Annual report
4180.TEDINET S100QIDB
Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 126
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥19.4bn | 2022-01-01 → 2022-12-31 | Cons. | Revenue IFRS |
| Revenue | ¥12.7bn | 2021-01-01 → 2021-12-31 | Cons. | Revenue IFRS |
| Revenue | ¥9.0bn | 2020-01-01 → 2020-12-31d | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥7.2bn | 2019-01-01 → 2019-12-31d | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥6.3bn | 2018-01-01 → 2018-12-31d | Cons. | Revenue IFRS (5-year summary) |
| Operating income | ¥50m | 2022-01-01 → 2022-12-31 | Cons. | Operating profit loss IFRS |
| Operating income | −¥1.1bn | 2021-01-01 → 2021-12-31 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥111m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss before tax IFRS |
| Profit before tax | −¥1.2bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss before tax IFRS |
| Profit before tax | −¥1.6bn | 2020-01-01 → 2020-12-31d | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥2.3bn | 2019-01-01 → 2019-12-31d | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥2.0bn | 2018-01-01 → 2018-12-31d | Cons. | Profit loss before tax IFRS (5-year summary) |
| Net income (owners) | ¥21m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | −¥1.2bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | −¥1.5bn | 2020-01-01 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | −¥2.3bn | 2019-01-01 → 2019-12-31d | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | −¥1.9bn | 2018-01-01 → 2018-12-31d | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income | ¥21m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss IFRS |
| Net income | −¥1.2bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss IFRS |
| Total assets | ¥35.9bn | at 2022-12-31 | Cons. | Assets IFRS |
| Total assets | ¥31.2bn | at 2021-12-31 | Cons. | Assets IFRS |
| Total assets | ¥12.4bn | at 2020-12-31d | Cons. | Total assets IFRS (5-year summary) |
| Total assets | ¥12.1bn | at 2019-12-31d | Cons. | Total assets IFRS (5-year summary) |
| Total assets | ¥3.3bn | at 2018-12-31d | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥9.7bn | at 2022-12-31 | Cons. | Liabilities IFRS |
| Total liabilities | ¥8.4bn | at 2021-12-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥26.2bn | at 2022-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥22.8bn | at 2021-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥7.7bn | at 2020-12-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥26.2bn | at 2022-12-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥22.8bn | at 2021-12-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥7.7bn | at 2020-12-31d | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Equity (owners) | −¥6.5bn | at 2019-12-31d | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Equity (owners) | −¥4.2bn | at 2018-12-31d | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥3.8bn | at 2022-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥6.6bn | at 2021-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥1.6bn | at 2020-12-31d | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥4.1bn | at 2019-12-31d | Cons. | Cash and cash equivalents IFRS (5-year summary) |
| Cash & equivalents | ¥627m | at 2018-12-31d | Cons. | Cash and cash equivalents IFRS (5-year summary) |
| Operating cash flow | ¥996m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | −¥747m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | −¥840m | 2020-01-01 → 2020-12-31d | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | −¥1.8bn | 2019-01-01 → 2019-12-31d | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | −¥1.5bn | 2018-01-01 → 2018-12-31d | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Investing cash flow | −¥3.8bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥9.1bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥2.7bn | 2020-01-01 → 2020-12-31d | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥5.7bn | 2019-01-01 → 2019-12-31d | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥200m | 2018-01-01 → 2018-12-31d | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Financing cash flow | −¥520m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥14.4bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥1.2bn | 2020-01-01 → 2020-12-31d | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | ¥11.1bn | 2019-01-01 → 2019-12-31d | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | ¥1.7bn | 2018-01-01 → 2018-12-31d | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| EPS (basic) | ¥0.21 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥-11.97 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥-16.02 | 2020-01-01 → 2020-12-31d | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-25.89 | 2019-01-01 → 2019-12-31d | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-21.48 | 2018-01-01 → 2018-12-31d | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥0.21 | 2022-01-01 → 2022-12-31 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥-11.97 | 2021-01-01 → 2021-12-31 | Cons. | Diluted earnings loss per share IFRS |
| Net assets per share | ¥258.11 | at 2022-12-31 | Cons. | Equity to asset ratio IFRS (5-year summary) |
| Net assets per share | ¥225.73 | at 2021-12-31 | Cons. | Equity to asset ratio IFRS (5-year summary) |
| Net assets per share | ¥84.49 | at 2020-12-31d | Cons. | Equity to asset ratio IFRS (5-year summary) |
| Net assets per share | ¥-71.77 | at 2019-12-31d | Cons. | Equity to asset ratio IFRS (5-year summary) |
| Net assets per share | ¥-46.78 | at 2018-12-31d | Cons. | Equity to asset ratio IFRS (5-year summary) |
| Equity ratio | 72.9% | at 2022-12-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 73.2% | at 2021-12-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 61.9% | at 2020-12-31d | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | -53.7% | at 2019-12-31d | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | -128.2% | at 2018-12-31d | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| ROE | 0.1% | 2022-01-01 → 2022-12-31 | Cons. | Rate of return on equity IFRS (5-year summary) |
| Employees | 661 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 574 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 479 | at 2020-12-31d | Cons. | Number of employees |
| Employees | 422 | at 2019-12-31d | Cons. | Number of employees |
| Employees | 348 | at 2018-12-31d | Cons. | Number of employees |
