Tokyo Tape
Sign in
← sinops

Annual report

4428.TEDINET S100VHQF
Period2024-01-01 → 2024-12-31
Filed2025-03-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 90
MetricValuePeriodScopeSource row
Revenue¥1.8bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.7bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥1.5bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥910m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥155m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥271m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥155m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥270m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥224m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥156m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥12m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥151m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥270m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥108m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥206m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥153m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥101m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥8m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2024-12-31StandaloneAssets
Total assets¥2.2bnat 2023-12-31StandaloneAssets
Total assets¥2.0bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥400mat 2024-12-31StandaloneLiabilities
Total liabilities¥435mat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.8bnat 2023-12-31StandaloneNet assets
Net assets / equity¥1.5bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥613mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥831mat 2023-12-31StandaloneCash and deposits
Cash & equivalents¥613mat 2024-12-31StandaloneCash and cash equivalents
Cash & equivalents¥831mat 2023-12-31StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2022-12-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2020-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥116m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥306m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥193m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥465m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥225m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥211m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥751m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥101m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥92m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥136m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥123m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥24m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥217m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥24m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥192m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥17.42024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.282023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.912022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.482021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.322020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥17.382024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥33.152023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥24.692022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.22021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥1.292020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥132023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥283.36at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥284.31at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥249.75at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥232.71at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥216.38at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio81.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.2%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.9%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.2%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.1%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE12.5%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE10.3%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE7.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE0.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,259,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,249,000at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,221,000at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,173,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,107,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees104at 2024-12-31StandaloneNumber of employees
Employees111at 2023-12-31StandaloneNumber of employees
Employees96at 2022-12-31dStandaloneNumber of employees
Employees81at 2021-12-31dStandaloneNumber of employees
Employees74at 2020-12-31dStandaloneNumber 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 · 832
ItemContextValueUnit
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember250525000JPY
Work in processPrior1YearInstant_NonConsolidatedMember217000JPY
Work in processCurrentYearInstant_NonConsolidatedMember5649000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember51387000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember98061000JPY
Other caPrior1YearInstant_NonConsolidatedMember3162000JPY
Other caCurrentYearInstant_NonConsolidatedMember9532000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1145096000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember976318000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember30371000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember26799000JPY
Accumulated depreciation buildingsPrior1YearInstant_NonConsolidatedMember-11726000JPY
Accumulated depreciation buildingsCurrentYearInstant_NonConsolidatedMember-982000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember18644000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember25817000JPY
VesselsPrior1YearInstant_NonConsolidatedMember5460000JPY
VesselsCurrentYearInstant_NonConsolidatedMember－JPY
Accumulated depreciation vesselsPrior1YearInstant_NonConsolidatedMember-5459000JPY
Accumulated depreciation vesselsCurrentYearInstant_NonConsolidatedMember－JPY
Vessels netPrior1YearInstant_NonConsolidatedMember0JPY
Vessels netCurrentYearInstant_NonConsolidatedMember－JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember36613000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember38775000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-28837000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-20354000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember7776000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember18420000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember26421000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember44238000JPY
Right of trademarkPrior1YearInstant_NonConsolidatedMember290000JPY
Right of trademarkCurrentYearInstant_NonConsolidatedMember260000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember255170000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember317230000JPY
Software in progressPrior1YearInstant_NonConsolidatedMember32424000JPY
Software in progressCurrentYearInstant_NonConsolidatedMember39153000JPY
Other iaPrior1YearInstant_NonConsolidatedMember186000JPY
Other iaCurrentYearInstant_NonConsolidatedMember186000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember288072000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember356830000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember99410000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember99180000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember64586000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember77493000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember7248000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember39852000JPY
Long term time depositsPrior1YearInstant_NonConsolidatedMember500000000JPY
Long term time depositsCurrentYearInstant_NonConsolidatedMember500000000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember71322000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember71317000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember742566000JPY

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 2023-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · operating cash flownon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flownon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass