Tokyo Tape
Sign in
← CellSource

Annual report

4880.TEDINET S100Q0TB
Period2021-11-01 → 2022-10-31
Filed2023-01-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 86
MetricValuePeriodScopeSource row
Revenue¥4.3bn2021-11-01 → 2022-10-31StandaloneNet sales
Revenue¥2.9bn2020-11-01 → 2021-10-31StandaloneNet sales
Revenue¥1.9bn2019-11-01 → 2020-10-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-11-01 → 2019-10-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2017-11-01 → 2018-10-31dStandaloneNet sales (5-year summary)
Operating income¥1.6bn2021-11-01 → 2022-10-31StandaloneOperating income
Operating income¥992m2020-11-01 → 2021-10-31StandaloneOperating income
Ordinary income¥1.6bn2021-11-01 → 2022-10-31StandaloneOrdinary income
Ordinary income¥1.0bn2020-11-01 → 2021-10-31StandaloneOrdinary income
Ordinary income¥413m2019-11-01 → 2020-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥303m2018-11-01 → 2019-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥295m2017-11-01 → 2018-10-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.6bn2021-11-01 → 2022-10-31StandaloneIncome before income taxes
Profit before tax¥1.0bn2020-11-01 → 2021-10-31StandaloneIncome before income taxes
Net income¥1.0bn2021-11-01 → 2022-10-31StandaloneProfit loss
Net income¥651m2020-11-01 → 2021-10-31StandaloneProfit loss
Net income¥274m2019-11-01 → 2020-10-31dStandaloneNet income loss (5-year summary)
Net income¥200m2018-11-01 → 2019-10-31dStandaloneNet income loss (5-year summary)
Net income¥193m2017-11-01 → 2018-10-31dStandaloneNet income loss (5-year summary)
Total assets¥4.6bnat 2022-10-31StandaloneAssets
Total assets¥3.4bnat 2021-10-31StandaloneAssets
Total assets¥2.4bnat 2020-10-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-10-31dStandaloneTotal assets (5-year summary)
Total assets¥697mat 2018-10-31dStandaloneTotal assets (5-year summary)
Total liabilities¥814mat 2022-10-31StandaloneLiabilities
Total liabilities¥645mat 2021-10-31StandaloneLiabilities
Net assets / equity¥3.8bnat 2022-10-31StandaloneNet assets
Net assets / equity¥2.7bnat 2021-10-31StandaloneNet assets
Net assets / equity¥2.0bnat 2020-10-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2019-10-31dStandaloneNet assets (5-year summary)
Net assets / equity¥401mat 2018-10-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2022-10-31StandaloneCash and deposits
Cash and deposits¥2.4bnat 2021-10-31StandaloneCash and deposits
Cash & equivalents¥3.1bnat 2022-10-31StandaloneCash and cash equivalents
Cash & equivalents¥2.4bnat 2021-10-31StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2020-10-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2019-10-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥253mat 2018-10-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥848m2021-11-01 → 2022-10-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥898m2020-11-01 → 2021-10-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥330m2019-11-01 → 2020-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥195m2018-11-01 → 2019-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥214m2017-11-01 → 2018-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥169m2021-11-01 → 2022-10-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥256m2020-11-01 → 2021-10-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥58m2019-11-01 → 2020-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥108m2018-11-01 → 2019-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥91m2017-11-01 → 2018-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥14m2021-11-01 → 2022-10-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥9m2020-11-01 → 2021-10-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥153m2019-11-01 → 2020-10-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥993m2018-11-01 → 2019-10-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥54.542021-11-01 → 2022-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.172020-11-01 → 2021-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.192019-11-01 → 2020-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.32018-11-01 → 2019-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.922017-11-01 → 2018-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥52.982021-11-01 → 2022-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥33.912020-11-01 → 2021-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.332019-11-01 → 2020-10-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥15.292018-11-01 → 2019-10-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥200.37at 2022-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥145.14at 2021-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥110.63at 2020-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥93.04at 2019-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥30.96at 2018-10-31dStandaloneNet assets per share (5-year summary)
Equity ratio81.4%at 2022-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.3%at 2021-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.7%at 2020-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.3%at 2019-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.6%at 2018-10-31dStandaloneEquity to asset ratio (5-year summary)
ROE31.6%2021-11-01 → 2022-10-31StandaloneRate of return on equity (5-year summary)
ROE27.5%2020-11-01 → 2021-10-31StandaloneRate of return on equity (5-year summary)
ROE15.0%2019-11-01 → 2020-10-31dStandaloneRate of return on equity (5-year summary)
ROE19.9%2018-11-01 → 2019-10-31dStandaloneRate of return on equity (5-year summary)
ROE63.5%2017-11-01 → 2018-10-31dStandaloneRate of return on equity (5-year summary)
Shares issued18,685,800at 2022-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,208,800at 2021-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,048,800at 2020-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,920,000at 2019-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,200at 2018-10-31dStandaloneTotal number of issued shares (5-year summary)
Employees109at 2022-10-31StandaloneNumber of employees
Employees90at 2021-10-31StandaloneNumber of employees
Employees68at 2020-10-31dStandaloneNumber of employees
Employees58at 2019-10-31dStandaloneNumber of employees
Employees39at 2018-10-31dStandaloneNumber 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.

All source rows · 852
ItemContextValueUnit
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember－JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember20631000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember3177000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember－JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember17388000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember1775000JPY
Compensation income noiPrior1YearDuration_NonConsolidatedMember－JPY
Compensation income noiCurrentYearDuration_NonConsolidatedMember1259000JPY
Other noiPrior1YearDuration_NonConsolidatedMember177000JPY
Other noiCurrentYearDuration_NonConsolidatedMember1691000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember20744000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember25366000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember136000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember11000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember84000JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember54000JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember655000JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember－JPY
Loss on valuation of securities noePrior1YearDuration_NonConsolidatedMember－JPY
Loss on valuation of securities noeCurrentYearDuration_NonConsolidatedMember9549000JPY
Loss on investments in partnership noePrior1YearDuration_NonConsolidatedMember5717000JPY
Loss on investments in partnership noeCurrentYearDuration_NonConsolidatedMember3163000JPY
Other noePrior1YearDuration_NonConsolidatedMember224000JPY
Other noeCurrentYearDuration_NonConsolidatedMember1000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember6818000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember12780000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember1006367000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember1583639000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember1006367000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember1583639000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember370830000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember581460000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-15858000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-15663000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember354971000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember565796000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember651396000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember1017842000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember672818000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember582818000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember582818000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember784938000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember784938000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-642000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember2039932000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember6303000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember6303000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember6303000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember12607000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember651396000JPY

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 2021-10-31pass rounding
balance sheet identitynon_consolidated 2022-10-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-10-31pass
statement vs summary · net assetsnon_consolidated 2021-10-31pass
statement vs summary · net assetsnon_consolidated 2022-10-31pass
statement vs summary · operating cash flownon_consolidated 2020-11-01/2021-10-31pass
statement vs summary · operating cash flownon_consolidated 2021-11-01/2022-10-31pass
statement vs summary · revenuenon_consolidated 2020-11-01/2021-10-31pass
statement vs summary · revenuenon_consolidated 2021-11-01/2022-10-31pass
statement vs summary · total assetsnon_consolidated 2021-10-31pass
statement vs summary · total assetsnon_consolidated 2022-10-31pass