Annual report
4320.TEDINET S100UZ28
Period2023-10-01 → 2024-09-30
Filed2024-12-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 144
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.6bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥13.6bn | 2022-10-01 → 2023-09-30 | Cons. | Net sales |
| Revenue | ¥13.7bn | 2021-10-01 → 2022-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥12.3bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥10.6bn | 2019-10-01 → 2020-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.1bn | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Operating income | ¥1.3bn | 2022-10-01 → 2023-09-30 | Cons. | Operating income |
| Ordinary income | ¥1.2bn | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.3bn | 2022-10-01 → 2023-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.0bn | 2021-10-01 → 2022-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥909m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥453m | 2019-10-01 → 2020-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥718m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.3bn | 2022-10-01 → 2023-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥123m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥688m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥588m | 2021-10-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥633m | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥121m | 2019-10-01 → 2020-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥191m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Net income | ¥773m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss |
| Total assets | ¥11.3bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥11.2bn | at 2023-09-30 | Cons. | Assets |
| Total assets | ¥10.9bn | at 2022-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥9.5bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥8.9bn | at 2020-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.7bn | at 2024-09-30 | Cons. | Liabilities |
| Total liabilities | ¥4.7bn | at 2023-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥6.6bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥6.6bn | at 2023-09-30 | Cons. | Net assets |
| Net assets / equity | ¥6.1bn | at 2022-09-30d | Cons. | Net assets |
| Net assets / equity | ¥5.5bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥4.8bn | at 2020-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.8bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.1bn | at 2023-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.8bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2023-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2022-09-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.9bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.8bn | at 2020-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥752m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥796m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.6bn | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.0bn | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥913m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥630m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥862m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥764m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥109m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥68m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥566m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥755m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥307m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥838m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥574m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥8.19 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥45.91 | 2022-10-01 → 2023-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥39.13 | 2021-10-01 → 2022-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥42.34 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.1 | 2019-10-01 → 2020-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥8.09 | 2019-10-01 → 2020-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥403.14 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥406.68 | at 2023-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥373.59 | at 2022-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥339.05 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥301.4 | at 2020-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 54.2% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.1% | at 2023-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.6% | at 2022-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.6% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.8% | at 2020-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 2.0% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.7% | 2022-10-01 → 2023-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.0% | 2021-10-01 → 2022-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 13.2% | 2020-10-01 → 2021-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.7% | 2019-10-01 → 2020-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 606 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 610 | at 2023-09-30 | Cons. | Number of employees |
| Employees | 593 | at 2022-09-30d | Cons. | Number of employees |
| Employees | 529 | at 2021-09-30d | Cons. | Number of employees |
| Employees | 529 | at 2020-09-30d | Cons. | Number of employees |
| Revenue | ¥1.0bn | 2023-10-01 → 2024-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥689m | 2022-10-01 → 2023-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥547m | 2021-10-01 → 2022-09-30d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥499m | 2020-10-01 → 2021-09-30d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥529m | 2019-10-01 → 2020-09-30d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥579m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Operating income | ¥190m | 2022-10-01 → 2023-09-30 | Standalone | Operating income |
| Ordinary income | ¥579m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥187m | 2022-10-01 → 2023-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥151m | 2021-10-01 → 2022-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥228m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥231m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥441m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥187m | 2022-10-01 → 2023-09-30 | Standalone | Income before income taxes |
| Net income | −¥461m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥187m | 2022-10-01 → 2023-09-30 | Standalone | Profit loss |
| Net income | ¥158m | 2021-10-01 → 2022-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥143m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥85m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.0bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥5.4bn | at 2023-09-30 | Standalone | Assets |
| Total assets | ¥5.2bn | at 2022-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.6bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.0bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.3bn | at 2024-09-30 | Standalone | Liabilities |
| Total liabilities | ¥2.1bn | at 2023-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.7bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥3.3bn | at 2023-09-30 | Standalone | Net assets |
| Net assets / equity | ¥3.3bn | at 2022-09-30d | Standalone | Net assets |
| Net assets / equity | ¥3.3bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.2bn | at 2020-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2024-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥604m | at 2023-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥-30.62 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.47 | 2022-10-01 → 2023-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.51 | 2021-10-01 → 2022-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.59 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.69 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥5.69 | 2019-10-01 → 2020-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥18 | 2023-10-01 → 2024-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥14 | 2022-10-01 → 2023-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2021-10-01 → 2022-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥8 | 2020-10-01 → 2021-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6.8 | 2019-10-01 → 2020-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥179.21 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥219.3 | at 2023-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥220.8 | at 2022-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥218.05 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥212.89 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 54.3% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.0% | at 2023-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.4% | at 2022-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.1% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.7% | 2022-10-01 → 2023-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.8% | 2021-10-01 → 2022-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.5% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.6% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 15,518,400 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,347,600 | at 2023-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,273,500 | at 2022-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,178,500 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,139,000 | at 2020-09-30d | 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.
Segments · 16
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2023-10-01 → 2024-09-30 | −¥44m |
| Healthcare Solutions Businessreportable segment | employees | at 2024-09-30 | 522 pure |
| Marketing Solution Businessreportable segment | employees | at 2024-09-30 | 62 pure |
| Marketing Solution Businessreportable segment | revenue | 2023-10-01 → 2024-09-30 | ¥410m |
| Marketing Solution Businessreportable segment | revenue external | 2023-10-01 → 2024-09-30 | ¥410m |
| Marketing Solution Businessreportable segment | segment profit | 2023-10-01 → 2024-09-30 | −¥55m |
| —segment total | revenue | 2023-10-01 → 2024-09-30 | ¥14.6bn |
| —segment total | revenue external | 2023-10-01 → 2024-09-30 | ¥14.6bn |
| —segment total | segment profit | 2023-10-01 → 2024-09-30 | ¥1.2bn |
| Reconciling Itemsreconciling | segment profit | 2022-10-01 → 2023-09-30 | −¥126m |
| Marketing Solution Businessreportable segment | revenue | 2022-10-01 → 2023-09-30 | ¥464m |
| Marketing Solution Businessreportable segment | revenue external | 2022-10-01 → 2023-09-30 | ¥464m |
| Marketing Solution Businessreportable segment | segment profit | 2022-10-01 → 2023-09-30 | −¥16m |
| —segment total | revenue | 2022-10-01 → 2023-09-30 | ¥13.6bn |
| —segment total | revenue external | 2022-10-01 → 2023-09-30 | ¥13.6bn |
| —segment total | segment profit | 2022-10-01 → 2023-09-30 | ¥1.4bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,378
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision for bonuses sga | CurrentYearDuration | 26516000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 11126000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 6058000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YearDuration | 3673000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYearDuration | -3020000 | JPY |
| Advertising expenses sga | Prior1YearDuration | 26736000 | JPY |
| Advertising expenses sga | CurrentYearDuration | 21776000 | JPY |
| Traveling and transportation expenses sga | Prior1YearDuration | 111375000 | JPY |
| Traveling and transportation expenses sga | CurrentYearDuration | 117378000 | JPY |
| Rent expenses sga | Prior1YearDuration | 65264000 | JPY |
| Rent expenses sga | CurrentYearDuration | 71701000 | JPY |
| Taxes and dues sga | Prior1YearDuration | 34771000 | JPY |
| Taxes and dues sga | CurrentYearDuration | 43633000 | JPY |
| Depreciation sga | Prior1YearDuration | 43302000 | JPY |
| Depreciation sga | CurrentYearDuration | 48735000 | JPY |
| Commission fee sga | Prior1YearDuration | 198317000 | JPY |
| Commission fee sga | CurrentYearDuration | 224752000 | JPY |
| Contribution sga | Prior1YearDuration | 66000000 | JPY |
| Contribution sga | CurrentYearDuration | 912000 | JPY |
| Research and development expenses sga | Prior1YearDuration | 137736000 | JPY |
| Research and development expenses sga | CurrentYearDuration | 15707000 | JPY |
| Amortization of goodwill sga | Prior1YearDuration | 46367000 | JPY |
| Amortization of goodwill sga | CurrentYearDuration | 34404000 | JPY |
| Other sga | Prior1YearDuration | 233466000 | JPY |
| Other sga | CurrentYearDuration | 189243000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 2435486000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2217010000 | JPY |
| Operating income | Prior1YearDuration | 1254902000 | JPY |
| Operating income | CurrentYearDuration | 1148240000 | JPY |
| Interest income noi | Prior1YearDuration | 450000 | JPY |
| Interest income noi | CurrentYearDuration | 396000 | JPY |
| Dividends income noi | Prior1YearDuration | 2825000 | JPY |
| Dividends income noi | CurrentYearDuration | 2558000 | JPY |
| Gain on sales of investment securities noi | Prior1YearDuration | 6737000 | JPY |
| Gain on sales of investment securities noi | CurrentYearDuration | 7992000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration | 141000 | JPY |
| Foreign exchange gains noi | CurrentYearDuration | － | JPY |
| Subsidy income noi bounty | Prior1YearDuration | 5501000 | JPY |
| Subsidy income noi bounty | CurrentYearDuration | 5596000 | JPY |
| Other noi | Prior1YearDuration | 3914000 | JPY |
| Other noi | CurrentYearDuration | 5430000 | JPY |
| Non operating income | Prior1YearDuration | 19570000 | JPY |
| Non operating income | CurrentYearDuration | 21974000 | JPY |
| Interest expenses noe | Prior1YearDuration | 6952000 | JPY |
| Interest expenses noe | CurrentYearDuration | 12135000 | JPY |
| Loss on investments in partnership noe | Prior1YearDuration | 4192000 | JPY |
| Loss on investments in partnership noe | CurrentYearDuration | 2141000 | JPY |
| Share acquisition rights issuance costs noe | Prior1YearDuration | 3526000 | JPY |
| Share acquisition rights issuance costs noe | CurrentYearDuration | 170000 | JPY |
| Commission fee noe | Prior1YearDuration | 1891000 | 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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 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 |