Annual report
5621.TEDINET S100TVYQ
Period2023-04-01 → 2024-03-31
Filed2024-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 118
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.0bn | 2023-04-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥4.2bn | 2022-04-01 → 2023-03-31 | Cons. | Net sales |
| Revenue | ¥3.6bn | 2021-04-01 → 2022-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥520m | 2023-04-01 → 2024-03-31 | Cons. | Operating income |
| Operating income | ¥329m | 2022-04-01 → 2023-03-31 | Cons. | Operating income |
| Ordinary income | ¥501m | 2023-04-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥326m | 2022-04-01 → 2023-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥584m | 2021-04-01 → 2022-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥501m | 2023-04-01 → 2024-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥326m | 2022-04-01 → 2023-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥335m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥238m | 2022-04-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥439m | 2021-04-01 → 2022-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥335m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss |
| Net income | ¥238m | 2022-04-01 → 2023-03-31 | Cons. | Profit loss |
| Total assets | ¥4.9bn | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥3.0bn | at 2023-03-31 | Cons. | Assets |
| Total assets | ¥2.6bn | at 2022-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥996m | at 2024-03-31 | Cons. | Liabilities |
| Total liabilities | ¥1.0bn | at 2023-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.9bn | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.9bn | at 2023-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.8bn | at 2022-03-31d | Cons. | Net assets |
| Cash and deposits | ¥3.3bn | at 2024-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.8bn | at 2023-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.3bn | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2023-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2022-03-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥398m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥257m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥264m | 2021-04-01 → 2022-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥286m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥42m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥90m | 2021-04-01 → 2022-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥17m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥60m | 2021-04-01 → 2022-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥39.59 | 2023-04-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥29.33 | 2022-04-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.15 | 2021-04-01 → 2022-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥405.68 | at 2024-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥238.84 | at 2023-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥224.13 | at 2022-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 79.6% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.9% | at 2023-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.0% | at 2022-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.5% | 2023-04-01 → 2024-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.7% | 2022-04-01 → 2023-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 27.5% | 2021-04-01 → 2022-03-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 306 | at 2024-03-31 | Cons. | Number of employees |
| Employees | 281 | at 2023-03-31 | Cons. | Number of employees |
| Employees | 262 | at 2022-03-31d | Cons. | Number of employees |
| Revenue | ¥5.0bn | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥4.2bn | 2022-04-01 → 2023-03-31 | Standalone | Net sales |
| Revenue | ¥3.5bn | 2021-04-01 → 2022-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.9bn | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.5bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥577m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Operating income | ¥362m | 2022-04-01 → 2023-03-31 | Standalone | Operating income |
| Ordinary income | ¥554m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥363m | 2022-04-01 → 2023-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥572m | 2021-04-01 → 2022-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥766m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥570m | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥482m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥363m | 2022-04-01 → 2023-03-31 | Standalone | Income before income taxes |
| Net income | ¥316m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | ¥275m | 2022-04-01 → 2023-03-31 | Standalone | Profit loss |
| Net income | ¥427m | 2021-04-01 → 2022-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥549m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥395m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.8bn | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥2.9bn | at 2023-03-31 | Standalone | Assets |
| Total assets | ¥2.5bn | at 2022-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.7bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥972m | at 2024-03-31 | Standalone | Liabilities |
| Total liabilities | ¥1.0bn | at 2023-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.8bn | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | ¥1.9bn | at 2023-03-31 | Standalone | Net assets |
| Net assets / equity | ¥1.8bn | at 2022-03-31d | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥777m | at 2020-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.2bn | at 2024-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2023-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥37.34 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥33.98 | 2022-04-01 → 2023-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥52.73 | 2021-04-01 → 2022-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1,219,379.76 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥877,915.78 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥12 | 2023-04-01 → 2024-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥2,641 | 2022-04-01 → 2023-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥285,980 | 2021-04-01 → 2022-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥398.81 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥234.48 | at 2023-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥216.39 | at 2022-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,945,998.45 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,726,618.69 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 79.7% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.2% | at 2023-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.8% | at 2022-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.8% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.2% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 11.1% | 2023-04-01 → 2024-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.1% | 2022-04-01 → 2023-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 27.7% | 2021-04-01 → 2022-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 52.2% | 2020-04-01 → 2021-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 68.2% | 2019-04-01 → 2020-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 9,593,200 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 27,000 | at 2023-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 450 | at 2022-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 450 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 450 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 292 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 267 | at 2023-03-31 | Standalone | Number of employees |
| Employees | 229 | at 2022-03-31d | Standalone | Number of employees |
| Employees | 178 | at 2021-03-31d | Standalone | Number of employees |
| Employees | 147 | at 2020-03-31d | 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.
All source rows · 1,072
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 110843000 | JPY |
| Income taxes payable | CurrentYearInstant_NonConsolidatedMember | 110246000 | JPY |
| Contract liabilities | Prior1YearInstant_NonConsolidatedMember | 133416000 | JPY |
| Contract liabilities | CurrentYearInstant_NonConsolidatedMember | 90570000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 29830000 | JPY |
| Deposits received | CurrentYearInstant_NonConsolidatedMember | 62158000 | JPY |
| Provision for bonuses | Prior1YearInstant_NonConsolidatedMember | 92623000 | JPY |
| Provision for bonuses | CurrentYearInstant_NonConsolidatedMember | 104282000 | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | 59027000 | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 60387000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 993195000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 971648000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | 21905000 | JPY |
| Long term loans payable | CurrentYearInstant_NonConsolidatedMember | - | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 21905000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | - | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 1015100000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 971648000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 19930000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 860661000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | - | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 840731000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | - | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 840731000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 4982000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 4982000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 1874415000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 2119463000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 1879398000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 2124446000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 1899328000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 3825839000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 1899328000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 3825839000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 2914429000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 4797487000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 4160712000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 5016286000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 1229298000 | JPY |
| Cost of sales | CurrentYearDuration_NonConsolidatedMember | 1646098000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 2931414000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 3370187000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 2568952000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 2793406000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 362461000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 576780000 | JPY |
| Subsidy income noi | Prior1YearDuration_NonConsolidatedMember | 8849000 | JPY |
| Subsidy income noi | CurrentYearDuration_NonConsolidatedMember | 8046000 | JPY |
| Miscellaneous income noi | Prior1YearDuration_NonConsolidatedMember | - | JPY |
| Miscellaneous income noi | CurrentYearDuration_NonConsolidatedMember | 3232000 | 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 · 24 of 24 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 · net assets | 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 · net income attributable to parent | 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |