Tokyo Tape
Sign in
← Space Market

Annual report

4487.TEDINET S100QIRS
Period2022-01-01 → 2022-12-31
Filed2023-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 114
MetricValuePeriodScopeSource row
Revenue¥1.2bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥1.2bn2021-01-01 → 2021-12-31Cons.Net sales
Operating income−¥114m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥60m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income−¥114m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥66m2021-01-01 → 2021-12-31Cons.Ordinary income
Profit before tax−¥114m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥66m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)−¥115m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥39m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income−¥115m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥39m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥1.7bnat 2022-12-31Cons.Assets
Total assets¥1.7bnat 2021-12-31Cons.Assets
Total liabilities¥999mat 2022-12-31Cons.Liabilities
Total liabilities¥898mat 2021-12-31Cons.Liabilities
Net assets / equity¥698mat 2022-12-31Cons.Net assets
Net assets / equity¥801mat 2021-12-31Cons.Net assets
Net assets / equity¥748mat 2020-12-31dCons.Net assets
Cash and deposits¥445mat 2022-12-31Cons.Cash and deposits
Cash and deposits¥572mat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥445mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥572mat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥776mat 2020-12-31dCons.Cash and cash equivalents
Operating cash flow−¥159m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥86m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥83m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥225m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Financing cash flow¥116m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥66m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
EPS (basic)¥-9.662022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.272021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥3.182021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥57.32at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥67.32at 2021-12-31Cons.Net assets per share (5-year summary)
Equity ratio40.4%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.9%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
ROE4.8%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
Employees72at 2022-12-31Cons.Number of employees
Employees69at 2021-12-31Cons.Number of employees
Revenue¥1.1bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥1.2bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥805m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥874m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥578m2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income−¥96m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥54m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥95m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥60m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥126m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥32m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥272m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥95m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥60m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥96m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥43m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥147m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥46m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥274m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.7bnat 2022-12-31StandaloneAssets
Total assets¥1.6bnat 2021-12-31StandaloneAssets
Total assets¥1.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥932mat 2022-12-31StandaloneLiabilities
Total liabilities¥843mat 2021-12-31StandaloneLiabilities
Net assets / equity¥722mat 2022-12-31StandaloneNet assets
Net assets / equity¥805mat 2021-12-31StandaloneNet assets
Net assets / equity¥748mat 2020-12-31dStandaloneNet assets
Net assets / equity¥880mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥552mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥399mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥513mat 2021-12-31StandaloneCash and deposits
Cash & equivalents¥776mat 2020-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥816mat 2019-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥761mat 2018-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥111m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥75m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥279m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥37m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥7m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥108m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥132m2019-01-01 → 2019-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥897m2018-01-01 → 2018-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-8.062022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.652021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.872020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.282019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-28.72018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.562021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.922019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥59.29at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥67.71at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥63.9at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥78.45at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-63.44at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio42.9%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.6%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.0%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.9%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.6%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE6.4%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued11,958,100at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,841,100at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,710,900at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,213,800at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued35,646at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees65at 2022-12-31StandaloneNumber of employees
Employees67at 2021-12-31StandaloneNumber of employees
Employees66at 2020-12-31dStandaloneNumber of employees
Employees54at 2019-12-31dStandaloneNumber of employees
Employees51at 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.

Segments · 1
SegmentItemPeriodValue
Spacemarketreportable segmentemployeesat 2022-12-3172 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,233
ItemContextValueUnit
Net assetsPrior1YearInstant_SubscriptionRightsToSharesMember3556000JPY
Net assetsPrior1YearInstant800714000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_SubscriptionRightsToSharesMember-29000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration3163000JPY
Issuance of subscription rights to sharesCurrentYearDuration_SubscriptionRightsToSharesMember－JPY
Issuance of subscription rights to sharesCurrentYearDuration－JPY
Profit loss attributable to owners of parentCurrentYearDuration_SubscriptionRightsToSharesMember－JPY
Profit loss attributable to owners of parentCurrentYearDuration-114933000JPY
Purchase of treasury stockCurrentYearDuration_SubscriptionRightsToSharesMember－JPY
Purchase of treasury stockCurrentYearDuration－JPY
Net changes of items other than shareholders equityCurrentYearDuration_SubscriptionRightsToSharesMember9400000JPY
Net changes of items other than shareholders equityCurrentYearDuration9400000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember9371000JPY
Total changes of items during the periodCurrentYearDuration-102369000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember12927000JPY
Net assetsCurrentYearInstant698345000JPY
Income before income taxesPrior1YearDuration65772000JPY
Income before income taxesCurrentYearDuration-113668000JPY
Depreciation and amortization ope cfPrior1YearDuration20725000JPY
Depreciation and amortization ope cfCurrentYearDuration35052000JPY
Amortization of goodwill ope cfPrior1YearDuration10802000JPY
Amortization of goodwill ope cfCurrentYearDuration21604000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-16000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-2000JPY
Interest and dividends income ope cfPrior1YearDuration-7000JPY
Interest and dividends income ope cfCurrentYearDuration-8000JPY
Interest expenses ope cfPrior1YearDuration328000JPY
Interest expenses ope cfCurrentYearDuration204000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration6071000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration36306000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration-213285000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration-159535000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-17736000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-33921000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration141936000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration82277000JPY
Increase decrease in provision for point card certificates ope cfPrior1YearDuration-7979000JPY
Increase decrease in provision for point card certificates ope cfCurrentYearDuration-7629000JPY
Increase decrease in deposits received ope cfPrior1YearDuration39814000JPY
Increase decrease in deposits received ope cfCurrentYearDuration25996000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration32789000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-18783000JPY
Other net ope cfPrior1YearDuration10273000JPY
Other net ope cfCurrentYearDuration8126000JPY
Subtotal ope cfPrior1YearDuration89489000JPY
Subtotal ope cfCurrentYearDuration-123977000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration7000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration8000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-349000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-228000JPY

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 identityconsolidated 2021-12-31pass rounding
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
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 · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 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 assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass