Annual report
4369.TEDINET S100QM0P
Period2022-02-01 → 2023-01-31
Filed2023-04-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥13.8bn | 2022-02-01 → 2023-01-31 | Cons. | Net sales |
| Revenue | ¥11.6bn | 2021-02-01 → 2022-01-31 | Cons. | Net sales |
| Revenue | ¥9.8bn | 2020-02-01 → 2021-01-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.3bn | 2019-02-01 → 2020-01-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥7.8bn | 2018-02-01 → 2019-01-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥3.5bn | 2022-02-01 → 2023-01-31 | Cons. | Operating income |
| Operating income | ¥3.0bn | 2021-02-01 → 2022-01-31 | Cons. | Operating income |
| Ordinary income | ¥6.2bn | 2022-02-01 → 2023-01-31 | Cons. | Ordinary income |
| Ordinary income | ¥5.3bn | 2021-02-01 → 2022-01-31 | Cons. | Ordinary income |
| Ordinary income | ¥4.3bn | 2020-02-01 → 2021-01-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3.7bn | 2019-02-01 → 2020-01-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.9bn | 2018-02-01 → 2019-01-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥6.2bn | 2022-02-01 → 2023-01-31 | Cons. | Income before income taxes |
| Profit before tax | ¥5.3bn | 2021-02-01 → 2022-01-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥4.8bn | 2022-02-01 → 2023-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥4.1bn | 2021-02-01 → 2022-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥3.4bn | 2020-02-01 → 2021-01-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.9bn | 2019-02-01 → 2020-01-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.3bn | 2018-02-01 → 2019-01-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥4.8bn | 2022-02-01 → 2023-01-31 | Cons. | Profit loss |
| Net income | ¥4.1bn | 2021-02-01 → 2022-01-31 | Cons. | Profit loss |
| Total assets | ¥32.1bn | at 2023-01-31 | Cons. | Assets |
| Total assets | ¥28.3bn | at 2022-01-31 | Cons. | Assets |
| Total assets | ¥19.9bn | at 2021-01-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥15.1bn | at 2020-01-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥11.1bn | at 2019-01-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.2bn | at 2023-01-31 | Cons. | Liabilities |
| Total liabilities | ¥7.0bn | at 2022-01-31 | Cons. | Liabilities |
| Net assets / equity | ¥25.9bn | at 2023-01-31 | Cons. | Net assets |
| Net assets / equity | ¥21.3bn | at 2022-01-31 | Cons. | Net assets |
| Net assets / equity | ¥12.6bn | at 2021-01-31d | Cons. | Net assets |
| Net assets / equity | ¥9.6bn | at 2020-01-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥7.0bn | at 2019-01-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥11.1bn | at 2023-01-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥8.0bn | at 2022-01-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥11.1bn | at 2023-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.0bn | at 2022-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2021-01-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2020-01-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2019-01-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥6.4bn | 2022-02-01 → 2023-01-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.6bn | 2021-02-01 → 2022-01-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.1bn | 2020-02-01 → 2021-01-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.8bn | 2019-02-01 → 2020-01-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.4bn | 2018-02-01 → 2019-01-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.6bn | 2022-02-01 → 2023-01-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥933m | 2021-02-01 → 2022-01-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.0bn | 2020-02-01 → 2021-01-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.6bn | 2019-02-01 → 2020-01-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.2bn | 2018-02-01 → 2019-01-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥1.7bn | 2022-02-01 → 2023-01-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3.6bn | 2021-02-01 → 2022-01-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥948m | 2020-02-01 → 2021-01-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥226m | 2019-02-01 → 2020-01-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥270m | 2018-02-01 → 2019-01-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥148.7 | 2022-02-01 → 2023-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥126.33 | 2021-02-01 → 2022-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥108.08 | 2020-02-01 → 2021-01-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.08 | 2019-02-01 → 2020-01-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥72.56 | 2018-02-01 → 2019-01-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥796.26 | at 2023-01-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥656.07 | at 2022-01-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥403.28 | at 2021-01-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥306.65 | at 2020-01-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥224.84 | at 2019-01-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 80.6% | at 2023-01-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.4% | at 2022-01-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.4% | at 2021-01-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.3% | at 2020-01-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.3% | at 2019-01-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 20.5% | 2022-02-01 → 2023-01-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 24.1% | 2021-02-01 → 2022-01-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 30.4% | 2020-02-01 → 2021-01-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 35.4% | 2019-02-01 → 2020-01-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 37.7% | 2018-02-01 → 2019-01-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 242 | at 2023-01-31 | Cons. | Number of employees |
| Employees | 211 | at 2022-01-31 | Cons. | Number of employees |
| Employees | 179 | at 2021-01-31d | Cons. | Number of employees |
| Employees | 167 | at 2020-01-31d | Cons. | Number of employees |
| Employees | 148 | at 2019-01-31d | Cons. | Number of employees |
| Revenue | ¥13.6bn | 2022-02-01 → 2023-01-31 | Standalone | Net sales |
| Revenue | ¥11.5bn | 2021-02-01 → 2022-01-31 | Standalone | Net sales |
| Revenue | ¥9.9bn | 2020-02-01 → 2021-01-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.3bn | 2019-02-01 → 2020-01-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.8bn | 2018-02-01 → 2019-01-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥3.9bn | 2022-02-01 → 2023-01-31 | Standalone | Operating income |
| Operating income | ¥3.3bn | 2021-02-01 → 2022-01-31 | Standalone | Operating income |
| Ordinary income | ¥8.1bn | 2022-02-01 → 2023-01-31 | Standalone | Ordinary income |
| Ordinary income | ¥4.4bn | 2021-02-01 → 2022-01-31 | Standalone | Ordinary income |
| Ordinary income | ¥3.2bn | 2020-02-01 → 2021-01-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.4bn | 2019-02-01 → 2020-01-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.1bn | 2018-02-01 → 2019-01-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥8.1bn | 2022-02-01 → 2023-01-31 | Standalone | Income before income taxes |
| Profit before tax | ¥4.4bn | 2021-02-01 → 2022-01-31 | Standalone | Income before income taxes |
| Net income | ¥6.6bn | 2022-02-01 → 2023-01-31 | Standalone | Profit loss |
| Net income | ¥3.2bn | 2021-02-01 → 2022-01-31 | Standalone | Profit loss |
| Net income | ¥2.3bn | 2020-02-01 → 2021-01-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.7bn | 2019-02-01 → 2020-01-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.5bn | 2018-02-01 → 2019-01-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥29.0bn | at 2023-01-31 | Standalone | Assets |
| Total assets | ¥23.7bn | at 2022-01-31 | Standalone | Assets |
| Total assets | ¥16.4bn | at 2021-01-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥12.7bn | at 2020-01-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥10.4bn | at 2019-01-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥5.9bn | at 2023-01-31 | Standalone | Liabilities |
| Total liabilities | ¥6.5bn | at 2022-01-31 | Standalone | Liabilities |
| Net assets / equity | ¥23.1bn | at 2023-01-31 | Standalone | Net assets |
| Net assets / equity | ¥17.2bn | at 2022-01-31 | Standalone | Net assets |
| Net assets / equity | ¥9.6bn | at 2021-01-31d | Standalone | Net assets |
| Net assets / equity | ¥7.7bn | at 2020-01-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥6.4bn | at 2019-01-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥10.8bn | at 2023-01-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥7.7bn | at 2022-01-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥201.78 | 2022-02-01 → 2023-01-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥98.31 | 2021-02-01 → 2022-01-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥74.61 | 2020-02-01 → 2021-01-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.79 | 2019-02-01 → 2020-01-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.15 | 2018-02-01 → 2019-01-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥30 | 2022-02-01 → 2023-01-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2021-02-01 → 2022-01-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥68 | 2020-02-01 → 2021-01-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥58 | 2019-02-01 → 2020-01-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥45 | 2018-02-01 → 2019-01-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥712.09 | at 2023-01-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥530.2 | at 2022-01-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥308.28 | at 2021-01-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥247.94 | at 2020-01-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥204.51 | at 2019-01-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 79.8% | at 2023-01-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.7% | at 2022-01-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.7% | at 2021-01-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.2% | at 2020-01-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.3% | at 2019-01-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 32.5% | 2022-02-01 → 2023-01-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 23.7% | 2021-02-01 → 2022-01-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.8% | 2020-02-01 → 2021-01-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 24.2% | 2019-02-01 → 2020-01-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 25.7% | 2018-02-01 → 2019-01-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 32,498,640 | at 2023-01-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,498,640 | at 2022-01-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,812,160 | at 2021-01-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,812,160 | at 2020-01-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,812,160 | at 2019-01-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 201 | at 2023-01-31 | Standalone | Number of employees |
| Employees | 178 | at 2022-01-31 | Standalone | Number of employees |
| Employees | 156 | at 2021-01-31d | Standalone | Number of employees |
| Employees | 154 | at 2020-01-31d | Standalone | Number of employees |
| Employees | 138 | at 2019-01-31d | 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.
All source rows · 1,241
| Item | Context | Value | Unit |
|---|---|---|---|
| Noncurrent liabilities | Prior1YearInstant | 3503092000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 2563828000 | JPY |
| Liabilities | Prior1YearInstant | 6968537000 | JPY |
| Liabilities | CurrentYearInstant | 6239498000 | JPY |
| Capital stock | Prior1YearInstant | 3278912000 | JPY |
| Capital stock | CurrentYearInstant | 3278912000 | JPY |
| Capital surplus | Prior1YearInstant | 3179912000 | JPY |
| Capital surplus | CurrentYearInstant | 3179912000 | JPY |
| Retained earnings | Prior1YearInstant | 14626625000 | JPY |
| Retained earnings | CurrentYearInstant | 18809102000 | JPY |
| Treasury stock | Prior1YearInstant | -1720000 | JPY |
| Treasury stock | CurrentYearInstant | -2025000 | JPY |
| Shareholders equity | Prior1YearInstant | 21083730000 | JPY |
| Shareholders equity | CurrentYearInstant | 25265902000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 1473000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 5229000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 254279000 | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | 623445000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | -19083000 | JPY |
| Remeasurements of defined benefit plans | CurrentYearInstant | -18516000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 236669000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 610158000 | JPY |
| Net assets | Prior1YearInstant | 21320399000 | JPY |
| Net assets | CurrentYearInstant | 25876060000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 28288937000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 32115559000 | JPY |
| Net sales | Prior1YearDuration | 11574455000 | JPY |
| Net sales | CurrentYearDuration | 13803392000 | JPY |
| Cost of sales | Prior1YearDuration | 6739426000 | JPY |
| Cost of sales | CurrentYearDuration | 8224218000 | JPY |
| Gross profit | Prior1YearDuration | 4835029000 | JPY |
| Gross profit | CurrentYearDuration | 5579174000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 1858955000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2074549000 | JPY |
| Operating income | Prior1YearDuration | 2976074000 | JPY |
| Operating income | CurrentYearDuration | 3504624000 | JPY |
| Interest income noi | Prior1YearDuration | 201000 | JPY |
| Interest income noi | CurrentYearDuration | 383000 | JPY |
| Dividends income noi | Prior1YearDuration | 406000 | JPY |
| Dividends income noi | CurrentYearDuration | 548000 | JPY |
| Equity in earnings of affiliates noi | Prior1YearDuration | 1936039000 | JPY |
| Equity in earnings of affiliates noi | CurrentYearDuration | 2409980000 | JPY |
| Other noi | Prior1YearDuration | 463282000 | JPY |
| Other noi | CurrentYearDuration | 303086000 | JPY |
| Non operating income | Prior1YearDuration | 2399929000 | JPY |
| Non operating income | CurrentYearDuration | 2713998000 | JPY |
| Interest expenses noe | Prior1YearDuration | 31966000 | JPY |
| Interest expenses noe | CurrentYearDuration | 28437000 | JPY |
| Stock issuance cost noe | Prior1YearDuration | 30545000 | JPY |
| Stock issuance cost noe | CurrentYearDuration | - | 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 rounding |
| balance sheet identity | pass rounding |
| 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 |