Annual report
4268.TEDINET S100RG92
Period2022-05-01 → 2023-04-30
Filed2023-07-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 80
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.7bn | 2022-05-01 → 2023-04-30 | Standalone | Net sales |
| Revenue | ¥2.2bn | 2021-05-01 → 2022-04-30 | Standalone | Net sales |
| Revenue | ¥1.5bn | 2020-05-01 → 2021-04-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2019-05-01 → 2020-04-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.1bn | 2018-05-01 → 2019-04-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥245m | 2022-05-01 → 2023-04-30 | Standalone | Operating income |
| Operating income | ¥210m | 2021-05-01 → 2022-04-30 | Standalone | Operating income |
| Ordinary income | ¥246m | 2022-05-01 → 2023-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥200m | 2021-05-01 → 2022-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥36m | 2020-05-01 → 2021-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥63m | 2019-05-01 → 2020-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥30m | 2018-05-01 → 2019-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥246m | 2022-05-01 → 2023-04-30 | Standalone | Income before income taxes |
| Profit before tax | ¥200m | 2021-05-01 → 2022-04-30 | Standalone | Income before income taxes |
| Net income | ¥171m | 2022-05-01 → 2023-04-30 | Standalone | Profit loss |
| Net income | ¥137m | 2021-05-01 → 2022-04-30 | Standalone | Profit loss |
| Net income | ¥24m | 2020-05-01 → 2021-04-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥48m | 2019-05-01 → 2020-04-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥25m | 2018-05-01 → 2019-04-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥926m | at 2023-04-30 | Standalone | Assets |
| Total assets | ¥858m | at 2022-04-30 | Standalone | Assets |
| Total assets | ¥427m | at 2021-04-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥533m | at 2020-04-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥587m | at 2019-04-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥320m | at 2023-04-30 | Standalone | Liabilities |
| Total liabilities | ¥426m | at 2022-04-30 | Standalone | Liabilities |
| Net assets / equity | ¥606m | at 2023-04-30 | Standalone | Net assets |
| Net assets / equity | ¥432m | at 2022-04-30 | Standalone | Net assets |
| Net assets / equity | ¥122m | at 2021-04-30d | Standalone | Net assets |
| Net assets / equity | ¥98m | at 2020-04-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥50m | at 2019-04-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥647m | at 2023-04-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥571m | at 2022-04-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥647m | at 2023-04-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥571m | at 2022-04-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥190m | at 2021-04-30d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥274m | at 2020-04-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥117m | 2022-05-01 → 2023-04-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥227m | 2021-05-01 → 2022-04-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥13m | 2020-05-01 → 2021-04-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥16m | 2019-05-01 → 2020-04-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2m | 2022-05-01 → 2023-04-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥30m | 2021-05-01 → 2022-04-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥4m | 2020-05-01 → 2021-04-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥1m | 2019-05-01 → 2020-04-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥38m | 2022-05-01 → 2023-04-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥124m | 2021-05-01 → 2022-04-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥93m | 2020-05-01 → 2021-04-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥119m | 2019-05-01 → 2020-04-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥16.16 | 2022-05-01 → 2023-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥13.57 | 2021-05-01 → 2022-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.39 | 2020-05-01 → 2021-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.82 | 2019-05-01 → 2020-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-31,794.5 | 2018-05-01 → 2019-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.9 | 2022-05-01 → 2023-04-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥13.32 | 2021-05-01 → 2022-04-30 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥56.76 | at 2023-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥40.94 | at 2022-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥12.22 | at 2021-04-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥9.83 | at 2020-04-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥64,432.41 | at 2019-04-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 65.5% | at 2023-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.3% | at 2022-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.6% | at 2021-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.5% | at 2020-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 8.5% | at 2019-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 33.0% | 2022-05-01 → 2023-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 49.5% | 2021-05-01 → 2022-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 21.7% | 2020-05-01 → 2021-04-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 65.0% | 2019-05-01 → 2020-04-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,682,420 | at 2023-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,544,000 | at 2022-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,000,000 | at 2021-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,000,000 | at 2020-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 777 | at 2019-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 83 | at 2023-04-30 | Standalone | Number of employees |
| Employees | 66 | at 2022-04-30 | Standalone | Number of employees |
| Employees | 63 | at 2021-04-30d | Standalone | Number of employees |
| Employees | 58 | at 2020-04-30d | Standalone | Number of employees |
| Employees | 56 | at 2019-04-30d | 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 · 734
| Item | Context | Value | Unit |
|---|---|---|---|
| Buildings net | Prior1YearInstant_NonConsolidatedMember | 68000 | JPY |
| Buildings net | CurrentYearInstant_NonConsolidatedMember | 0 | JPY |
| Tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | 4763000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | 7745000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | -3220000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | -5054000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 1542000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 2691000 | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 1611000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 2691000 | JPY |
| Investments in capital | Prior1YearInstant_NonConsolidatedMember | 10000 | JPY |
| Investments in capital | CurrentYearInstant_NonConsolidatedMember | 10000 | JPY |
| Long term prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 892000 | JPY |
| Long term prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 646000 | JPY |
| Deferred tax assets | Prior1YearInstant_NonConsolidatedMember | 11304000 | JPY |
| Deferred tax assets | CurrentYearInstant_NonConsolidatedMember | 8909000 | JPY |
| Other ioa | Prior1YearInstant_NonConsolidatedMember | 1815000 | JPY |
| Other ioa | CurrentYearInstant_NonConsolidatedMember | 981000 | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 14022000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 10547000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 15634000 | JPY |
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 13239000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 858057000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 925897000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 137764000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 157601000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant_NonConsolidatedMember | 33023000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant_NonConsolidatedMember | 7748000 | JPY |
| Accounts payable other | Prior1YearInstant_NonConsolidatedMember | 62597000 | JPY |
| Accounts payable other | CurrentYearInstant_NonConsolidatedMember | 28822000 | JPY |
| Accrued expenses | Prior1YearInstant_NonConsolidatedMember | 34941000 | JPY |
| Accrued expenses | CurrentYearInstant_NonConsolidatedMember | 39147000 | JPY |
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 72704000 | JPY |
| Income taxes payable | CurrentYearInstant_NonConsolidatedMember | 32228000 | JPY |
| Advances received | Prior1YearInstant_NonConsolidatedMember | 6222000 | JPY |
| Advances received | CurrentYearInstant_NonConsolidatedMember | 4602000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 14832000 | JPY |
| Deposits received | CurrentYearInstant_NonConsolidatedMember | 13593000 | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | 30202000 | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 18004000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 392288000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 301747000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | 34082000 | JPY |
| Long term loans payable | CurrentYearInstant_NonConsolidatedMember | 17816000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 34082000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | 17816000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 426370000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 319563000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 95354000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 96973000 | 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 |