Annual report
4176.TEDINET S100SDXX
Period2022-09-01 → 2023-08-31
Filed2023-11-30
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 110
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.7bn | 2022-09-01 → 2023-08-31 | Cons. | Net sales |
| Revenue | ¥3.8bn | 2021-09-01 → 2022-08-31 | Cons. | Net sales |
| Operating income | −¥126m | 2022-09-01 → 2023-08-31 | Cons. | Operating income |
| Operating income | −¥515m | 2021-09-01 → 2022-08-31 | Cons. | Operating income |
| Ordinary income | −¥168m | 2022-09-01 → 2023-08-31 | Cons. | Ordinary income |
| Ordinary income | −¥511m | 2021-09-01 → 2022-08-31 | Cons. | Ordinary income |
| Profit before tax | −¥156m | 2022-09-01 → 2023-08-31 | Cons. | Income before income taxes |
| Profit before tax | −¥537m | 2021-09-01 → 2022-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥76m | 2022-09-01 → 2023-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥494m | 2021-09-01 → 2022-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥172m | 2022-09-01 → 2023-08-31 | Cons. | Profit loss |
| Net income | −¥539m | 2021-09-01 → 2022-08-31 | Cons. | Profit loss |
| Total assets | ¥5.2bn | at 2023-08-31 | Cons. | Assets |
| Total assets | ¥4.3bn | at 2022-08-31 | Cons. | Assets |
| Total liabilities | ¥2.1bn | at 2023-08-31 | Cons. | Liabilities |
| Total liabilities | ¥1.9bn | at 2022-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.1bn | at 2023-08-31 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2022-08-31 | Cons. | Net assets |
| Net assets / equity | ¥2.3bn | at 2021-08-31d | Cons. | Net assets |
| Cash and deposits | ¥3.0bn | at 2023-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.1bn | at 2022-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.0bn | at 2023-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2022-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.3bn | at 2021-08-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥114m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥420m | 2021-09-01 → 2022-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥933m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥487m | 2021-09-01 → 2022-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥761m | 2022-09-01 → 2023-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥639m | 2021-09-01 → 2022-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-3.2 | 2022-09-01 → 2023-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-21.28 | 2021-09-01 → 2022-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥81.65 | at 2023-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥84.4 | at 2022-08-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 37.2% | at 2023-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.9% | at 2022-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 206 | at 2023-08-31 | Cons. | Number of employees |
| Employees | 179 | at 2022-08-31 | Cons. | Number of employees |
| Revenue | ¥4.6bn | 2022-09-01 → 2023-08-31 | Standalone | Net sales |
| Revenue | ¥3.8bn | 2021-09-01 → 2022-08-31 | Standalone | Net sales |
| Revenue | ¥2.7bn | 2020-09-01 → 2021-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.8bn | 2019-09-01 → 2020-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.1bn | 2018-09-01 → 2019-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥88m | 2022-09-01 → 2023-08-31 | Standalone | Operating income |
| Operating income | −¥504m | 2021-09-01 → 2022-08-31 | Standalone | Operating income |
| Ordinary income | −¥72m | 2022-09-01 → 2023-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥496m | 2021-09-01 → 2022-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥60m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥84m | 2019-09-01 → 2020-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.1bn | 2018-09-01 → 2019-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥60m | 2022-09-01 → 2023-08-31 | Standalone | Income before income taxes |
| Profit before tax | −¥492m | 2021-09-01 → 2022-08-31 | Standalone | Income before income taxes |
| Net income | −¥74m | 2022-09-01 → 2023-08-31 | Standalone | Profit loss |
| Net income | −¥494m | 2021-09-01 → 2022-08-31 | Standalone | Profit loss |
| Net income | ¥41m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥94m | 2019-09-01 → 2020-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.1bn | 2018-09-01 → 2019-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.1bn | at 2023-08-31 | Standalone | Assets |
| Total assets | ¥3.9bn | at 2022-08-31 | Standalone | Assets |
| Total assets | ¥4.1bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2020-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.1bn | at 2019-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.0bn | at 2023-08-31 | Standalone | Liabilities |
| Total liabilities | ¥1.9bn | at 2022-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.1bn | at 2023-08-31 | Standalone | Net assets |
| Net assets / equity | ¥2.0bn | at 2022-08-31 | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2021-08-31d | Standalone | Net assets |
| Net assets / equity | ¥172m | at 2020-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥266m | at 2019-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.7bn | at 2023-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.0bn | at 2022-08-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥3.3bn | at 2021-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.3bn | at 2020-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥740m | at 2019-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥764m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥274m | 2019-09-01 → 2020-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.0bn | 2018-09-01 → 2019-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥116m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥190m | 2019-09-01 → 2020-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥7m | 2018-09-01 → 2019-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥460m | 2019-09-01 → 2020-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.3bn | 2018-09-01 → 2019-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-3.12 | 2022-09-01 → 2023-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-21.26 | 2021-09-01 → 2022-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.93 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-4.59 | 2019-09-01 → 2020-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-56.8 | 2018-09-01 → 2019-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.76 | 2020-09-01 → 2021-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥86.37 | at 2023-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥84.41 | at 2022-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥104.06 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥8.38 | at 2020-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥12.97 | at 2019-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 45.1% | at 2023-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.1% | at 2022-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.4% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 8.8% | at 2020-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.0% | at 2019-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 1.8% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 23,839,700 | at 2023-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,546,600 | at 2022-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 22,380,500 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 20,474,000 | at 2020-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 20,474,000 | at 2019-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 206 | at 2023-08-31 | Standalone | Number of employees |
| Employees | 179 | at 2022-08-31 | Standalone | Number of employees |
| Employees | 136 | at 2021-08-31d | Standalone | Number of employees |
| Employees | 93 | at 2020-08-31d | Standalone | Number of employees |
| Employees | 65 | at 2019-08-31d | 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.
Segments · 36
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2022-09-01 → 2023-08-31 | −¥32m |
| Coconalareportable segment | depreciation | 2022-09-01 → 2023-08-31 | ¥20m |
| Coconalareportable segment | employees | at 2023-08-31 | 175 pure |
| Coconalareportable segment | revenue | 2022-09-01 → 2023-08-31 | ¥4.0bn |
| Coconalareportable segment | revenue external | 2022-09-01 → 2023-08-31 | ¥4.0bn |
| Coconalareportable segment | segment profit | 2022-09-01 → 2023-08-31 | −¥66m |
| Coconala Agentreportable segment | depreciation | 2022-09-01 → 2023-08-31 | ¥5m |
| Coconala Agentreportable segment | employees | at 2023-08-31 | 12 pure |
| Coconala Agentreportable segment | revenue | 2022-09-01 → 2023-08-31 | ¥145m |
| Coconala Agentreportable segment | revenue external | 2022-09-01 → 2023-08-31 | ¥145m |
| Coconala Agentreportable segment | segment profit | 2022-09-01 → 2023-08-31 | −¥98m |
| Coconala Legal Consultationreportable segment | depreciation | 2022-09-01 → 2023-08-31 | ¥5m |
| Coconala Legal Consultationreportable segment | employees | at 2023-08-31 | 19 pure |
| Coconala Legal Consultationreportable segment | revenue | 2022-09-01 → 2023-08-31 | ¥533m |
| Coconala Legal Consultationreportable segment | revenue external | 2022-09-01 → 2023-08-31 | ¥533m |
| Coconala Legal Consultationreportable segment | segment profit | 2022-09-01 → 2023-08-31 | ¥70m |
| —segment total | depreciation | 2022-09-01 → 2023-08-31 | ¥29m |
| —segment total | revenue | 2022-09-01 → 2023-08-31 | ¥4.7bn |
| —segment total | revenue external | 2022-09-01 → 2023-08-31 | ¥4.7bn |
| —segment total | segment profit | 2022-09-01 → 2023-08-31 | −¥94m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2021-09-01 → 2022-08-31 | −¥11m |
| Coconalareportable segment | depreciation | 2021-09-01 → 2022-08-31 | ¥24m |
| Coconalareportable segment | revenue | 2021-09-01 → 2022-08-31 | ¥3.5bn |
| Coconalareportable segment | revenue external | 2021-09-01 → 2022-08-31 | ¥3.5bn |
| Coconalareportable segment | segment profit | 2021-09-01 → 2022-08-31 | −¥509m |
| Coconala Legal Consultationreportable segment | depreciation | 2021-09-01 → 2022-08-31 | ¥4m |
| Coconala Legal Consultationreportable segment | revenue | 2021-09-01 → 2022-08-31 | ¥382m |
| Coconala Legal Consultationreportable segment | revenue external | 2021-09-01 → 2022-08-31 | ¥382m |
| Coconala Legal Consultationreportable segment | segment profit | 2021-09-01 → 2022-08-31 | ¥5m |
| —segment total | depreciation | 2021-09-01 → 2022-08-31 | ¥28m |
| —segment total | revenue | 2021-09-01 → 2022-08-31 | ¥3.8bn |
| —segment total | revenue external | 2021-09-01 → 2022-08-31 | ¥3.8bn |
| —segment total | segment profit | 2021-09-01 → 2022-08-31 | −¥504m |
| Coconalareportable segment | employees | at 2023-08-31 | 175 pure |
| Coconala Agentreportable segment | employees | at 2023-08-31 | 12 pure |
| Coconala Legal Consultationreportable segment | employees | at 2023-08-31 | 19 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,215
| Item | Context | Value | Unit |
|---|---|---|---|
| Amortization of goodwill ope cf | Prior1YearDuration | － | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 2226000 | JPY |
| Customer related asset amortization | Prior1YearDuration | － | JPY |
| Customer related asset amortization | CurrentYearDuration | 1900000 | JPY |
| Amortization of guarantee deposits ope cf | Prior1YearDuration | 5963000 | JPY |
| Amortization of guarantee deposits ope cf | CurrentYearDuration | 7689000 | JPY |
| Loss gain on valuation of investment securities ope cf | Prior1YearDuration | 30000000 | JPY |
| Loss gain on valuation of investment securities ope cf | CurrentYearDuration | 49500000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YearDuration | -4500000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYearDuration | -12500000 | JPY |
| Share based compensation expenses ope cf | Prior1YearDuration | 2012000 | JPY |
| Share based compensation expenses ope cf | CurrentYearDuration | 117191000 | JPY |
| Interest income ope cf | Prior1YearDuration | -27000 | JPY |
| Interest income ope cf | CurrentYearDuration | -27000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 229000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 199000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -64278000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -13571000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YearDuration | -59272000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYearDuration | -21418000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | Prior1YearDuration | -19980000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | CurrentYearDuration | 12706000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | － | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | -2301000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | -22231000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | -158890000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YearDuration | 2720000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYearDuration | 25555000 | JPY |
| Increase decrease in income taxes payable the factor based tax ope cf | Prior1YearDuration | -17283000 | JPY |
| Increase decrease in income taxes payable the factor based tax ope cf | CurrentYearDuration | 12016000 | JPY |
| Increase decrease in advances received ope cf | Prior1YearDuration | 133977000 | JPY |
| Increase decrease in advances received ope cf | CurrentYearDuration | 54142000 | JPY |
| Increase decrease in deposits received ope cf | Prior1YearDuration | 175055000 | JPY |
| Increase decrease in deposits received ope cf | CurrentYearDuration | 74717000 | JPY |
| Increase decrease in provision for point card certificates ope cf | Prior1YearDuration | 908000 | JPY |
| Increase decrease in provision for point card certificates ope cf | CurrentYearDuration | -374000 | JPY |
| Increase decrease in provision for coupon ope cf | Prior1YearDuration | 877000 | JPY |
| Increase decrease in provision for coupon ope cf | CurrentYearDuration | 1053000 | JPY |
| Decrease increase in other current assets ope cf | Prior1YearDuration | 34610000 | JPY |
| Decrease increase in other current assets ope cf | CurrentYearDuration | -12806000 | JPY |
| Increase decrease in other current liabilities ope cf | Prior1YearDuration | -81732000 | JPY |
| Increase decrease in other current liabilities ope cf | CurrentYearDuration | 96527000 | JPY |
| Other net ope cf | Prior1YearDuration | － | JPY |
| Other net ope cf | CurrentYearDuration | 287000 | JPY |
| Subtotal ope cf | Prior1YearDuration | -391330000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 107360000 | JPY |
| Interest income received ope cf | Prior1YearDuration | 27000 | JPY |
| Interest income received ope cf | CurrentYearDuration | 27000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -199000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -199000 | 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 · 23 of 23 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |