Annual report
5125.TEDINET S100PA1O
Period2021-07-01 → 2022-06-30
Filed2022-09-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 62
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.6bn | 2021-07-01 → 2022-06-30 | Standalone | Net sales |
| Revenue | ¥2.2bn | 2020-07-01 → 2021-06-30 | Standalone | Net sales |
| Revenue | ¥1.9bn | 2019-07-01 → 2020-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥592m | 2021-07-01 → 2022-06-30 | Standalone | Operating income |
| Operating income | ¥374m | 2020-07-01 → 2021-06-30 | Standalone | Operating income |
| Ordinary income | ¥601m | 2021-07-01 → 2022-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥383m | 2020-07-01 → 2021-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥209m | 2019-07-01 → 2020-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥3m | 2018-07-01 → 2019-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥601m | 2021-07-01 → 2022-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥383m | 2020-07-01 → 2021-06-30 | Standalone | Income before income taxes |
| Net income | ¥420m | 2021-07-01 → 2022-06-30 | Standalone | Profit loss |
| Net income | ¥257m | 2020-07-01 → 2021-06-30 | Standalone | Profit loss |
| Net income | ¥130m | 2019-07-01 → 2020-06-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥7m | 2018-07-01 → 2019-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.5bn | at 2022-06-30 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2021-06-30 | Standalone | Assets |
| Total assets | ¥1.1bn | at 2020-06-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.0bn | at 2019-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥660m | at 2022-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.0bn | at 2021-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥818m | at 2022-06-30 | Standalone | Net assets |
| Net assets / equity | ¥390m | at 2021-06-30 | Standalone | Net assets |
| Net assets / equity | ¥133m | at 2020-06-30d | Standalone | Net assets |
| Net assets / equity | ¥3m | at 2019-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥965m | at 2022-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥867m | at 2021-06-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥965m | at 2022-06-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥867m | at 2021-06-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥568m | at 2020-06-30d | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥562m | 2021-07-01 → 2022-06-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥431m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥238m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥3m | 2021-07-01 → 2022-06-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥34m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥28m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥460m | 2021-07-01 → 2022-06-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥98m | 2020-07-01 → 2021-06-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥99m | 2019-07-01 → 2020-06-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥101.01 | 2021-07-01 → 2022-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥64.23 | 2020-07-01 → 2021-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥32.45 | 2019-07-01 → 2020-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6,726.6 | 2018-07-01 → 2019-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥192.95 | at 2022-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥97.51 | at 2021-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥33.27 | at 2020-06-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,273.4 | at 2019-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 55.3% | at 2022-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.9% | at 2021-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.2% | at 2020-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 0.3% | at 2019-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 69.6% | 2021-07-01 → 2022-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 98.2% | 2020-07-01 → 2021-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 190.4% | 2019-07-01 → 2020-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,240,000 | at 2022-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 100,000 | at 2021-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,000 | at 2020-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,000 | at 2019-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 259 | at 2022-06-30 | Standalone | Number of employees |
| Employees | 223 | at 2021-06-30 | Standalone | Number of employees |
| Employees | 205 | at 2020-06-30d | Standalone | Number of employees |
| Employees | 201 | at 2019-06-30d | Standalone | Number 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 · 21
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2021-07-01 → 2022-06-30 | ¥758,000 |
| Reconciling Itemsreconciling | depreciation | 2021-07-01 → 2022-06-30 | ¥4m |
| Reconciling Itemsreconciling | segment assets | at 2022-06-30 | ¥1.2bn |
| Reconciling Itemsreconciling | segment profit | 2021-07-01 → 2022-06-30 | −¥538m |
| —segment total | capex | 2021-07-01 → 2022-06-30 | ¥2m |
| —segment total | depreciation | 2021-07-01 → 2022-06-30 | ¥2m |
| —segment total | employees | at 2022-06-30 | 158 pure |
| —segment total | revenue | 2021-07-01 → 2022-06-30 | ¥2.6bn |
| —segment total | revenue external | 2021-07-01 → 2022-06-30 | ¥2.6bn |
| —segment total | segment assets | at 2022-06-30 | ¥305m |
| —segment total | segment profit | 2021-07-01 → 2022-06-30 | ¥1.1bn |
| Reconciling Itemsreconciling | capex | 2020-07-01 → 2021-06-30 | ¥6m |
| Reconciling Itemsreconciling | depreciation | 2020-07-01 → 2021-06-30 | ¥4m |
| Reconciling Itemsreconciling | segment assets | at 2021-06-30 | ¥1.1bn |
| Reconciling Itemsreconciling | segment profit | 2020-07-01 → 2021-06-30 | −¥548m |
| —segment total | capex | 2020-07-01 → 2021-06-30 | ¥500,000 |
| —segment total | depreciation | 2020-07-01 → 2021-06-30 | ¥6m |
| —segment total | revenue | 2020-07-01 → 2021-06-30 | ¥2.2bn |
| —segment total | revenue external | 2020-07-01 → 2021-06-30 | ¥2.2bn |
| —segment total | segment assets | at 2021-06-30 | ¥295m |
| —segment total | segment profit | 2020-07-01 → 2021-06-30 | ¥921m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 835
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)太陽有限責任監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)藤本 浩巳 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)石田 宏 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)Videoクラウド事業の動画制作業務に係る売上高の期間帰属の適切性 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 1937641000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 2199730000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2595390000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -2942000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 209009000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 382737000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 601118000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -6726000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 129810000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 256939000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 420316000 | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 10000000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 10000000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 10000000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 13879000 | JPY |
| Total number of issued shares (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 1000 | |
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 1000 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 100000 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 4240000 | |
| Net assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 3273000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 133251000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 390191000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 818097000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 1027757000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 1090617000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 1397558000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 1478371000 | JPY |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 3273.40 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 33.27 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 97.51 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 192.95 | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － |
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 identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |