Tokyo Tape
Sign in
← Core Concept Technologies

Annual report

4371.TEDINET S100QI4S
Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 81
MetricValuePeriodScopeSource row
Revenue¥12.1bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥7.8bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥5.5bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.1bn2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥546m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥1.1bn2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥546m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥188m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥184m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥133m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.1bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥546m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥837m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥410m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥125m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥118m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥95m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.1bnat 2022-12-31StandaloneAssets
Total assets¥3.8bnat 2021-12-31StandaloneAssets
Total assets¥2.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.8bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥2.8bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.0bnat 2021-12-31StandaloneNet assets
Net assets / equity¥716mat 2020-12-31dStandaloneNet assets
Net assets / equity¥566mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥431mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.2bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2021-12-31StandaloneCash and deposits
Cash & equivalents¥2.2bnat 2022-12-31StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2021-12-31StandaloneCash and cash equivalents
Cash & equivalents¥307mat 2020-12-31dStandaloneCash and cash equivalents
Cash & equivalents¥387mat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥884m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥582m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥136m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥4m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥119m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥67m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥113m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥246m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥92m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥520m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥103m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥127m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥52.242022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.032021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.882020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.582019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27,873.532018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥46.072022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.682021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥172.29at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥125.58at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥49.91at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥40.37at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥125,902.86at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio55.6%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.8%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE34.8%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE30.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE19.5%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE23.7%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE27.8%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,512,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,903,500at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,587,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,507at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,420at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees305at 2022-12-31StandaloneNumber of employees
Employees241at 2021-12-31StandaloneNumber of employees
Employees202at 2020-12-31dStandaloneNumber of employees
Employees168at 2019-12-31dStandaloneNumber of employees
Employees131at 2018-12-31dStandaloneNumber 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 · 801
ItemContextValueUnit
Shareholders equityPrior1YearInstant_NonConsolidatedMember1960820000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember2844982000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember1050000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember1050000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1961870000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2846032000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember3773502000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember5114394000JPY
Net salesPrior1YearDuration_NonConsolidatedMember7801298000JPY
Net salesCurrentYearDuration_NonConsolidatedMember12113202000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember6004216000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember9383313000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1797082000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember2729889000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1250907000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1608917000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember546174000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember1120972000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember5000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember14000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember33909000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember31098000JPY
Other noiPrior1YearDuration_NonConsolidatedMember1908000JPY
Other noiCurrentYearDuration_NonConsolidatedMember1300000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember35822000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember32413000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember1654000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember1113000JPY
Commission fee noePrior1YearDuration_NonConsolidatedMember3706000JPY
Commission fee noeCurrentYearDuration_NonConsolidatedMember9063000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember16478000JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Reserve for withholding tax burden noePrior1YearDuration_NonConsolidatedMember7035000JPY
Reserve for withholding tax burden noeCurrentYearDuration_NonConsolidatedMember－JPY
Loss on refund of subsidies plPrior1YearDuration_NonConsolidatedMember－JPY
Loss on refund of subsidies plCurrentYearDuration_NonConsolidatedMember2235000JPY
Other noePrior1YearDuration_NonConsolidatedMember7000000JPY
Other noeCurrentYearDuration_NonConsolidatedMember1496000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember35874000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember13909000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember546122000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember1139476000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember546122000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember1139476000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember182772000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember299584000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-46994000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember3065000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember135778000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember302649000JPY

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 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · operating cash flownon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flownon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass