Tokyo Tape
Sign in
← Cyfuse Biomedical

Annual report

4892.TEDINET S100VGO7
Period2024-01-01 → 2024-12-31
Filed2025-03-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 79
MetricValuePeriodScopeSource row
Revenue¥54m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥61m2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥374m2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥708m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥137m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income−¥896m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income−¥697m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income−¥870m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥586m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥433m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥145m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥327m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥870m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥586m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income−¥872m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥589m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥474m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥143m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥330m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.5bnat 2024-12-31StandaloneAssets
Total assets¥4.2bnat 2023-12-31StandaloneAssets
Total assets¥4.8bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥976mat 2024-12-31StandaloneLiabilities
Total liabilities¥1.0bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥2.5bnat 2024-12-31StandaloneNet assets
Net assets / equity¥3.2bnat 2023-12-31StandaloneNet assets
Net assets / equity¥3.8bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.9bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥3.9bnat 2023-12-31StandaloneCash and deposits
Cash & equivalents¥2.1bnat 2024-12-31StandaloneCash and cash equivalents
Cash & equivalents¥2.9bnat 2023-12-31StandaloneCash and cash equivalents
Cash & equivalents¥3.4bnat 2022-12-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2020-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥761m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥562m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥404m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥162m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥294m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥9m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥19m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥431m2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥51m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥264,0002020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥52m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥18m2023-01-01 → 2023-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥2.7bn2022-01-01 → 2022-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥229m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥489m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-108.342024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-75.422023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-177.672022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥285.532021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-658.342020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥304.6at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥405.71at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥484.88at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-5,183.91at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-5,469.44at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.0%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.3%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio71.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.5%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,184,800at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,894,300at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,773,300at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,001at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,001at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees21at 2024-12-31StandaloneNumber of employees
Employees21at 2023-12-31StandaloneNumber of employees
Employees21at 2022-12-31dStandaloneNumber of employees
Employees22at 2021-12-31dStandaloneNumber of employees
Employees19at 2020-12-31dStandaloneNumber 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 · 789
ItemContextValueUnit
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration_NonConsolidatedMember-3535000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-3820000JPY
Decrease increase in advance payments ope cfPrior1YearDuration_NonConsolidatedMember-897000JPY
Decrease increase in advance payments ope cfCurrentYearDuration_NonConsolidatedMember-15573000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration_NonConsolidatedMember0JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration_NonConsolidatedMember-67000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration_NonConsolidatedMember21000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration_NonConsolidatedMember2922000JPY
Decrease increase in inventories ope cfPrior1YearDuration_NonConsolidatedMember-5646000JPY
Decrease increase in inventories ope cfCurrentYearDuration_NonConsolidatedMember-9541000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration_NonConsolidatedMember-1918000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration_NonConsolidatedMember14295000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration_NonConsolidatedMember-13246000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember12666000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration_NonConsolidatedMember-5899000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration_NonConsolidatedMember-3770000JPY
Increase decrease in advances received ope cfPrior1YearDuration_NonConsolidatedMember2210000JPY
Increase decrease in advances received ope cfCurrentYearDuration_NonConsolidatedMember-554000JPY
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration_NonConsolidatedMember23532000JPY
Decrease increase in consumption taxes receivable payable ope cfCurrentYearDuration_NonConsolidatedMember-10269000JPY
Other net ope cfPrior1YearDuration_NonConsolidatedMember-16629000JPY
Other net ope cfCurrentYearDuration_NonConsolidatedMember2284000JPY
Subtotal ope cfPrior1YearDuration_NonConsolidatedMember-678354000JPY
Subtotal ope cfCurrentYearDuration_NonConsolidatedMember-794017000JPY
Interest income received ope cfPrior1YearDuration_NonConsolidatedMember39000JPY
Interest income received ope cfCurrentYearDuration_NonConsolidatedMember480000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration_NonConsolidatedMember-9735000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration_NonConsolidatedMember-9941000JPY
Proceeds from subsidy ope cfPrior1YearDuration_NonConsolidatedMember128195000JPY
Proceeds from subsidy ope cfCurrentYearDuration_NonConsolidatedMember45465000JPY
Income taxes paid ope cfPrior1YearDuration_NonConsolidatedMember-2441000JPY
Income taxes paid ope cfCurrentYearDuration_NonConsolidatedMember-2542000JPY
Net cash provided by used in operating activitiesPrior1YearDuration_NonConsolidatedMember-562296000JPY
Net cash provided by used in operating activitiesCurrentYearDuration_NonConsolidatedMember-760553000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration_NonConsolidatedMember-90000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration_NonConsolidatedMember-19474000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration_NonConsolidatedMember-7612000JPY
Purchase of intangible assets inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Purchase of intangible assets inv cfCurrentYearDuration_NonConsolidatedMember-934000JPY
Net cash provided by used in investment activitiesPrior1YearDuration_NonConsolidatedMember-19474000JPY
Net cash provided by used in investment activitiesCurrentYearDuration_NonConsolidatedMember-8637000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration_NonConsolidatedMember73180000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration_NonConsolidatedMember-51752000JPY
Repayment of long term loans payable fin cfPrior1YearDuration_NonConsolidatedMember-77824000JPY
Repayment of long term loans payable fin cfCurrentYearDuration_NonConsolidatedMember-18000000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration_NonConsolidatedMember22880000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration_NonConsolidatedMember16190000JPY
Proceeds from issuance of subscription rights to shares fin cfPrior1YearDuration_NonConsolidatedMember－JPY
Proceeds from issuance of subscription rights to shares fin cfCurrentYearDuration_NonConsolidatedMember1550000JPY

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 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · operating cash flownon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flownon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass