Tokyo Tape
Sign in
← Success Holders

Annual report

4833.TEDINET S100R0BM
Period2022-04-01 → 2023-03-31
Filed2023-06-21
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 70
MetricValuePeriodScopeSource row
Revenue¥620m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.6bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.8bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥5.5bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥424m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income−¥367m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income−¥420m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income−¥354m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥674m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥518m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax−¥410m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥522m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥418m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥906m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥622mat 2023-03-31StandaloneAssets
Total assets¥1.5bnat 2022-03-31StandaloneAssets
Total assets¥2.2bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥74mat 2023-03-31StandaloneLiabilities
Total liabilities¥410mat 2022-03-31StandaloneLiabilities
Net assets / equity¥548mat 2023-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥1.3bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥486mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥891mat 2022-03-31StandaloneCash and deposits
Cash & equivalents¥486mat 2023-03-31StandaloneCash and cash equivalents
Cash & equivalents¥891mat 2022-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2021-03-31dStandaloneCash and cash equivalents
Operating cash flow−¥422m2022-04-01 → 2023-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥593m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥731m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥27m2022-04-01 → 2023-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥349m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow¥732m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥11m2022-04-01 → 2023-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥38m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥913m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-20.942022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.772021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-39.322020-04-01 → 2021-03-31dStandaloneBasic 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)
Net assets per share¥21.8at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥42.74at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥59.51at 2021-03-31dStandaloneNet 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)
Equity ratio87.3%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio71.9%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.5%at 2021-03-31dStandaloneEquity 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)
Shares issued24,916,115at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,916,115at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued24,916,115at 2021-03-31dStandaloneTotal 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)
Employees86at 2023-03-31StandaloneNumber of employees
Employees135at 2022-03-31StandaloneNumber of employees
Employees98at 2021-03-31dStandaloneNumber of employees
Employees242at 2020-03-31dStandaloneNumber of employees
Employees218at 2019-03-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Otherother segmentsdepreciation2022-04-01 → 2023-03-31¥42,000
Otherother segmentsrevenue2022-04-01 → 2023-03-31¥620m
Otherother segmentsrevenue external2022-04-01 → 2023-03-31¥620m
Otherother segmentssegment assetsat 2023-03-31¥95m
Otherother segmentssegment profit2022-04-01 → 2023-03-31−¥201m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥527m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥223m
Consultingreportable segmentemployeesat 2023-03-315 pure
Consultingreportable segmentrevenue2022-04-01 → 2023-03-31¥37m
Consultingreportable segmentrevenue external2022-04-01 → 2023-03-31¥37m
Consultingreportable segmentsegment assetsat 2023-03-31¥8m
Consultingreportable segmentsegment profit2022-04-01 → 2023-03-31−¥58m
Media Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥42,000
Media Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥310m
Media Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥310m
Media Businessreportable segmentsegment profit2022-04-01 → 2023-03-31−¥18m
Technology Solutionsreportable segmentemployeesat 2023-03-3168 pure
Technology Solutionsreportable segmentrevenue2022-04-01 → 2023-03-31¥273m
Technology Solutionsreportable segmentrevenue external2022-04-01 → 2023-03-31¥273m
Technology Solutionsreportable segmentsegment assetsat 2023-03-31¥88m
Technology Solutionsreportable segmentsegment profit2022-04-01 → 2023-03-31−¥125m
—segment totalemployeesat 2023-03-3186 pure
Total Of Reportable Segments And Otherssegment totaldepreciation2022-04-01 → 2023-03-31¥42,000
Total Of Reportable Segments And Otherssegment totalrevenue2022-04-01 → 2023-03-31¥620m
Total Of Reportable Segments And Otherssegment totalrevenue external2022-04-01 → 2023-03-31¥620m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-03-31¥622m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-04-01 → 2023-03-31−¥424m
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 Solutionsreportable segmentcapex2021-04-01 → 2022-03-31¥223m
Technology Solutionsreportable segmentrevenue2021-04-01 → 2022-03-31¥104m
Technology Solutionsreportable segmentrevenue external2021-04-01 → 2022-03-31¥104m
Technology Solutionsreportable segmentsegment assetsat 2022-03-31¥383m
Technology Solutionsreportable 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

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

All source rows · 903
ItemContextValueUnit
Lease obligations clCurrentYearInstant_NonConsolidatedMember－JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember24421000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember18409000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember43948000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember37748000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember5405000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember3511000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember11341000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember－JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember6421000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember6170000JPY
Asset retirement obligations clPrior1YearInstant_NonConsolidatedMember13000000JPY
Asset retirement obligations clCurrentYearInstant_NonConsolidatedMember－JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember－JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember2055000JPY
Other clPrior1YearInstant_NonConsolidatedMember20419000JPY
Other clCurrentYearInstant_NonConsolidatedMember12000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember397408000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember72720000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember4262000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember－JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember8622000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember837000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember12884000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember837000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember410293000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember73558000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember100000000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember100000000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember1333956000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember1333956000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember954335000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember954335000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember2288291000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember2288291000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-1323308000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-1845106000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-1323308000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-1845106000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1064983000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember543185000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember5899000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember5311000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1070882000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember548497000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1481175000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember622055000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1557075000JPY
Net salesCurrentYearDuration_NonConsolidatedMember620411000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1019721000JPY

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 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · operating cash flownon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flownon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass