Annual report
5535.TEDINET S100TSS6
Period2023-04-01 → 2024-03-31
Filed2024-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 37
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥42.7bn | 2023-04-01 → 2024-03-31 | Cons. | Net sales |
| Operating income | ¥2.5bn | 2023-04-01 → 2024-03-31 | Cons. | Operating income |
| Ordinary income | ¥2.0bn | 2023-04-01 → 2024-03-31 | Cons. | Ordinary income |
| Profit before tax | ¥1.9bn | 2023-04-01 → 2024-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.1bn | 2023-04-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.1bn | 2023-04-01 → 2024-03-31 | Cons. | Profit loss |
| Total assets | ¥48.4bn | at 2024-03-31 | Cons. | Assets |
| Total liabilities | ¥38.0bn | at 2024-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥10.5bn | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥9.6bn | at 2023-03-31 | Cons. | Net assets |
| Cash and deposits | ¥8.9bn | at 2024-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥8.9bn | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.8bn | at 2023-03-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥691m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥360m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥3.1bn | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥153 | 2023-04-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥152.69 | 2023-04-01 → 2024-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,418.57 | at 2024-03-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 21.4% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.2% | 2023-04-01 → 2024-03-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 320 | at 2024-03-31 | Cons. | Number of employees |
| Revenue | ¥489m | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Operating income | −¥4m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Ordinary income | −¥36m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Profit before tax | −¥283m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Net income | −¥314m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Total assets | ¥12.0bn | at 2024-03-31 | Standalone | Assets |
| Total liabilities | ¥1.5bn | at 2024-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥10.5bn | at 2024-03-31 | Standalone | Net assets |
| Cash and deposits | ¥93m | at 2024-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-43.21 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥45 | 2023-04-01 → 2024-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,439.12 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 87.3% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 7,338,000 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 17 | at 2024-03-31 | 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 · 29
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2023-04-01 → 2024-03-31 | ¥1m |
| Reconciling Itemsreconciling | depreciation | 2023-04-01 → 2024-03-31 | ¥81m |
| Reconciling Itemsreconciling | revenue | 2023-04-01 → 2024-03-31 | −¥88m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-04-01 → 2024-03-31 | −¥88m |
| Reconciling Itemsreconciling | segment assets | at 2024-03-31 | ¥8.3bn |
| Reconciling Itemsreconciling | segment profit | 2023-04-01 → 2024-03-31 | −¥1.2bn |
| DX Promotionreportable segment | capex | 2023-04-01 → 2024-03-31 | ¥47m |
| DX Promotionreportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥9m |
| DX Promotionreportable segment | employees | at 2024-03-31 | 169 pure |
| DX Promotionreportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥2.6bn |
| DX Promotionreportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥2.5bn |
| DX Promotionreportable segment | revenue intersegment | 2023-04-01 → 2024-03-31 | ¥88m |
| DX Promotionreportable segment | segment assets | at 2024-03-31 | ¥2.1bn |
| DX Promotionreportable segment | segment profit | 2023-04-01 → 2024-03-31 | −¥101m |
| DX Real Estatereportable segment | capex | 2023-04-01 → 2024-03-31 | ¥4m |
| DX Real Estatereportable segment | depreciation | 2023-04-01 → 2024-03-31 | ¥15m |
| DX Real Estatereportable segment | employees | at 2024-03-31 | 138 pure |
| DX Real Estatereportable segment | revenue | 2023-04-01 → 2024-03-31 | ¥40.1bn |
| DX Real Estatereportable segment | revenue external | 2023-04-01 → 2024-03-31 | ¥40.1bn |
| DX Real Estatereportable segment | segment assets | at 2024-03-31 | ¥38.1bn |
| DX Real Estatereportable segment | segment profit | 2023-04-01 → 2024-03-31 | ¥3.8bn |
| —segment total | capex | 2023-04-01 → 2024-03-31 | ¥51m |
| —segment total | depreciation | 2023-04-01 → 2024-03-31 | ¥23m |
| —segment total | employees | at 2024-03-31 | 307 pure |
| —segment total | revenue | 2023-04-01 → 2024-03-31 | ¥42.8bn |
| —segment total | revenue external | 2023-04-01 → 2024-03-31 | ¥42.7bn |
| —segment total | revenue intersegment | 2023-04-01 → 2024-03-31 | ¥88m |
| —segment total | segment assets | at 2024-03-31 | ¥40.2bn |
| —segment total | segment profit | 2023-04-01 → 2024-03-31 | ¥3.7bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 830
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision of allowance for doubtful accounts sga | CurrentYearDuration | -2116000 | JPY |
| Advertising expenses sga | CurrentYearDuration | 694278000 | JPY |
| Commission fee sga | CurrentYearDuration | 532550000 | JPY |
| Taxes and dues sga | CurrentYearDuration | 548768000 | JPY |
| Revenues from external customers | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 2541582000 | JPY |
| Revenues from external customers | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 40130493000 | JPY |
| Revenues from external customers | CurrentYearDuration_ReportableSegmentsMember | 42672075000 | JPY |
| Revenues from external customers | CurrentYearDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | CurrentYearDuration | 42672075000 | JPY |
| Transactions with other segments | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 87915000 | JPY |
| Transactions with other segments | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | － | JPY |
| Transactions with other segments | CurrentYearDuration_ReportableSegmentsMember | 87915000 | JPY |
| Transactions with other segments | CurrentYearDuration_ReconcilingItemsMember | -87915000 | JPY |
| Transactions with other segments | CurrentYearDuration | － | JPY |
| Net sales | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 2629498000 | JPY |
| Net sales | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 40130493000 | JPY |
| Net sales | CurrentYearDuration_ReportableSegmentsMember | 42759991000 | JPY |
| Net sales | CurrentYearDuration_ReconcilingItemsMember | -87915000 | JPY |
| Net sales | CurrentYearDuration | 42672075000 | JPY |
| Operating income | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | -101311000 | JPY |
| Operating income | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 3848508000 | JPY |
| Operating income | CurrentYearDuration_ReportableSegmentsMember | 3747197000 | JPY |
| Operating income | CurrentYearDuration_ReconcilingItemsMember | -1247015000 | JPY |
| Operating income | CurrentYearDuration | 2500182000 | JPY |
| Assets | CurrentYearInstant_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 2132376000 | JPY |
| Assets | CurrentYearInstant_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 38060024000 | JPY |
| Assets | CurrentYearInstant_ReportableSegmentsMember | 40192401000 | JPY |
| Assets | CurrentYearInstant_ReconcilingItemsMember | 8254091000 | JPY |
| Assets | CurrentYearInstant | 48446492000 | JPY |
| Depreciation segment information | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 8892000 | JPY |
| Depreciation segment information | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 14549000 | JPY |
| Depreciation segment information | CurrentYearDuration_ReportableSegmentsMember | 23442000 | JPY |
| Depreciation segment information | CurrentYearDuration_ReconcilingItemsMember | 80598000 | JPY |
| Depreciation segment information | CurrentYearDuration | 104040000 | JPY |
| Amortization of goodwill sga | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 33843000 | JPY |
| Amortization of goodwill sga | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | － | JPY |
| Amortization of goodwill sga | CurrentYearDuration_ReportableSegmentsMember | 33843000 | JPY |
| Amortization of goodwill sga | CurrentYearDuration_ReconcilingItemsMember | － | JPY |
| Amortization of goodwill sga | CurrentYearDuration | 33843000 | JPY |
| Increase in property plant and equipment and intangible assets | CurrentYearDuration_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 46811000 | JPY |
| Increase in property plant and equipment and intangible assets | CurrentYearDuration_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 4446000 | JPY |
| Increase in property plant and equipment and intangible assets | CurrentYearDuration_ReportableSegmentsMember | 51258000 | JPY |
| Increase in property plant and equipment and intangible assets | CurrentYearDuration_ReconcilingItemsMember | 1458000 | JPY |
| Increase in property plant and equipment and intangible assets | CurrentYearDuration | 52716000 | JPY |
| Goodwill | CurrentYearInstant_jpcrp030000-asr_E38760-000DXPromotionReportableSegmentsMember | 381891000 | JPY |
| Goodwill | CurrentYearInstant_jpcrp030000-asr_E38760-000DXRealEstateReportableSegmentsMember | 224036000 | JPY |
| Goodwill | CurrentYearInstant_ReportableSegmentsMember | 605927000 | JPY |
| Goodwill | CurrentYearInstant_UnallocatedAmountsAndEliminationMember | － | JPY |
| Goodwill | CurrentYearInstant | 605927000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 92635000 | JPY |
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 · 12 of 12 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 income attributable to parent | 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 |