| Revenue | ¥74m | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥51m | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Operating income | −¥182m | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | −¥481m | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | −¥84m | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥536m | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥57m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥34m | 2019-01-01 → 2019-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥61m | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥536m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | −¥62m | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | −¥537m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | −¥58m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥34m | 2019-01-01 → 2019-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥47,000 | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥31.0bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥31.1bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥16.4bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥13,000 | at 2019-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥0 | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥663m | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥799m | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥30.3bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥30.3bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥15.7bn | at 2020-12-31d | Standalone | Net assets |
| Net assets / equity | −¥34m | at 2019-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥47,000 | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥858m | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥867m | at 2021-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-0.61 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.46 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-0.64 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-0.37 | 2019-01-01 → 2019-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-0 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥298.68 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥299.79 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥173.33 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-0.37 | at 2019-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-0 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 97.5% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.2% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 96.0% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -260815.4% | at 2019-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -4700000.0% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 101,511,035 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 101,164,657 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1 | at 2019-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
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 · 1,219
| Item | Context | Value | Unit |
|---|---|---|---|
| Equity attributable to owners of parent IFRS (5-year summary) | Prior1YearInstant | 22835688000 | JPY |
| Equity attributable to owners of parent IFRS (5-year summary) | CurrentYearInstant | 26201335000 | JPY |
| Total assets IFRS (5-year summary) | Prior4YearInstant | 3310928000 | JPY |
| Total assets IFRS (5-year summary) | Prior3YearInstant | 12136656000 | JPY |
| Total assets IFRS (5-year summary) | Prior2YearInstant | 12393748000 | JPY |
| Total assets IFRS (5-year summary) | Prior1YearInstant | 31205573000 | JPY |
| Total assets IFRS (5-year summary) | CurrentYearInstant | 35938621000 | JPY |
| Equity to asset ratio IFRS (5-year summary) | Prior4YearInstant | -46.78 | |
| Equity to asset ratio IFRS (5-year summary) | Prior3YearInstant | -71.77 | |
| Equity to asset ratio IFRS (5-year summary) | Prior2YearInstant | 84.49 | |
| Equity to asset ratio IFRS (5-year summary) | Prior1YearInstant | 225.73 | |
| Equity to asset ratio IFRS (5-year summary) | CurrentYearInstant | 258.11 | |
| Basic earnings loss per share IFRS (5-year summary) | Prior4YearDuration | -21.48 | |
| Basic earnings loss per share IFRS (5-year summary) | Prior3YearDuration | -25.89 | |
| Basic earnings loss per share IFRS (5-year summary) | Prior2YearDuration | -16.02 | |
| Basic earnings loss per share IFRS (5-year summary) | Prior1YearDuration | -11.97 | |
| Basic earnings loss per share IFRS (5-year summary) | CurrentYearDuration | 0.21 | |
| Diluted earnings loss per share IFRS (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings loss per share IFRS (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings loss per share IFRS (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings loss per share IFRS (5-year summary) | Prior1YearDuration | -11.97 | |
| Diluted earnings loss per share IFRS (5-year summary) | CurrentYearDuration | 0.21 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | Prior4YearInstant | -1.282 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | Prior3YearInstant | -0.537 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | Prior2YearInstant | 0.619 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | Prior1YearInstant | 0.732 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | CurrentYearInstant | 0.729 | |
| Rate of return on equity IFRS (5-year summary) | Prior4YearDuration | － | |
| Rate of return on equity IFRS (5-year summary) | Prior3YearDuration | － | |
| Rate of return on equity IFRS (5-year summary) | Prior2YearDuration | － | |
| Rate of return on equity IFRS (5-year summary) | Prior1YearDuration | － | |
| Rate of return on equity IFRS (5-year summary) | CurrentYearDuration | 0.001 | |
| Price earnings ratio IFRS (5-year summary) | Prior4YearDuration | － | |
| Price earnings ratio IFRS (5-year summary) | Prior3YearDuration | － | |
| Price earnings ratio IFRS (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio IFRS (5-year summary) | Prior1YearDuration | － | |
| Price earnings ratio IFRS (5-year summary) | CurrentYearDuration | 6467 | |
| Cash flows from used in operating activities IFRS (5-year summary) | Prior4YearDuration | -1545306000 | JPY |
| Cash flows from used in operating activities IFRS (5-year summary) | Prior3YearDuration | -1807599000 | JPY |
| Cash flows from used in operating activities IFRS (5-year summary) | Prior2YearDuration | -839750000 | JPY |
| Cash flows from used in operating activities IFRS (5-year summary) | Prior1YearDuration | -746784000 | JPY |
| Cash flows from used in operating activities IFRS (5-year summary) | CurrentYearDuration | 995888000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | Prior4YearDuration | -199569000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | Prior3YearDuration | -5709877000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | Prior2YearDuration | -2705969000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | Prior1YearDuration | -9075347000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | CurrentYearDuration | -3772439000 | JPY |
| Cash flows from used in financing activities IFRS (5-year summary) | Prior4YearDuration | 1741485000 | JPY |
| Cash flows from used in financing activities IFRS (5-year summary) | Prior3YearDuration | 11103246000 | JPY |
| Cash flows from used in financing activities IFRS (5-year summary) | Prior2YearDuration | 1161353000 | 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 · 21 of 21 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 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 |