income taxes
Profit before tax¥243m2020-01-01 → 2020-12-31Cons.Income before income taxes
Net income (owners)¥317m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥140m2020-01-01 → 2020-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥86m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥315m2021-01-01 → 2021-12-31Cons.Profit loss
Net income¥139m2020-01-01 → 2020-12-31Cons.Profit loss
Total assets¥5.4bnat 2021-12-31Cons.Assets
Total assets¥3.7bnat 2020-12-31Cons.Assets
Total assets¥2.9bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.6bnat 2021-12-31Cons.Liabilities
Total liabilities¥2.6bnat 2020-12-31Cons.Liabilities
Net assets / equity¥2.8bnat 2021-12-31Cons.Net assets
Net assets / equity¥1.1bnat 2020-12-31Cons.Net assets
Net assets / equity¥909mat 2019-12-31dCons.Net assets
Cash and deposits¥2.6bnat 2021-12-31Cons.Cash and deposits
Cash and deposits¥1.3bnat 2020-12-31Cons.Cash and deposits
Cash & equivalents¥2.6bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-12-31Cons.Cash and cash equivalents
Cash & equivalents¥744mat 2019-12-31dCons.Cash and cash equivalents
Operating cash flow¥410m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥486m2020-01-01 → 2020-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥140m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥301m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥494m2020-01-01 → 2020-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥326m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥584m2020-01-01 → 2020-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥137m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥45.882021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥22.452020-01-01 → 2020-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.942019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥43.452021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥369.2at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥173.87at 2020-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥143.8at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio51.4%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.7%at 2020-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.0%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
ROE16.2%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE14.0%2020-01-01 → 2020-12-31Cons.Rate of return on equity (5-year summary)
ROE10.1%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
Employees450at 2021-12-31Cons.Number of employees
Employees460at 2020-12-31Cons.Number of employees
Employees453at 2019-12-31dCons.Number of employees
Revenue¥5.4bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥5.0bn2020-01-01 → 2020-12-31StandaloneNet sales
Revenue¥5.0bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.7bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥541m2021-01-01 → 2021-12-31StandaloneOperating income
Operating income¥246m2020-01-01 → 2020-12-31StandaloneOperating income
Ordinary income¥516m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥239m2020-01-01 → 2020-12-31StandaloneOrdinary income
Ordinary income¥155m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥144m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥48m2017-01-01 → 2017-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥515m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Profit before tax¥239m2020-01-01 → 2020-12-31StandaloneIncome before income taxes
Net income¥341m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥137m2020-01-01 → 2020-12-31StandaloneProfit loss
Net income¥56m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥136m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Net income−¥48m2017-01-01 → 2017-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.3bnat 2021-12-31StandaloneAssets
Total assets¥3.6bnat 2020-12-31StandaloneAssets
Total assets¥2.8bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2017-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.6bnat 2021-12-31StandaloneLiabilities
Total liabilities¥2.6bnat 2020-12-31StandaloneLiabilities
Net assets / equity¥2.8bnat 2021-12-31StandaloneNet assets
Net assets / equity¥1.1bnat 2020-12-31StandaloneNet assets
Net assets / equity¥857mat 2019-12-31dStandaloneNet assets
Net assets / equity¥800mat 2018-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥512mat 2017-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.3bnat 2021-12-31StandaloneCash and deposits
Cash and deposits¥1.0bnat 2020-12-31StandaloneCash and deposits
EPS (basic)¥49.332021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.982020-01-01 → 2020-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.062019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2,415.182018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-856.682017-01-01 → 2017-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥46.712021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥363.24at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥167.66at 2020-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥138.28at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥12,921.63at 2018-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥9,143.32at 2017-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio51.7%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio29.5%at 2020-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.1%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.9%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.2%at 2017-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE17.8%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE14.2%2020-01-01 → 2020-12-31StandaloneRate of return on equity (5-year summary)
ROE6.8%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE20.8%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,580,500at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,388,500at 2020-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued61,903at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued61,903at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued56,000at 2017-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees380at 2021-12-31StandaloneNumber of employees
Employees387at 2020-12-31StandaloneNumber of employees
Employees366at 2019-12-31dStandaloneNumber of employees
Employees347at 2018-12-31dStandaloneNumber 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 · 1,181
ItemContextValueUnit
Cash and cash equivalentsPrior2YearInstant744497000JPY
Cash and cash equivalentsPrior1YearInstant1323648000JPY
Cash and cash equivalentsPrior1YearInstant1323648000JPY
Cash and cash equivalentsCurrentYearInstant2570866000JPY
Number of consolidated subsidiariesCurrentYearInstant3
Directors compensations sgaPrior1YearDuration150350000JPY
Directors compensations sgaCurrentYearDuration146300000JPY
Salaries and allowances sgaPrior1YearDuration573748000JPY
Salaries and allowances sgaCurrentYearDuration513675000JPY
Provision for bonuses sgaPrior1YearDuration38690000JPY
Provision for bonuses sgaCurrentYearDuration46624000JPY
Depreciation sgaPrior1YearDuration54820000JPY
Depreciation sgaCurrentYearDuration53503000JPY
Amortization of goodwill sgaPrior1YearDuration34785000JPY
Amortization of goodwill sgaCurrentYearDuration34467000JPY
Research and development expenses sgaPrior1YearDuration39788000JPY
Research and development expenses sgaCurrentYearDuration12167000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember1014796000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember2253131000JPY
Notes and accounts receivable tradePrior1YearInstant_NonConsolidatedMember803498000JPY
Notes and accounts receivable tradeCurrentYearInstant_NonConsolidatedMember1128249000JPY
Work in processPrior1YearInstant_NonConsolidatedMember2954000JPY
Work in processCurrentYearInstant_NonConsolidatedMember2469000JPY
Other caPrior1YearInstant_NonConsolidatedMember125138000JPY
Other caCurrentYearInstant_NonConsolidatedMember153409000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1946387000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember3537259000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember119927000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember182682000JPY
Accumulated depreciation buildingsPrior1YearInstant_NonConsolidatedMember-14794000JPY
Accumulated depreciation buildingsCurrentYearInstant_NonConsolidatedMember-27499000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember105132000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember155182000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember74645000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember39207000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-60552000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-20896000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember14093000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember18311000JPY
Lease assets ppePrior1YearInstant_NonConsolidatedMember99053000JPY
Lease assets ppeCurrentYearInstant_NonConsolidatedMember108026000JPY
Accumulated depreciation lease assets ppePrior1YearInstant_NonConsolidatedMember-23327000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant_NonConsolidatedMember-46900000JPY
Lease assets net ppePrior1YearInstant_NonConsolidatedMember75726000JPY
Lease assets net ppeCurrentYearInstant_NonConsolidatedMember61126000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember194952000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember234621000JPY
GoodwillPrior1YearInstant_NonConsolidatedMember505009000JPY
GoodwillCurrentYearInstant_NonConsolidatedMember470542000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember278418000JPY

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