Tokyo Tape
Sign in
← TeamSpirit

Annual report

4397.TEDINET S100SCMG
Period2022-09-01 → 2023-08-31
Filed2023-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥3.8bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥3.3bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥2.9bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Operating income−¥220m2022-09-01 → 2023-08-31Cons.Operating income
Operating income−¥118m2021-09-01 → 2022-08-31Cons.Operating income
Ordinary income−¥227m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income−¥126m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥175m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥293m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥296m2022-09-01 → 2023-08-31Cons.Income before income taxes
Profit before tax−¥126m2021-09-01 → 2022-08-31Cons.Income before income taxes
Net income (owners)−¥189m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥90m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥123m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥255m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥189m2022-09-01 → 2023-08-31Cons.Profit loss
Net income−¥90m2021-09-01 → 2022-08-31Cons.Profit loss
Total assets¥3.5bnat 2023-08-31Cons.Assets
Total assets¥3.4bnat 2022-08-31Cons.Assets
Total assets¥3.2bnat 2021-08-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2020-08-31dCons.Total assets (5-year summary)
Total liabilities¥2.1bnat 2023-08-31Cons.Liabilities
Total liabilities¥1.8bnat 2022-08-31Cons.Liabilities
Net assets / equity¥1.4bnat 2023-08-31Cons.Net assets
Net assets / equity¥1.5bnat 2022-08-31Cons.Net assets
Net assets / equity¥1.6bnat 2021-08-31dCons.Net assets
Net assets / equity¥1.4bnat 2020-08-31dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2023-08-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2022-08-31Cons.Cash and deposits
Cash & equivalents¥2.4bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2021-08-31dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥7m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥4m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥265m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥395m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥50m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥56m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥549,0002020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥86m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥790,0002022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥6m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥7m2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥42m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-11.572022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.552021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.572020-09-01 → 2021-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥15.812019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥7.562020-09-01 → 2021-08-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥15.712019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥84.86at 2023-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥94.25at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥97.2at 2021-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥89.26at 2020-08-31dCons.Net assets per share (5-year summary)
Equity ratio39.6%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.6%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio49.7%at 2021-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
ROE-12.9%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
ROE-5.8%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE8.1%2020-09-01 → 2021-08-31dCons.Rate of return on equity (5-year summary)
ROE19.9%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
Employees196at 2023-08-31Cons.Number of employees
Employees162at 2022-08-31Cons.Number of employees
Employees133at 2021-08-31dCons.Number of employees
Employees114at 2020-08-31dCons.Number of employees
Revenue¥3.8bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥3.3bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥2.9bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Operating income−¥251m2022-09-01 → 2023-08-31StandaloneOperating income
Operating income−¥149m2021-09-01 → 2022-08-31StandaloneOperating income
Ordinary income−¥245m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income−¥144m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥161m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥280m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥244m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥314m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Profit before tax−¥144m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Net income−¥204m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income−¥107m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥110m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income¥243m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥224m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2023-08-31StandaloneAssets
Total assets¥3.3bnat 2022-08-31StandaloneAssets
Total assets¥3.1bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.1bnat 2023-08-31StandaloneLiabilities
Total liabilities¥1.8bnat 2022-08-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2023-08-31StandaloneNet assets
Net assets / equity¥1.5bnat 2022-08-31StandaloneNet assets
Net assets / equity¥1.6bnat 2021-08-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2020-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2019-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.2bnat 2023-08-31StandaloneCash and deposits
Cash and deposits¥2.3bnat 2022-08-31StandaloneCash and deposits
Cash & equivalents¥1.9bnat 2019-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥404m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥63m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥61m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-12.452022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.582021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.752020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.032019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.272018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥6.742020-09-01 → 2021-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.942019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.782018-09-01 → 2019-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥80.31at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥90.96at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥95.53at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥88.49at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥71.18at 2019-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio38.7%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.1%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.6%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.6%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.0%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE-14.5%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE-7.1%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE7.3%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
ROE19.0%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE22.9%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,408,100at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,284,600at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued16,227,600at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,195,200at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,756,000at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees175at 2023-08-31StandaloneNumber of employees
Employees140at 2022-08-31StandaloneNumber of employees
Employees115at 2021-08-31dStandaloneNumber of employees
Employees95at 2020-08-31dStandaloneNumber of employees
Employees67at 2019-08-31dStandaloneNumber 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 · 1,046
ItemContextValueUnit
Valuation and translation adjustmentsCurrentYearInstant17022000JPY
Net assetsPrior1YearInstant1534706000JPY
Net assetsCurrentYearInstant1392041000JPY
Liabilities and net assetsPrior1YearInstant3364699000JPY
Liabilities and net assetsCurrentYearInstant3516737000JPY
Net salesPrior1YearDuration3261515000JPY
Net salesCurrentYearDuration3809551000JPY
Cost of salesPrior1YearDuration2148131000JPY
Cost of salesCurrentYearDuration2442710000JPY
Gross profitPrior1YearDuration1113384000JPY
Gross profitCurrentYearDuration1366841000JPY
Selling general and administrative expensesPrior1YearDuration1231543000JPY
Selling general and administrative expensesCurrentYearDuration1586654000JPY
Operating incomePrior1YearDuration-118159000JPY
Operating incomeCurrentYearDuration-219813000JPY
Subsidy income noiPrior1YearDuration550000JPY
Subsidy income noiCurrentYearDuration547000JPY
Other noiPrior1YearDuration106000JPY
Other noiCurrentYearDuration133000JPY
Non operating incomePrior1YearDuration656000JPY
Non operating incomeCurrentYearDuration680000JPY
Foreign exchange losses noePrior1YearDuration7666000JPY
Foreign exchange losses noeCurrentYearDuration6714000JPY
Stock issuance cost noePrior1YearDuration853000JPY
Stock issuance cost noeCurrentYearDuration790000JPY
Other noePrior1YearDuration253000JPY
Other noeCurrentYearDuration61000JPY
Non operating expensesPrior1YearDuration8772000JPY
Non operating expensesCurrentYearDuration7566000JPY
Ordinary incomePrior1YearDuration-126275000JPY
Ordinary incomeCurrentYearDuration-226699000JPY
Loss on valuation of investment securities elPrior1YearDuration－JPY
Loss on valuation of investment securities elCurrentYearDuration49999000JPY
Head office transfer cost elPrior1YearDuration－JPY
Head office transfer cost elCurrentYearDuration19252000JPY
Extraordinary lossPrior1YearDuration－JPY
Extraordinary lossCurrentYearDuration69252000JPY
Income before income taxesPrior1YearDuration-126275000JPY
Income before income taxesCurrentYearDuration-295951000JPY
Income taxes currentPrior1YearDuration45591000JPY
Income taxes currentCurrentYearDuration37064000JPY
Income taxes deferredPrior1YearDuration-81521000JPY
Income taxes deferredCurrentYearDuration-143825000JPY
Income taxesPrior1YearDuration-35929000JPY
Income taxesCurrentYearDuration-106760000JPY
Profit lossPrior1YearDuration-90346000JPY
Profit lossCurrentYearDuration-189190000JPY
Profit loss attributable to owners of parentPrior1YearDuration-90346000JPY
Profit loss attributable to owners of parentCurrentYearDuration-189190000JPY
Profit lossPrior1YearDuration-90346000JPY

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 identityconsolidated 2022-08-31pass rounding
balance sheet identityconsolidated 2023-08-31pass rounding
balance sheet identitynon_consolidated 2022-08-31pass rounding
balance sheet identitynon_consolidated 2023-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass