Annual report
4826.TEDINET S100P6U2
Period2021-07-01 → 2022-06-30
Filed2022-09-15
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥21.5bn | 2021-07-01 → 2022-06-30 | Cons. | Net sales |
| Revenue | ¥20.4bn | 2020-07-01 → 2021-06-30 | Cons. | Net sales |
| Revenue | ¥20.7bn | 2019-07-01 → 2020-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥19.6bn | 2018-07-01 → 2019-06-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥18.8bn | 2017-07-01 → 2018-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.6bn | 2021-07-01 → 2022-06-30 | Cons. | Operating income |
| Operating income | ¥1.4bn | 2020-07-01 → 2021-06-30 | Cons. | Operating income |
| Ordinary income | ¥1.6bn | 2021-07-01 → 2022-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.4bn | 2020-07-01 → 2021-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.5bn | 2019-07-01 → 2020-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.8bn | 2018-07-01 → 2019-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.5bn | 2017-07-01 → 2018-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.4bn | 2021-07-01 → 2022-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.4bn | 2020-07-01 → 2021-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥971m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥922m | 2020-07-01 → 2021-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.1bn | 2019-07-01 → 2020-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.2bn | 2018-07-01 → 2019-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.1bn | 2017-07-01 → 2018-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥971m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss |
| Net income | ¥922m | 2020-07-01 → 2021-06-30 | Cons. | Profit loss |
| Total assets | ¥16.7bn | at 2022-06-30 | Cons. | Assets |
| Total assets | ¥16.3bn | at 2021-06-30 | Cons. | Assets |
| Total assets | ¥15.5bn | at 2020-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥14.6bn | at 2019-06-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥13.9bn | at 2018-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.9bn | at 2022-06-30 | Cons. | Liabilities |
| Total liabilities | ¥3.1bn | at 2021-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥13.7bn | at 2022-06-30 | Cons. | Net assets |
| Net assets / equity | ¥13.1bn | at 2021-06-30 | Cons. | Net assets |
| Net assets / equity | ¥12.7bn | at 2020-06-30d | Cons. | Net assets |
| Net assets / equity | ¥11.8bn | at 2019-06-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥11.1bn | at 2018-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥6.5bn | at 2022-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥7.1bn | at 2021-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥6.1bn | at 2022-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥7.1bn | at 2021-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.5bn | at 2020-06-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.8bn | at 2019-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥7.3bn | at 2018-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.6bn | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥702m | 2020-07-01 → 2021-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.7bn | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥420m | 2018-07-01 → 2019-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.7bn | 2017-07-01 → 2018-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.9bn | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥85m | 2020-07-01 → 2021-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥268m | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.4bn | 2018-07-01 → 2019-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥668m | 2017-07-01 → 2018-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥708m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥143m | 2020-07-01 → 2021-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥735m | 2019-07-01 → 2020-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥509m | 2018-07-01 → 2019-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥606m | 2017-07-01 → 2018-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥49.16 | 2021-07-01 → 2022-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.43 | 2020-07-01 → 2021-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥52.71 | 2019-07-01 → 2020-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.07 | 2018-07-01 → 2019-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.29 | 2017-07-01 → 2018-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥694.93 | at 2022-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥664.51 | at 2021-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥633.61 | at 2020-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥595.5 | at 2019-06-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥550.72 | at 2018-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 82.4% | at 2022-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.6% | at 2021-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.9% | at 2020-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.7% | at 2019-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.6% | at 2018-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 7.2% | 2021-07-01 → 2022-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.1% | 2020-07-01 → 2021-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.6% | 2019-07-01 → 2020-06-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.5% | 2018-07-01 → 2019-06-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.3% | 2017-07-01 → 2018-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,602 | at 2022-06-30 | Cons. | Number of employees |
| Employees | 1,547 | at 2021-06-30 | Cons. | Number of employees |
| Employees | 1,555 | at 2020-06-30d | Cons. | Number of employees |
| Employees | 1,603 | at 2019-06-30d | Cons. | Number of employees |
| Employees | 1,585 | at 2018-06-30d | Cons. | Number of employees |
| Revenue | ¥13.0bn | 2021-07-01 → 2022-06-30 | Standalone | Net sales |
| Revenue | ¥12.4bn | 2020-07-01 → 2021-06-30 | Standalone | Net sales |
| Revenue | ¥12.4bn | 2019-07-01 → 2020-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.6bn | 2018-07-01 → 2019-06-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.0bn | 2017-07-01 → 2018-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥981m | 2021-07-01 → 2022-06-30 | Standalone | Operating income |
| Operating income | ¥769m | 2020-07-01 → 2021-06-30 | Standalone | Operating income |
| Ordinary income | ¥1.2bn | 2021-07-01 → 2022-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥1.0bn | 2020-07-01 → 2021-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥1.1bn | 2019-07-01 → 2020-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3.3bn | 2018-07-01 → 2019-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥987m | 2017-07-01 → 2018-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.1bn | 2021-07-01 → 2022-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥1.0bn | 2020-07-01 → 2021-06-30 | Standalone | Income before income taxes |
| Net income | ¥889m | 2021-07-01 → 2022-06-30 | Standalone | Profit loss |
| Net income | ¥798m | 2020-07-01 → 2021-06-30 | Standalone | Profit loss |
| Net income | ¥815m | 2019-07-01 → 2020-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥2.9bn | 2018-07-01 → 2019-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.1bn | 2017-07-01 → 2018-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥14.7bn | at 2022-06-30 | Standalone | Assets |
| Total assets | ¥14.4bn | at 2021-06-30 | Standalone | Assets |
| Total assets | ¥13.7bn | at 2020-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥13.0bn | at 2019-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥10.8bn | at 2018-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2022-06-30 | Standalone | Liabilities |
| Total liabilities | ¥2.1bn | at 2021-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥12.8bn | at 2022-06-30 | Standalone | Net assets |
| Net assets / equity | ¥12.2bn | at 2021-06-30 | Standalone | Net assets |
| Net assets / equity | ¥12.0bn | at 2020-06-30d | Standalone | Net assets |
| Net assets / equity | ¥11.3bn | at 2019-06-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥8.8bn | at 2018-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.7bn | at 2022-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.6bn | at 2021-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥44.98 | 2021-07-01 → 2022-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.21 | 2020-07-01 → 2021-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.87 | 2019-07-01 → 2020-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥146.83 | 2018-07-01 → 2019-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥55.39 | 2017-07-01 → 2018-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥25 | 2021-07-01 → 2022-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥23 | 2020-07-01 → 2021-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2019-07-01 → 2020-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2018-07-01 → 2019-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥14 | 2017-07-01 → 2018-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥647.66 | at 2022-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥621.17 | at 2021-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥597.18 | at 2020-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥570.42 | at 2019-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥439.76 | at 2018-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 87.1% | at 2022-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.3% | at 2021-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 87.3% | at 2020-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 86.8% | at 2019-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.1% | at 2018-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 7.1% | 2021-07-01 → 2022-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.6% | 2020-07-01 → 2021-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.0% | 2019-07-01 → 2020-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 29.2% | 2018-07-01 → 2019-06-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.2% | 2017-07-01 → 2018-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 22,266,096 | at 2022-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,555,080 | at 2021-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,555,080 | at 2020-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,555,080 | at 2019-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 20,555,080 | at 2018-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 887 | at 2022-06-30 | Standalone | Number of employees |
| Employees | 843 | at 2021-06-30 | Standalone | Number of employees |
| Employees | 834 | at 2020-06-30d | Standalone | Number of employees |
| Employees | 852 | at 2019-06-30d | Standalone | Number of employees |
| Employees | 871 | 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.
All source rows · 1,433
| Item | Context | Value | Unit |
|---|---|---|---|
| Liabilities | CurrentYearInstant | 2939133000 | JPY |
| Capital stock | Prior1YearInstant | 2270228000 | JPY |
| Capital stock | CurrentYearInstant | 2270228000 | JPY |
| Capital surplus | Prior1YearInstant | 2463693000 | JPY |
| Capital surplus | CurrentYearInstant | 2486241000 | JPY |
| Retained earnings | Prior1YearInstant | 9543037000 | JPY |
| Retained earnings | CurrentYearInstant | 10136358000 | JPY |
| Treasury stock | Prior1YearInstant | -1241655000 | JPY |
| Treasury stock | CurrentYearInstant | -1200049000 | JPY |
| Shareholders equity | Prior1YearInstant | 13035303000 | JPY |
| Shareholders equity | CurrentYearInstant | 13692778000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 68840000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 42516000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | － | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | 5574000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 68840000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 48091000 | JPY |
| Net assets | Prior1YearInstant | 13104143000 | JPY |
| Net assets | CurrentYearInstant | 13740869000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 16251666000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 16680002000 | JPY |
| Net sales | Prior1YearDuration | 20392280000 | JPY |
| Net sales | CurrentYearDuration | 21467114000 | JPY |
| Cost of sales | Prior1YearDuration | 16443916000 | JPY |
| Cost of sales | CurrentYearDuration | 17070489000 | JPY |
| Gross profit | Prior1YearDuration | 3948363000 | JPY |
| Gross profit | CurrentYearDuration | 4396625000 | JPY |
| Directors compensations sga | Prior1YearDuration | 293544000 | JPY |
| Directors compensations sga | CurrentYearDuration | 277266000 | JPY |
| Salaries and allowances sga | Prior1YearDuration | 760177000 | JPY |
| Salaries and allowances sga | CurrentYearDuration | 857321000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 44766000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 64969000 | JPY |
| Welfare expenses sga | Prior1YearDuration | 180732000 | JPY |
| Welfare expenses sga | CurrentYearDuration | 207742000 | JPY |
| Commission fee sga | Prior1YearDuration | 206973000 | JPY |
| Commission fee sga | CurrentYearDuration | 130783000 | JPY |
| Offering expenses sga | Prior1YearDuration | 64219000 | JPY |
| Offering expenses sga | CurrentYearDuration | 68506000 | JPY |
| Depreciation sga | Prior1YearDuration | 121725000 | JPY |
| Depreciation sga | CurrentYearDuration | 135990000 | JPY |
| Rent expenses sga | Prior1YearDuration | 209357000 | JPY |
| Rent expenses sga | CurrentYearDuration | 242731000 | JPY |
| Amortization of goodwill sga | Prior1YearDuration | 18299000 | JPY |
| Amortization of goodwill sga | CurrentYearDuration | 89053000 | JPY |
| Other sga | Prior1YearDuration | 661947000 | JPY |
| Other sga | CurrentYearDuration | 751993000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 2561742000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2826359000 | JPY |
| Operating income | Prior1YearDuration | 1386621000 | 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 · 24 of 24 passed
| balance sheet identity | pass rounding |
| 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 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 |