Tokyo Tape
Sign in
← Mobilus

Annual report

4370.TEDINET S100V91P
Period2023-09-01 → 2024-08-31
Filed2025-02-14
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100UV2Q. Amended by S100V96S (2025-02-14).

Key figures · 82
MetricValuePeriodScopeSource row
Revenue¥1.5bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥1.6bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥1.6bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥953m2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Operating income−¥352m2023-09-01 → 2024-08-31StandaloneOperating income
Operating income−¥157m2022-09-01 → 2023-08-31StandaloneOperating income
Ordinary income−¥362m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income−¥152m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥174m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥147m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥55m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥736m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Profit before tax−¥163m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Net income−¥732m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income−¥182m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥126m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
Net income¥134m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income¥75m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Total assets¥2.0bnat 2024-08-31StandaloneAssets
Total assets¥2.2bnat 2023-08-31StandaloneAssets
Total assets¥2.6bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥721mat 2024-08-31StandaloneLiabilities
Total liabilities¥263mat 2023-08-31StandaloneLiabilities
Net assets / equity¥1.2bnat 2024-08-31StandaloneNet assets
Net assets / equity¥1.9bnat 2023-08-31StandaloneNet assets
Net assets / equity¥2.2bnat 2022-08-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2021-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2020-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2024-08-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2023-08-31StandaloneCash and deposits
Cash & equivalents¥1.4bnat 2024-08-31StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2023-08-31StandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2022-08-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2021-08-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2020-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥32m2023-09-01 → 2024-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥29m2022-09-01 → 2023-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥240m2021-09-01 → 2022-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥250m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥197m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥317m2023-09-01 → 2024-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥201m2022-09-01 → 2023-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥295m2021-09-01 → 2022-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥231m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥210m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥372m2023-09-01 → 2024-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥195m2022-09-01 → 2023-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥605m2021-09-01 → 2022-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥14m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥539m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-125.182023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-31.172022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.642021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.632020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.532019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥21.042021-09-01 → 2022-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥211.44at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥333.67at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥369.39at 2022-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥265.8at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥240.18at 2020-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio63.2%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.0%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.6%at 2022-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.9%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.1%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE7.1%2021-09-01 → 2022-08-31dStandaloneRate of return on equity (5-year summary)
ROE10.1%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
ROE7.5%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,973,674at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,973,674at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,927,284at 2022-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,210,844at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued218,000at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees102at 2024-08-31StandaloneNumber of employees
Employees89at 2023-08-31StandaloneNumber of employees
Employees84at 2022-08-31dStandaloneNumber of employees
Employees72at 2021-08-31dStandaloneNumber of employees
Employees68at 2020-08-31dStandaloneNumber 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.

All source rows · 881
ItemContextValueUnit
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember103316000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember8233000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember10794000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember37344000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember47070000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember247861000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember409405000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember－JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember305548000JPY
Deferred tax liabilitiesPrior1YearInstant_NonConsolidatedMember9237000JPY
Deferred tax liabilitiesCurrentYearInstant_NonConsolidatedMember3174000JPY
Long term contract liabilities nclPrior1YearInstant_NonConsolidatedMember5456000JPY
Long term contract liabilities nclCurrentYearInstant_NonConsolidatedMember3344000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember14693000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember312066000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember262554000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember721471000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember438827000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember438827000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember990525000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember990525000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember417347000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember412385000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember1407872000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember1402911000JPY
Reserve for special depreciationPrior1YearInstant_NonConsolidatedMember20926000JPY
Reserve for special depreciationCurrentYearInstant_NonConsolidatedMember7191000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember162063000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-555928000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember182989000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-548737000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-90524000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-52096000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1939165000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1240904000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember1100000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember924000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1940265000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1241828000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2202819000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1963300000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1594540000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1534111000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember812672000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember744607000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember781868000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember789504000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember938490000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1141528000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-156622000JPY

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 2023-08-31pass
balance sheet identitynon_consolidated 2024-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · operating cash flownon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flownon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass