Tokyo Tape
Sign in
← Laboro.AI

Annual report

5586.TEDINET S100V0AT
Period2023-10-01 → 2024-09-30
Filed2024-12-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 81
MetricValuePeriodScopeSource row
Revenue¥1.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.4bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥733m2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥657m2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥381m2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥183m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥206m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥183m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥194m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥55m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥84m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥71m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥183m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥194m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥134m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥140m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥40m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥61m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥53m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.6bnat 2024-09-30StandaloneAssets
Total assets¥2.5bnat 2023-09-30StandaloneAssets
Total assets¥1.3bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥414mat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥280mat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥200mat 2024-09-30StandaloneLiabilities
Total liabilities¥242mat 2023-09-30StandaloneLiabilities
Net assets / equity¥2.4bnat 2024-09-30StandaloneNet assets
Net assets / equity¥2.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥209mat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥98mat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥1.9bnat 2023-09-30StandaloneCash and deposits
Cash & equivalents¥1.5bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.9bnat 2023-09-30StandaloneCash and cash equivalents
Cash & equivalents¥966mat 2022-09-30dStandaloneCash and cash equivalents
Cash & equivalents¥215mat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥5m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥117m2022-10-01 → 2023-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥182m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥58m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥434m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥15m2022-10-01 → 2023-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥54m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥14m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥9m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥877m2022-10-01 → 2023-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥988m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥38m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥8.432023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.72022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.312021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.262020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.632019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥8.232023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥9.412022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥150.49at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥141.96at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥83.09at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥17.8at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥8.53at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio92.3%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio90.3%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.6%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.4%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.0%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE5.8%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE8.2%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE-5.8%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE39.5%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE74.5%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued15,887,598at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued15,837,628at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued14,077,828at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,730,414at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,500,000at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees71at 2024-09-30StandaloneNumber of employees
Employees56at 2023-09-30StandaloneNumber of employees
Employees40at 2022-09-30dStandaloneNumber of employees
Employees31at 2021-09-30dStandaloneNumber of employees
Employees18at 2020-09-30dStandaloneNumber 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 · 683
ItemContextValueUnit
Shareholders equityCurrentYearInstant_NonConsolidatedMember2391000000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember316000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember316000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2248267000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2391317000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2490752000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2591538000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1369186000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1515258000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember481070000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember499282000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember888115000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1015976000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember681844000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember832587000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember206271000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember183389000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember14000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember180000JPY
Other noiPrior1YearDuration_NonConsolidatedMember287000JPY
Other noiCurrentYearDuration_NonConsolidatedMember410000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember302000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember591000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember186000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember326000JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember489000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember12109000JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Other noePrior1YearDuration_NonConsolidatedMember－JPY
Other noeCurrentYearDuration_NonConsolidatedMember1000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember12623000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember491000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember193950000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember183488000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember193950000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember183488000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember42806000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember48948000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember11591000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember954000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember54397000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember49902000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember139552000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember133586000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember534999000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember524999000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember524999000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember469514000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember469514000JPY

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 2023-09-30pass rounding
balance sheet identitynon_consolidated 2024-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · operating cash flownon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flownon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass