Annual report
4495.TEDINET S100P8XA
Period2021-07-01 → 2022-06-30
Filed2022-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 104
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.5bn | 2021-07-01 → 2022-06-30 | Cons. | Net sales |
| Operating income | ¥827m | 2021-07-01 → 2022-06-30 | Cons. | Operating income |
| Ordinary income | ¥818m | 2021-07-01 → 2022-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥818m | 2021-07-01 → 2022-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥540m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥539m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss |
| Total assets | ¥3.2bn | at 2022-06-30 | Cons. | Assets |
| Total liabilities | ¥979m | at 2022-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.2bn | at 2022-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.7bn | at 2021-06-30 | Cons. | Net assets |
| Cash and deposits | ¥2.3bn | at 2022-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.3bn | at 2022-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2021-06-30 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥276m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥208m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥36m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥102.67 | 2021-07-01 → 2022-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥100.85 | 2021-07-01 → 2022-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥420.88 | at 2022-06-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 69.3% | at 2022-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 24.3% | 2021-07-01 → 2022-06-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 99 | at 2022-06-30 | Cons. | Number of employees |
| Revenue | ¥2.5bn | 2021-07-01 → 2022-06-30 | Standalone | Net sales |
| Revenue | ¥2.0bn | 2020-07-01 → 2021-06-30 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2019-07-01 → 2020-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2018-07-01 → 2019-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2017-07-01 → 2018-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥835m | 2021-07-01 → 2022-06-30 | Standalone | Operating income |
| Operating income | ¥570m | 2020-07-01 → 2021-06-30 | Standalone | Operating income |
| Ordinary income | ¥822m | 2021-07-01 → 2022-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥560m | 2020-07-01 → 2021-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥402m | 2019-07-01 → 2020-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥247m | 2018-07-01 → 2019-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥116m | 2017-07-01 → 2018-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥822m | 2021-07-01 → 2022-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥560m | 2020-07-01 → 2021-06-30 | Standalone | Income before income taxes |
| Net income | ¥544m | 2021-07-01 → 2022-06-30 | Standalone | Profit loss |
| Net income | ¥420m | 2020-07-01 → 2021-06-30 | Standalone | Profit loss |
| Net income | ¥318m | 2019-07-01 → 2020-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥221m | 2018-07-01 → 2019-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥212m | 2017-07-01 → 2018-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.2bn | at 2022-06-30 | Standalone | Assets |
| Total assets | ¥2.8bn | at 2021-06-30 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2020-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.1bn | at 2019-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.1bn | at 2018-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥978m | at 2022-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.1bn | at 2021-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.2bn | at 2022-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.7bn | at 2021-06-30 | Standalone | Net assets |
| Net assets / equity | ¥705m | at 2020-06-30d | Standalone | Net assets |
| Net assets / equity | ¥386m | at 2019-06-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥165m | at 2018-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.3bn | at 2022-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.3bn | at 2021-06-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.3bn | at 2021-06-30 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥931m | at 2020-06-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥716m | at 2019-06-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥819m | at 2018-06-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥945m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥436m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥337m | 2018-07-01 → 2019-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥459m | 2017-07-01 → 2018-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥62m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥134m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥137m | 2018-07-01 → 2019-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥52m | 2017-07-01 → 2018-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥493m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥87m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥304m | 2018-07-01 → 2019-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥65m | 2017-07-01 → 2018-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥103.6 | 2021-07-01 → 2022-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥80.79 | 2020-07-01 → 2021-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥63.46 | 2019-07-01 → 2020-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥36.64 | 2018-07-01 → 2019-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥41.11 | 2017-07-01 → 2018-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥101.76 | 2021-07-01 → 2022-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥78.81 | 2020-07-01 → 2021-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥20 | 2021-07-01 → 2022-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2020-07-01 → 2021-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥421.81 | at 2022-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥320.92 | at 2021-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥140.58 | at 2020-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-365.79 | at 2019-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-404.18 | at 2018-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 69.4% | at 2022-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.4% | at 2021-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.7% | at 2020-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.7% | at 2019-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.8% | at 2018-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 27.9% | 2021-07-01 → 2022-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 35.2% | 2020-07-01 → 2021-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 58.3% | 2019-07-01 → 2020-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 80.1% | 2018-07-01 → 2019-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,274,850 | at 2022-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,238,350 | at 2021-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,011,350 | at 2020-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 501,135 | at 2019-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 501,135 | at 2018-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 99 | at 2022-06-30 | Standalone | Number of employees |
| Employees | 85 | at 2021-06-30 | Standalone | Number of employees |
| Employees | 73 | at 2020-06-30d | Standalone | Number of employees |
| Employees | 61 | at 2019-06-30d | Standalone | Number of employees |
| Employees | 58 | at 2018-06-30d | 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.
