Annual report
4080.TEDINET S100OF41
Period2021-04-01 → 2022-03-31
Filed2022-06-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 80
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥40.5bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Revenue | ¥22.8bn | 2020-04-01 → 2021-03-31 | Standalone | Net sales |
| Revenue | ¥20.1bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥32.6bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥21.4bn | 2017-04-01 → 2018-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥825m | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Operating income | −¥21m | 2020-04-01 → 2021-03-31 | Standalone | Operating income |
| Ordinary income | ¥769m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥31m | 2020-04-01 → 2021-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥1.5bn | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥521m | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥633m | 2017-04-01 → 2018-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥810m | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥38m | 2020-04-01 → 2021-03-31 | Standalone | Income before income taxes |
| Net income | ¥732m | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | −¥414m | 2020-04-01 → 2021-03-31 | Standalone | Profit loss |
| Net income | −¥1.6bn | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥525m | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥682m | 2017-04-01 → 2018-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥39.0bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥33.9bn | at 2021-03-31 | Standalone | Assets |
| Total assets | ¥26.3bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥26.0bn | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥16.5bn | at 2018-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥25.7bn | at 2022-03-31 | Standalone | Liabilities |
| Total liabilities | ¥21.3bn | at 2021-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥13.4bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥12.6bn | at 2021-03-31 | Standalone | Net assets |
| Net assets / equity | ¥13.0bn | at 2020-03-31d | Standalone | Net assets |
| Net assets / equity | ¥14.7bn | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥8.4bn | at 2018-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.5bn | at 2021-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2022-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥2.5bn | at 2021-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2020-03-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥8.5bn | at 2019-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.9bn | at 2018-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥146m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥90m | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥1.9bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.5bn | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥798m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.2bn | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥7.8bn | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥7.4bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥3.2bn | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥332m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥794m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥8.7bn | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥2.5bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥6.3bn | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥423m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥22.5 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-12.74 | 2020-04-01 → 2021-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-50.06 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-19.17 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥26.9 | 2017-04-01 → 2018-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥410.68 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥388 | at 2021-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥400.52 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥450.71 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥332.88 | at 2018-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 34.2% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.2% | at 2021-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.6% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.3% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.2% | at 2018-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.6% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 8.4% | 2017-04-01 → 2018-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 32,533,000 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,533,000 | at 2021-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,533,000 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,533,000 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 25,350,800 | at 2018-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 337 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 307 | at 2021-03-31 | Standalone | Number of employees |
| Employees | 282 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 231 | at 2019-03-31d | Standalone | Number of employees |
| Employees | 201 | at 2018-03-31d | Standalone | Number 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 · 884
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets | Prior1YearInstant_NonConsolidatedMember | 12622520000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 13360149000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 33894696000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 39018081000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 22754316000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 40531316000 | JPY |
| Beginning finished goods cos | Prior1YearDuration_NonConsolidatedMember | 1162426000 | JPY |
| Beginning finished goods cos | CurrentYearDuration_NonConsolidatedMember | 1206124000 | JPY |
| Cost of products manufactured | Prior1YearDuration_NonConsolidatedMember | 20945533000 | JPY |
| Cost of products manufactured | CurrentYearDuration_NonConsolidatedMember | 38878717000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | Prior1YearDuration_NonConsolidatedMember | 22107959000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | CurrentYearDuration_NonConsolidatedMember | 40084841000 | JPY |
| Transfer to other account cos | Prior1YearDuration_NonConsolidatedMember | 6802000 | JPY |
| Transfer to other account cos | CurrentYearDuration_NonConsolidatedMember | 51240000 | JPY |
| Ending finished goods cos | Prior1YearDuration_NonConsolidatedMember | 1206124000 | JPY |
| Ending finished goods cos | CurrentYearDuration_NonConsolidatedMember | 2501943000 | JPY |
| Cost of finished goods sold | Prior1YearDuration_NonConsolidatedMember | 20895031000 | JPY |
| Cost of finished goods sold | CurrentYearDuration_NonConsolidatedMember | 37531658000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 1859284000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 2999657000 | JPY |
| Salaries and allowances sga | Prior1YearDuration_NonConsolidatedMember | 262709000 | JPY |
| Salaries and allowances sga | CurrentYearDuration_NonConsolidatedMember | 268378000 | JPY |
| Provision for bonuses sga | Prior1YearDuration_NonConsolidatedMember | 20817000 | JPY |
| Provision for bonuses sga | CurrentYearDuration_NonConsolidatedMember | 39884000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration_NonConsolidatedMember | -1600000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration_NonConsolidatedMember | 16147000 | JPY |
| Depreciation sga | Prior1YearDuration_NonConsolidatedMember | 61625000 | JPY |
| Depreciation sga | CurrentYearDuration_NonConsolidatedMember | 86916000 | JPY |
| Research and development expenses sga | Prior1YearDuration_NonConsolidatedMember | 547545000 | JPY |
| Research and development expenses sga | CurrentYearDuration_NonConsolidatedMember | 642851000 | JPY |
| Packing and transportation expenses sga | Prior1YearDuration_NonConsolidatedMember | 256017000 | JPY |
| Packing and transportation expenses sga | CurrentYearDuration_NonConsolidatedMember | 354111000 | JPY |
| Other sga | Prior1YearDuration_NonConsolidatedMember | 732857000 | JPY |
| Other sga | CurrentYearDuration_NonConsolidatedMember | 766273000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 1879972000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 2174562000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | -20687000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 825094000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 78000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 107000 | JPY |
| Dividends income noi | Prior1YearDuration_NonConsolidatedMember | 1934000 | JPY |
| Dividends income noi | CurrentYearDuration_NonConsolidatedMember | 2322000 | JPY |
| Purchase discounts noi | Prior1YearDuration_NonConsolidatedMember | 37000 | JPY |
| Purchase discounts noi | CurrentYearDuration_NonConsolidatedMember | 45000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration_NonConsolidatedMember | 29153000 | JPY |
| Foreign exchange gains noi | CurrentYearDuration_NonConsolidatedMember | 21579000 | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 21343000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 9165000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 52548000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 33221000 | JPY |
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 identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |