Tokyo Tape
Sign in
← Kitalive

Annual report

5039.TEDINET S100QIF2
Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 73
MetricValuePeriodScopeSource row
Revenue¥706m2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥577m2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥478m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥375m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥234m2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥183m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥113m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥178m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥116m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥92m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥70m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥5m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥178m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥116m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥128m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥77m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥62m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥46m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥5m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥729mat 2022-12-31StandaloneAssets
Total assets¥490mat 2021-12-31StandaloneAssets
Total assets¥394mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥311mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥189mat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥164mat 2022-12-31StandaloneLiabilities
Total liabilities¥116mat 2021-12-31StandaloneLiabilities
Net assets / equity¥566mat 2022-12-31StandaloneNet assets
Net assets / equity¥373mat 2021-12-31StandaloneNet assets
Net assets / equity¥296mat 2020-12-31dStandaloneNet assets
Net assets / equity¥234mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥169mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥472mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥348mat 2021-12-31StandaloneCash and deposits
Cash & equivalents¥472mat 2022-12-31StandaloneCash and cash equivalents
Cash & equivalents¥348mat 2021-12-31StandaloneCash and cash equivalents
Cash & equivalents¥261mat 2020-12-31dStandaloneCash and cash equivalents
Operating cash flow¥85m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥91m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥82m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥14m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥4m2021-01-01 → 2021-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥4m2020-01-01 → 2020-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥53m2022-01-01 → 2022-12-31StandaloneNet cash provided by used in financing activities
EPS (basic)¥104.722022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.312021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥51.242020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19,125.682019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2,395.22018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥93.332022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥451.64at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥238.3at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥173.99at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥61,896.9at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥43,606.36at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio77.6%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.3%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.3%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.5%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE27.2%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE23.1%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE23.2%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE22.6%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,253,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees48at 2022-12-31StandaloneNumber of employees
Employees41at 2021-12-31StandaloneNumber of employees
Employees38at 2020-12-31dStandaloneNumber of employees
Employees36at 2019-12-31dStandaloneNumber of employees
Employees29at 2018-12-31dStandaloneNumber 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 · 698
ItemContextValueUnit
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember93390000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember186674000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember186674000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember373454000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember373454000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember93390000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember93390000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember93390000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember186674000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember186674000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember373454000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember373454000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_CapitalStockMember32430000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember32430000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember32430000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember64860000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember64860000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember127588000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember127588000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember127588000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember127588000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember32430000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember32430000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember32430000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember127588000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember127588000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember192448000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember192448000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember125820000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember125820000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember125820000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember314262000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember314262000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember565902000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember565902000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember116280000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember177538000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember3378000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember4273000JPY
Amortization of goodwill ope cfPrior1YearDuration_NonConsolidatedMember6666000JPY
Amortization of goodwill ope cfCurrentYearDuration_NonConsolidatedMember6666000JPY
Interest income ope cfPrior1YearDuration_NonConsolidatedMember-2000JPY
Interest income ope cfCurrentYearDuration_NonConsolidatedMember-3000JPY
Listing related expenses ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Listing related expenses ope cfCurrentYearDuration_NonConsolidatedMember11375000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration_NonConsolidatedMember-1344000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration_NonConsolidatedMember8081000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration_NonConsolidatedMember-8094000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-75163000JPY
Decrease increase in inventories ope cfPrior1YearDuration_NonConsolidatedMember-857000JPY

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 2021-12-31pass rounding
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 · operating cash flownon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flownon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass