Tokyo Tape
Sign in
← Btm

Annual report

5247.TEDINET S100TXOL
Period2023-04-01 → 2024-03-31
Filed2024-06-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 80
MetricValuePeriodScopeSource row
Revenue¥4.2bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥3.5bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥3.0bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income¥153m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income¥131m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income¥151m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥115m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥67m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥83m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥29m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥151m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax¥115m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income¥110m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥78m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥66m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥82m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥12m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.4bnat 2024-03-31StandaloneAssets
Total assets¥1.3bnat 2023-03-31StandaloneAssets
Total assets¥865mat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥659mat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥814mat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥777mat 2024-03-31StandaloneLiabilities
Total liabilities¥783mat 2023-03-31StandaloneLiabilities
Net assets / equity¥604mat 2024-03-31StandaloneNet assets
Net assets / equity¥479mat 2023-03-31StandaloneNet assets
Net assets / equity¥138mat 2022-03-31dStandaloneNet assets
Net assets / equity¥46mat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥128mat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥664mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥666mat 2023-03-31StandaloneCash and deposits
Cash & equivalents¥694mat 2024-03-31StandaloneCash and cash equivalents
Cash & equivalents¥696mat 2023-03-31StandaloneCash and cash equivalents
Cash & equivalents¥369mat 2022-03-31dStandaloneCash and cash equivalents
Cash & equivalents¥199mat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥27m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥132m2022-04-01 → 2023-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥76m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥129m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥4m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥8m2022-04-01 → 2023-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥5m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥1m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥34m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥203m2022-04-01 → 2023-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥99m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥113m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥78.62023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥63.152022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥56.592021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-71.12020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.792019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥75.042023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥58.842022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥427.38at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥347.47at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥94.77at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥6.1at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥87.86at 2020-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio43.8%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.0%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio15.9%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio7.0%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio15.7%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE20.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE25.2%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE71.5%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE10.5%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,413,500at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,379,200at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,064at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued400at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees172at 2024-03-31StandaloneNumber of employees
Employees173at 2023-03-31StandaloneNumber of employees
Employees147at 2022-03-31dStandaloneNumber of employees
Employees145at 2021-03-31dStandaloneNumber of employees
Employees124at 2020-03-31dStandaloneNumber 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 · 755
ItemContextValueUnit
Cost of salesPrior1YearDuration_NonConsolidatedMember2953491000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember3481607000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember595043000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember672990000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember463700000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember520260000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember131342000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember152729000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember5000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember7000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember1566000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember2640000JPY
Other noiPrior1YearDuration_NonConsolidatedMember54000JPY
Other noiCurrentYearDuration_NonConsolidatedMember26000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember1625000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember2673000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember3397000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember3219000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember12102000JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Commission fee noePrior1YearDuration_NonConsolidatedMember1017000JPY
Commission fee noeCurrentYearDuration_NonConsolidatedMember1016000JPY
Other noePrior1YearDuration_NonConsolidatedMember1377000JPY
Other noeCurrentYearDuration_NonConsolidatedMember296000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember17894000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember4532000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember115073000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember150870000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember115073000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember150870000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember41163000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember39390000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-3776000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember1017000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember37387000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember40408000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember77686000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember110461000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember42672000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember32672000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember32672000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember62202000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember62202000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember137546000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember137546000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember132165000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember132165000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember132165000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember264331000JPY

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 2023-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · operating cash flownon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flownon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass