Tokyo Tape
Sign in
← AnyMind Group

Annual report

5027.TEDINET S100QHY2
Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardIFRS
ConsolidatedYes
Data checks19 of 19 passed
Key figures · 105
MetricValuePeriodScopeSource row
Revenue¥24.8bn2022-01-01 → 2022-12-31Cons.Revenue IFRS
Revenue¥19.3bn2021-01-01 → 2021-12-31Cons.Revenue IFRS
Revenue¥11.1bn2020-01-01 → 2020-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥6.5bn2019-01-01 → 2019-12-31dCons.Revenue IFRS (5-year summary)
Operating income¥30m2022-01-01 → 2022-12-31Cons.Operating profit loss IFRS
Operating income−¥214m2021-01-01 → 2021-12-31Cons.Operating profit loss IFRS
Profit before tax¥327m2022-01-01 → 2022-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥539m2021-01-01 → 2021-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥1.0bn2020-01-01 → 2020-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥359m2019-01-01 → 2019-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥239m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥810m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥1.2bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥349m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥246m2022-01-01 → 2022-12-31Cons.Profit loss IFRS
Net income−¥791m2021-01-01 → 2021-12-31Cons.Profit loss IFRS
Total assets¥18.8bnat 2022-12-31Cons.Assets IFRS
Total assets¥13.4bnat 2021-12-31Cons.Assets IFRS
Total assets¥11.5bnat 2020-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥7.0bnat 2019-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥7.3bnat 2022-12-31Cons.Liabilities IFRS
Total liabilities¥6.2bnat 2021-12-31Cons.Liabilities IFRS
Net assets / equity¥11.5bnat 2022-12-31Cons.Equity IFRS
Net assets / equity¥7.2bnat 2021-12-31Cons.Equity IFRS
Net assets / equity−¥410mat 2020-12-31dCons.Equity IFRS
Equity (owners)¥11.4bnat 2022-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥7.1bnat 2021-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)−¥493mat 2020-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥612mat 2019-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥6.1bnat 2022-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.5bnat 2021-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.3bnat 2020-12-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.9bnat 2019-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥702m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥253m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥6m2020-01-01 → 2020-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥722m2019-01-01 → 2019-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥102m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥118m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥726m2020-01-01 → 2020-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥210m2019-01-01 → 2019-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥3.3bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥741m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥2.3bn2020-01-01 → 2020-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥918m2019-01-01 → 2019-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥4.462022-01-01 → 2022-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-20.082021-01-01 → 2021-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-36.872020-01-01 → 2020-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-11.362019-01-01 → 2019-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥4.032022-01-01 → 2022-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-20.082021-01-01 → 2021-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-36.872020-01-01 → 2020-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-11.362019-01-01 → 2019-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥202.28at 2022-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥138.27at 2021-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥-15.42at 2020-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥19.93at 2019-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio60.7%at 2022-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio53.2%at 2021-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio-4.3%at 2020-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio8.8%at 2019-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE2.6%2022-01-01 → 2022-12-31Cons.Rate of return on equity IFRS (5-year summary)
Employees1,312at 2022-12-31Cons.Number of employees
Employees1,052at 2021-12-31Cons.Number of employees
Employees781at 2020-12-31dCons.Number of employees
Employees631at 2019-12-31dCons.Number of employees
Operating income−¥430m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥335m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥40m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥53m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥132m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.9bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥455m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥2.0bn2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥567m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥598m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.0bnat 2022-12-31StandaloneAssets
Total assets¥3.1bnat 2021-12-31StandaloneAssets
Total assets¥3.1bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥10,000at 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥167mat 2022-12-31StandaloneLiabilities
Total liabilities¥340mat 2021-12-31StandaloneLiabilities
Net assets / equity¥4.9bnat 2022-12-31StandaloneNet assets
Net assets / equity¥2.7bnat 2021-12-31StandaloneNet assets
Net assets / equity¥3.1bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥10,000at 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.0bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-36.492022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.042021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-19.162020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥85.4at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥53.1at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥96.91at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥0.17at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio95.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio98.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio100.0%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued56,100,900at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued51,568,800at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued53,264at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued100at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees8at 2022-12-31StandaloneNumber of employees
Employees7at 2021-12-31StandaloneNumber 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 · 1
SegmentItemPeriodValue
Internet Related Businessreportable segmentemployeesat 2022-12-311312 pure

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

All source rows · 1,526
ItemContextValueUnit
Customer related assets IFRSCurrentYearInstant598507000JPY
Other components of intangible assets IFRSCurrentYearInstant1814000JPY
Intangible assets IFRSCurrentYearInstant605133000JPY
Government grant income IFRSPrior1YearDuration9086000JPY
Government grant income IFRSCurrentYearDuration22221000JPY
Other other income IFRSPrior1YearDuration34852000JPY
Other other income IFRSCurrentYearDuration31843000JPY
Other income IFRSPrior1YearDuration43939000JPY
Other income IFRSCurrentYearDuration54065000JPY
Cost of services provided operating expenses IFRSPrior1YearDuration12264156000JPY
Cost of services provided operating expenses IFRSCurrentYearDuration14496396000JPY
Cost of goods sold IFRSPrior1YearDuration715480000JPY
Cost of goods sold IFRSCurrentYearDuration1002548000JPY
Employee benefit expenses operating expenses IFRSPrior1YearDuration3501446000JPY
Employee benefit expenses operating expenses IFRSCurrentYearDuration5143867000JPY
Commission expenses operating expenses IFRSPrior1YearDuration712234000JPY
Commission expenses operating expenses IFRSCurrentYearDuration1098941000JPY
Depreciation and amortization operating expenses IFRSPrior1YearDuration766903000JPY
Depreciation and amortization operating expenses IFRSCurrentYearDuration893714000JPY
Outsourcing expenses operating expenses IFRSPrior1YearDuration612879000JPY
Outsourcing expenses operating expenses IFRSCurrentYearDuration848094000JPY
Sales promotion expenses IFRSPrior1YearDuration202172000JPY
Sales promotion expenses IFRSCurrentYearDuration366223000JPY
Other components of operating expenses IFRSPrior1YearDuration697217000JPY
Other components of operating expenses IFRSCurrentYearDuration949533000JPY
Operating expenses IFRSPrior1YearDuration19472489000JPY
Operating expenses IFRSCurrentYearDuration24799318000JPY
Loss on retirement of fixed assets IFRSPrior1YearDuration8003000JPY
Loss on retirement of fixed assets IFRSCurrentYearDuration－JPY
Other other expenses IFRSPrior1YearDuration652000JPY
Other other expenses IFRSCurrentYearDuration933000JPY
Other expenses IFRSPrior1YearDuration8656000JPY
Other expenses IFRSCurrentYearDuration933000JPY
Financial assets measured at amortized cost interest income IFRSPrior1YearDuration2153000JPY
Financial assets measured at amortized cost interest income IFRSCurrentYearDuration3098000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSPrior1YearDuration231000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSCurrentYearDuration－JPY
Financial assets measured at fair value through other comprehensive income gain on sale of financial assets IFRSPrior1YearDuration－JPY
Financial assets measured at fair value through other comprehensive income gain on sale of financial assets IFRSCurrentYearDuration986000JPY
Financial assets measured at fair value through profit or loss gain on valuation of fair value IFRSPrior1YearDuration6712000JPY
Financial assets measured at fair value through profit or loss gain on valuation of fair value IFRSCurrentYearDuration6185000JPY
Foreign exchange gain IFRSPrior1YearDuration354708000JPY
Foreign exchange gain IFRSCurrentYearDuration323564000JPY
Other finance income IFRSPrior1YearDuration7000JPY
Other finance income IFRSCurrentYearDuration－JPY
Finance income IFRSPrior1YearDuration363813000JPY
Finance income IFRSCurrentYearDuration333835000JPY
Financial liabilities measured at amortized cost interest expenses IFRSPrior1YearDuration1678000JPY
Financial liabilities measured at amortized cost interest expenses IFRSCurrentYearDuration2696000JPY
Lease obligations interest expenses IFRSPrior1YearDuration32182000JPY

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 · 19 of 19 passed
balance sheet identityconsolidated 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass