Tokyo Tape
Sign in
← Institution for a Global Society

Annual report

4265.TEDINET S100ONMX
Period2021-04-01 → 2022-03-31
Filed2022-07-04
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100OISU. Amended by S100ONQV (2022-07-04).

Key figures · 68
MetricValuePeriodScopeSource row
Revenue¥721m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥514m2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥314m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥248m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥139m2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥40m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥9m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥21m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥9m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income−¥108m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥193m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥119m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥21m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥4m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥44m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥4m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income−¥249m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥211m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income−¥119m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2022-03-31StandaloneAssets
Total assets¥490mat 2021-03-31StandaloneAssets
Total assets¥483mat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥683mat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥476mat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥94mat 2022-03-31StandaloneLiabilities
Total liabilities¥49mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2022-03-31StandaloneNet assets
Net assets / equity¥440mat 2021-03-31StandaloneNet assets
Net assets / equity¥437mat 2020-03-31dStandaloneNet assets
Net assets / equity¥630mat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥453mat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥966mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥204mat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥966mat 2022-03-31StandaloneCash and cash equivalents
Cash & equivalents¥204mat 2021-03-31StandaloneCash and cash equivalents
Cash & equivalents¥381mat 2020-03-31dStandaloneCash and cash equivalents
Operating cash flow¥115m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥121m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥128m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥9m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥56m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥84m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥638m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥56m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥10.92021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.932020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-67.52019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31,399.732018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-20,420.522017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥10.32021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥259.79at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-76.59at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-78.39at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥9,102.09at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-53,926.62at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio92.4%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.8%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio90.3%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.1%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.8%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.6%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE0.8%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
Shares issued4,390,800at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Employees45at 2022-03-31StandaloneNumber of employees
Employees33at 2021-03-31StandaloneNumber of employees
Employees28at 2020-03-31dStandaloneNumber of employees
Employees24at 2019-03-31dStandaloneNumber of employees
Employees20at 2018-03-31dStandaloneNumber 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.

Segments · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥1.2bn
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥184m
Educationreportable segmentrevenue2021-04-01 → 2022-03-31¥283m
Educationreportable segmentrevenue external2021-04-01 → 2022-03-31¥283m
Educationreportable segmentsegment profit2021-04-01 → 2022-03-31¥103m
Human Resourcesreportable segmentdepreciation2021-04-01 → 2022-03-31¥22m
Human Resourcesreportable segmentrevenue2021-04-01 → 2022-03-31¥437m
Human Resourcesreportable segmentrevenue external2021-04-01 → 2022-03-31¥437m
Human Resourcesreportable segmentsegment assetsat 2022-03-31¥22m
Human Resourcesreportable segmentsegment profit2021-04-01 → 2022-03-31¥121m
—segment totaldepreciation2021-04-01 → 2022-03-31¥22m
—segment totalrevenue2021-04-01 → 2022-03-31¥721m
—segment totalrevenue external2021-04-01 → 2022-03-31¥721m
—segment totalsegment assetsat 2022-03-31¥22m
—segment totalsegment profit2021-04-01 → 2022-03-31¥224m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥446m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥150m
Educationreportable segmentrevenue2020-04-01 → 2021-03-31¥198m
Educationreportable segmentrevenue external2020-04-01 → 2021-03-31¥198m
Educationreportable segmentsegment profit2020-04-01 → 2021-03-31¥45m
Human Resourcesreportable segmentcapex2020-04-01 → 2021-03-31¥47m
Human Resourcesreportable segmentdepreciation2020-04-01 → 2021-03-31¥4m
Human Resourcesreportable segmentrevenue2020-04-01 → 2021-03-31¥316m
Human Resourcesreportable segmentrevenue external2020-04-01 → 2021-03-31¥316m
Human Resourcesreportable segmentsegment assetsat 2021-03-31¥44m
Human Resourcesreportable segmentsegment profit2020-04-01 → 2021-03-31¥113m
—segment totalcapex2020-04-01 → 2021-03-31¥47m
—segment totaldepreciation2020-04-01 → 2021-03-31¥4m
—segment totalrevenue2020-04-01 → 2021-03-31¥514m
—segment totalrevenue external2020-04-01 → 2021-03-31¥514m
—segment totalsegment assetsat 2021-03-31¥44m
—segment totalsegment profit2020-04-01 → 2021-03-31¥158m

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

All source rows · 792
ItemContextValueUnit
AssetsCurrentYearInstant_NonConsolidatedMember1234877000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember27202000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember36257000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember2940000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember4701000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember248000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember28811000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember12198000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember14499000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember4644000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember5490000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember2128000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember3977000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember49363000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember93737000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember49363000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember93737000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember59901000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember388091000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember682026000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember1010215000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember161875000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember161875000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember843901000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember1172091000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-463907000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-419474000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-463907000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-419474000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember439894000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1140707000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember432000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember432000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember440327000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1141140000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember489690000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1234877000JPY
Net salesPrior1YearDuration_NonConsolidatedMember514426000JPY
Net salesCurrentYearDuration_NonConsolidatedMember720710000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember142551000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember150287000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember371874000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember570423000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember363310000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember530559000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember8564000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember39864000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember3000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember3000JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration_NonConsolidatedMember－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 identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · operating cash flownon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flownon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass