Tokyo Tape
Sign in
← Success Holders

Annual report

4833.TEDINET S100OCV6
Period2021-04-01 → 2022-03-31
Filed2022-06-22
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 72
MetricValuePeriodScopeSource row
Revenue¥1.6bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.8bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥4.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥5.5bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥6.4bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income−¥367m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income−¥755m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income−¥354m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥674m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥78m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥283m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥168m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥410m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax−¥896m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income−¥418m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥906m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income−¥193m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥625m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥155m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2022-03-31StandaloneAssets
Total assets¥2.2bnat 2021-03-31StandaloneAssets
Total assets¥2.6bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥410mat 2022-03-31StandaloneLiabilities
Total liabilities¥681mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2021-03-31StandaloneNet assets
Net assets / equity¥1.3bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥1.5bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥891mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥891mat 2022-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2021-03-31StandaloneCash and cash equivalents
Cash & equivalents¥492mat 2020-03-31dStandaloneCash and cash equivalents
Operating cash flow−¥593m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥731m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in operating activities
Investing cash flow−¥349m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow¥732m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in investment activities
Financing cash flow−¥38m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥913m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in financing activities
EPS (basic)¥-16.772021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-39.322020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.642019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-32.192018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.162017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥42.98at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥59.51at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥67.2at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥77.04at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥61.23at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio71.9%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.5%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.2%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.3%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.4%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-32.8%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-64.1%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE-13.4%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE-46.2%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE14.3%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued24,916,115at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,916,115at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,003,115at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,003,115at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,003,115at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees135at 2022-03-31StandaloneNumber of employees
Employees98at 2021-03-31StandaloneNumber of employees
Employees242at 2020-03-31dStandaloneNumber of employees
Employees218at 2019-03-31dStandaloneNumber of employees
Employees298at 2018-03-31dStandaloneNumber 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 · 41
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31¥786,000
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥786,000
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥875m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥329m
Media Businessreportable segmentcapex2021-04-01 → 2022-03-31¥4m
Media Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥2m
Media Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥1.5bn
Media Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥1.5bn
Media Businessreportable segmentsegment assetsat 2022-03-31¥223m
Media Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥40m
Technology Servicereportable segmentcapex2021-04-01 → 2022-03-31¥223m
Technology Servicereportable segmentrevenue2021-04-01 → 2022-03-31¥104m
Technology Servicereportable segmentrevenue external2021-04-01 → 2022-03-31¥104m
Technology Servicereportable segmentsegment assetsat 2022-03-31¥383m
Technology Servicereportable segmentsegment profit2021-04-01 → 2022-03-31−¥78m
Total Of Reportable Segments And Otherssegment totalcapex2021-04-01 → 2022-03-31¥227m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-04-01 → 2022-03-31¥2m
Total Of Reportable Segments And Otherssegment totalrevenue2021-04-01 → 2022-03-31¥1.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-04-01 → 2022-03-31¥1.6bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-03-31¥606m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-04-01 → 2022-03-31−¥38m
Reconciling Itemsreconcilingcapex2020-04-01 → 2021-03-31¥5m
Reconciling Itemsreconcilingdepreciation2020-04-01 → 2021-03-31¥4m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31¥1.9bn
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31−¥541m
Media Businessreportable segmentcapex2020-04-01 → 2021-03-31¥38m
Media Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥1m
Media Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥1.8bn
Media Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥1.8bn
Media Businessreportable segmentsegment assetsat 2021-03-31¥244m
Media Businessreportable segmentsegment profit2020-04-01 → 2021-03-31−¥166m
Technology Servicereportable segmentrevenue2020-04-01 → 2021-03-31¥3m
Technology Servicereportable segmentrevenue external2020-04-01 → 2021-03-31¥3m
Technology Servicereportable segmentsegment assetsat 2021-03-31¥51m
Technology Servicereportable segmentsegment profit2020-04-01 → 2021-03-31−¥48m
Total Of Reportable Segments And Otherssegment totalcapex2020-04-01 → 2021-03-31¥38m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-04-01 → 2021-03-31¥1m
Total Of Reportable Segments And Otherssegment totalrevenue2020-04-01 → 2021-03-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-04-01 → 2021-03-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-03-31¥295m
Total Of Reportable Segments And Otherssegment totalsegment profit2020-04-01 → 2021-03-31−¥214m

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

All source rows · 901
ItemContextValueUnit
Capital surplusPrior1YearInstant_NonConsolidatedMember2288291000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember2288291000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-905558000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-1323308000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-905558000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-1323308000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1482733000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1064983000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember－JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember5899000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1482733000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1070882000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2163388000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1481175000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1827185000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1557075000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1260723000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1019721000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember566461000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember537353000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1321191000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember904030000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-754730000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-366676000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember206000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember9000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember70000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember－JPY
Commission fee noiPrior1YearDuration_NonConsolidatedMember40000JPY
Commission fee noiCurrentYearDuration_NonConsolidatedMember－JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember46094000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember7476000JPY
Business advisory fee noiPrior1YearDuration_NonConsolidatedMember27898000JPY
Business advisory fee noiCurrentYearDuration_NonConsolidatedMember－JPY
Penalty income noiPrior1YearDuration_NonConsolidatedMember4822000JPY
Penalty income noiCurrentYearDuration_NonConsolidatedMember3282000JPY
Other noiPrior1YearDuration_NonConsolidatedMember10181000JPY
Other noiCurrentYearDuration_NonConsolidatedMember5716000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember89312000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember16485000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember1841000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember446000JPY
Contract cancellation fee noePrior1YearDuration_NonConsolidatedMember5402000JPY
Contract cancellation fee noeCurrentYearDuration_NonConsolidatedMember－JPY
Other noePrior1YearDuration_NonConsolidatedMember1825000JPY
Other noeCurrentYearDuration_NonConsolidatedMember3243000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember9069000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember3689000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember-674486000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember-353880000JPY

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 2021-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · operating cash flownon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flownon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass