Annual report
4379.TEDINET S100QIXR
Period2022-01-01 → 2022-12-31
Filed2023-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 104
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.0bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥1.6bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Operating income | −¥609m | 2022-01-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | −¥849m | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Ordinary income | −¥600m | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥870m | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Profit before tax | −¥610m | 2022-01-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | −¥870m | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥578m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥866m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥617m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | −¥876m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Total assets | ¥3.5bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥4.3bn | at 2021-12-31 | Cons. | Assets |
| Total liabilities | ¥1.3bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥1.6bn | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.2bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥467m | at 2020-12-31d | Cons. | Net assets |
| Cash and deposits | ¥1.9bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.5bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.9bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.5bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2020-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥426m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥575m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥947m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥373m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥274m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥2.9bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-37.49 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-62.76 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥135.63 | at 2022-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥171.55 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 60.5% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.3% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 167 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 167 | at 2021-12-31 | Cons. | Number of employees |
| Revenue | ¥2.1bn | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Revenue | ¥1.2bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥779m | 2019-01-01 → 2019-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥429m | 2018-01-01 → 2018-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥555m | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | −¥831m | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | −¥542m | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥851m | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥684m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥709m | 2019-01-01 → 2019-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥518m | 2018-01-01 → 2018-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥552m | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥852m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | −¥558m | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | −¥857m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | −¥1.2bn | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥714m | 2019-01-01 → 2019-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥526m | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.4bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥4.3bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥1.9bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2019-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.3bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥1.6bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.1bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥467m | at 2020-12-31d | Standalone | Net assets |
| Net assets / equity | ¥90m | at 2019-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥503m | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.4bn | at 2021-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2020-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥709m | at 2019-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥545m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥586m | 2019-01-01 → 2019-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥186m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥157m | 2019-01-01 → 2019-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.6bn | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥619m | 2019-01-01 → 2019-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-36.19 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-62.07 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-96.24 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-74.94 | 2019-01-01 → 2019-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-25,525.92 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥137.54 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥172.17 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-246.75 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-191.96 | at 2019-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-51,136.43 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 62.6% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.0% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.0% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 6.6% | at 2019-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.9% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 15,498,500 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,390,800 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,106 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 11,297 | at 2019-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 11,297 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 167 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 167 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 111 | at 2020-12-31d | Standalone | Number of employees |
| Employees | 76 | at 2019-12-31d | Standalone | Number of employees |
| Employees | 54 | at 2018-12-31d | 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 · 1,231
| Item | Context | Value | Unit |
|---|---|---|---|
| Listing expenses noe | Prior1YearDuration | 10382000 | JPY |
| Listing expenses noe | CurrentYearDuration | － | JPY |
| Amortization of restricted stock remuneration noe | Prior1YearDuration | － | JPY |
| Amortization of restricted stock remuneration noe | CurrentYearDuration | 2851000 | JPY |
| Consumption tax difference noe | Prior1YearDuration | 705000 | JPY |
| Consumption tax difference noe | CurrentYearDuration | 3978000 | JPY |
| Other noe | Prior1YearDuration | 604000 | JPY |
| Other noe | CurrentYearDuration | 0 | JPY |
| Non operating expenses | Prior1YearDuration | 37861000 | JPY |
| Non operating expenses | CurrentYearDuration | 17258000 | JPY |
| Ordinary income | Prior1YearDuration | -869952000 | JPY |
| Ordinary income | CurrentYearDuration | -600073000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YearDuration | 372000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYearDuration | 4230000 | JPY |
| Impairment loss el | Prior1YearDuration | － | JPY |
| Impairment loss el | CurrentYearDuration | 5850000 | JPY |
| Extraordinary loss | Prior1YearDuration | 372000 | JPY |
| Extraordinary loss | CurrentYearDuration | 10080000 | JPY |
| Income before income taxes | Prior1YearDuration | -870324000 | JPY |
| Income before income taxes | CurrentYearDuration | -610154000 | JPY |
| Income taxes current | Prior1YearDuration | 5411000 | JPY |
| Income taxes current | CurrentYearDuration | 6501000 | JPY |
| Income taxes | Prior1YearDuration | 5411000 | JPY |
| Income taxes | CurrentYearDuration | 6501000 | JPY |
| Profit loss | Prior1YearDuration | -875735000 | JPY |
| Profit loss | CurrentYearDuration | -616655000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YearDuration | -9236000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | -38484000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | -866498000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | -578171000 | JPY |
| Profit loss | Prior1YearDuration | -875735000 | JPY |
| Profit loss | CurrentYearDuration | -616655000 | JPY |
| Other comprehensive income | Prior1YearDuration | － | JPY |
| Other comprehensive income | CurrentYearDuration | － | JPY |
| Comprehensive income | Prior1YearDuration | -875735000 | JPY |
| Comprehensive income | CurrentYearDuration | -616655000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | -866498000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | -578171000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YearDuration | -9236000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | -38484000 | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 90000000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 1561954000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | -1184811000 | JPY |
| Net assets | Prior2YearInstant_ShareholdersEquityMember | 467143000 | JPY |
| Net assets | Prior2YearInstant_SubscriptionRightsToSharesMember | － | JPY |
| Net assets | Prior2YearInstant_NonControllingInterestsMember | － | JPY |
| Net assets | Prior2YearInstant | 467143000 | JPY |
| Issuance of new shares | Prior1YearDuration_CapitalStockMember | 1439131000 | JPY |
| Issuance of new shares | Prior1YearDuration_CapitalSurplusMember | 1439131000 | JPY |
| Issuance of new shares | Prior1YearDuration_ShareholdersEquityMember | 2878263000 | 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 · 23 of 23 passed
| balance sheet identity | pass rounding |
| 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 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 |