Segments · 17
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment assets | at 2022-06-30 | −¥218m |
| CLOMO Businessreportable segment | capex | 2021-07-01 → 2022-06-30 | ¥211m |
| CLOMO Businessreportable segment | depreciation | 2021-07-01 → 2022-06-30 | ¥66m |
| CLOMO Businessreportable segment | employees | at 2022-06-30 | 98 pure |
| CLOMO Businessreportable segment | revenue | 2021-07-01 → 2022-06-30 | ¥2.5bn |
| CLOMO Businessreportable segment | revenue external | 2021-07-01 → 2022-06-30 | ¥2.5bn |
| CLOMO Businessreportable segment | segment assets | at 2022-06-30 | ¥3.2bn |
| CLOMO Businessreportable segment | segment profit | 2021-07-01 → 2022-06-30 | ¥835m |
| Investmentreportable segment | employees | at 2022-06-30 | 1 pure |
| Investmentreportable segment | segment assets | at 2022-06-30 | ¥210m |
| Investmentreportable segment | segment profit | 2021-07-01 → 2022-06-30 | −¥9m |
| —segment total | capex | 2021-07-01 → 2022-06-30 | ¥211m |
| —segment total | depreciation | 2021-07-01 → 2022-06-30 | ¥66m |
| —segment total | revenue | 2021-07-01 → 2022-06-30 | ¥2.5bn |
| —segment total | revenue external | 2021-07-01 → 2022-06-30 | ¥2.5bn |
| —segment total | segment assets | at 2022-06-30 | ¥3.4bn |
| —segment total | segment profit | 2021-07-01 → 2022-06-30 | ¥827m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,000
| Item | Context | Value | Unit |
|---|---|---|---|
| Capital surplus | CurrentYearInstant | 304412000 | JPY |
| Retained earnings | CurrentYearInstant | 1511877000 | JPY |
| Treasury stock | CurrentYearInstant | -661000 | JPY |
| Shareholders equity | CurrentYearInstant | 2220039000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 1950000 | JPY |
| Non controlling interests | CurrentYearInstant | 1938000 | JPY |
| Net assets | CurrentYearInstant | 2223929000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 3202755000 | JPY |
| Net sales | CurrentYearDuration | 2454410000 | JPY |
| Cost of sales | CurrentYearDuration | 369583000 | JPY |
| Gross profit | CurrentYearDuration | 2084826000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 1258121000 | JPY |
| Operating income | CurrentYearDuration | 826704000 | JPY |
| Interest income noi | CurrentYearDuration | 47000 | JPY |
| Dividends income noi | CurrentYearDuration | 739000 | JPY |
| Other noi | CurrentYearDuration | 651000 | JPY |
| Non operating income | CurrentYearDuration | 1438000 | JPY |
| Loss on retirement of noncurrent assets noe | CurrentYearDuration | 9095000 | JPY |
| Other noe | CurrentYearDuration | 1167000 | JPY |
| Non operating expenses | CurrentYearDuration | 10263000 | JPY |
| Ordinary income | CurrentYearDuration | 817879000 | JPY |
| Income before income taxes | CurrentYearDuration | 817879000 | JPY |
| Income taxes current | CurrentYearDuration | 290940000 | JPY |
| Income taxes deferred | CurrentYearDuration | -12528000 | JPY |
| Income taxes | CurrentYearDuration | 278411000 | JPY |
| Profit loss | CurrentYearDuration | 539467000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | -61000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 539529000 | JPY |
| Profit loss | CurrentYearDuration | 539467000 | JPY |
| Comprehensive income | CurrentYearDuration | 539467000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 539529000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | -61000 | JPY |
| Net assets | Prior1YearInstant_CapitalStockMember | 378504000 | JPY |
| Net assets | Prior1YearInstant_CapitalSurplusMember | 278504000 | JPY |
| Net assets | Prior1YearInstant_RetainedEarningsMember | 1024730000 | JPY |
| Net assets | Prior1YearInstant_TreasuryStockMember | -661000 | JPY |
| Net assets | Prior1YearInstant_ShareholdersEquityMember | 1681077000 | JPY |
| Issuance of new shares | CurrentYearDuration_CapitalStockMember | 18950000 | JPY |
| Issuance of new shares | CurrentYearDuration_CapitalSurplusMember | 18950000 | JPY |
| Issuance of new shares | CurrentYearDuration_ShareholdersEquityMember | 37900000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_CapitalStockMember | 6957000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_CapitalSurplusMember | 6957000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration_ShareholdersEquityMember | 13915000 | JPY |
| Dividends from surplus | CurrentYearDuration_RetainedEarningsMember | -52382000 | JPY |
| Dividends from surplus | CurrentYearDuration_ShareholdersEquityMember | -52382000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_RetainedEarningsMember | 539529000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration_ShareholdersEquityMember | 539529000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalStockMember | 25907000 | JPY |
| Total changes of items during the period | CurrentYearDuration_CapitalSurplusMember | 25907000 | JPY |
| Total changes of items during the period | CurrentYearDuration_RetainedEarningsMember | 487146000 | 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 · 17 of 17 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |