Annual report
5950.TEDINET S100QIAD
Period2022-01-01 → 2022-12-31
Filed2023-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.4bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥5.3bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥5.3bn | 2020-01-01 → 2020-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥7.1bn | 2019-01-01 → 2019-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥7.4bn | 2018-01-01 → 2018-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥85m | 2022-01-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | ¥93m | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Ordinary income | ¥14m | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥168m | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥231m | 2020-01-01 → 2020-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥362m | 2019-01-01 → 2019-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥249m | 2018-01-01 → 2018-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥28m | 2022-01-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥2.2bn | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥40m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.1bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥322m | 2020-01-01 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥1.5bn | 2019-01-01 → 2019-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥330m | 2018-01-01 → 2018-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥40m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | ¥2.1bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Total assets | ¥8.0bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥8.1bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥6.9bn | at 2020-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥8.2bn | at 2019-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥8.6bn | at 2018-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.5bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥4.8bn | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.5bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2020-12-31d | Cons. | Net assets |
| Net assets / equity | ¥1.7bn | at 2019-12-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.1bn | at 2018-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.0bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.2bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.5bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥453m | at 2020-12-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥524m | at 2019-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥799m | at 2018-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥159m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥369m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥343m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥858m | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥555m | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥650m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥2.2bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥195m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥225m | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥26m | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥209m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥920m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥605m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥815m | 2019-01-01 → 2019-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥521m | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥2.53 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥132.2 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-19.85 | 2020-01-01 → 2020-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-93 | 2019-01-01 → 2019-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-20.36 | 2018-01-01 → 2018-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.18 | 2022-01-01 → 2022-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥105.14 | 2021-01-01 → 2021-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥217.65 | at 2022-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥205 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥80.5 | at 2020-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥104.45 | at 2019-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥190.57 | at 2018-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 43.2% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.3% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.0% | at 2020-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 20.6% | at 2019-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.8% | at 2018-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 1.2% | 2022-01-01 → 2022-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 93.7% | 2021-01-01 → 2021-12-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 160 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 164 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 169 | at 2020-12-31d | Cons. | Number of employees |
| Employees | 203 | at 2019-12-31d | Cons. | Number of employees |
| Employees | 484 | at 2018-12-31d | Cons. | Number of employees |
| Revenue | ¥5.4bn | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥5.3bn | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Revenue | ¥5.3bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.6bn | 2019-01-01 → 2019-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.8bn | 2018-01-01 → 2018-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥118m | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | ¥172m | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | ¥110m | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥166m | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥61m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥121m | 2019-01-01 → 2019-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥5m | 2018-01-01 → 2018-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥124m | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥984m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | ¥136m | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥969m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | −¥163m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.2bn | 2019-01-01 → 2019-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥31m | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥8.1bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥8.3bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥8.9bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥9.4bn | at 2019-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥8.9bn | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.5bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥4.7bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.6bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥3.5bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2020-12-31d | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2019-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.9bn | at 2018-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥571m | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥465m | at 2021-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥8.56 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥59.94 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-10.07 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-76.05 | 2019-01-01 → 2019-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.88 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥6.95 | 2022-01-01 → 2022-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥47.76 | 2021-01-01 → 2021-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥2.5 | 2022-01-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2021-01-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥226.44 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥220.98 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥158.27 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥172.96 | at 2019-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥241.09 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 44.3% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.5% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.0% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.7% | at 2019-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.7% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.8% | 2022-01-01 → 2022-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 31.9% | 2021-01-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 18,688,540 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,688,540 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,688,540 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,688,540 | at 2019-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,688,540 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 160 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 164 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 163 | at 2020-12-31d | Standalone | Number of employees |
| Employees | 176 | at 2019-12-31d | Standalone | Number of employees |
| Employees | 185 | at 2018-12-31d | 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 · 1,583
| Item | Context | Value | Unit |
|---|---|---|---|
| Machinery equipment and vehicles | Prior1YearInstant | 1795576000 | JPY |
| Machinery equipment and vehicles | CurrentYearInstant | 1611552000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | Prior1YearInstant | -1512953000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | CurrentYearInstant | -1365811000 | JPY |
| Machinery equipment and vehicles net | Prior1YearInstant | 282623000 | JPY |
| Machinery equipment and vehicles net | CurrentYearInstant | 245740000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant | 379570000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant | 393907000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant | -341870000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant | -354619000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant | 37700000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 39287000 | JPY |
| Land | Prior1YearInstant | 983759000 | JPY |
| Land | CurrentYearInstant | 951450000 | JPY |
| Lease assets ppe | Prior1YearInstant | 3564000 | JPY |
| Lease assets ppe | CurrentYearInstant | 3564000 | JPY |
| Accumulated depreciation lease assets ppe | Prior1YearInstant | -475000 | JPY |
| Accumulated depreciation lease assets ppe | CurrentYearInstant | -1188000 | JPY |
| Lease assets net ppe | Prior1YearInstant | 3088000 | JPY |
| Lease assets net ppe | CurrentYearInstant | 2376000 | JPY |
| Construction in progress | Prior1YearInstant | 2109000 | JPY |
| Construction in progress | CurrentYearInstant | 1707000 | JPY |
| Property plant and equipment | Prior1YearInstant | 1921623000 | JPY |
| Property plant and equipment | CurrentYearInstant | 1814067000 | JPY |
| Lease assets ia | Prior1YearInstant | 93254000 | JPY |
| Lease assets ia | CurrentYearInstant | 81946000 | JPY |
| Other ia | Prior1YearInstant | 31406000 | JPY |
| Other ia | CurrentYearInstant | 38446000 | JPY |
| Intangible assets | Prior1YearInstant | 124660000 | JPY |
| Intangible assets | CurrentYearInstant | 120392000 | JPY |
| Investment securities | Prior1YearInstant | 94205000 | JPY |
| Investment securities | CurrentYearInstant | 117984000 | JPY |
| Deferred tax assets | Prior1YearInstant | - | JPY |
| Deferred tax assets | CurrentYearInstant | 26911000 | JPY |
| Other ioa | Prior1YearInstant | 110162000 | JPY |
| Other ioa | CurrentYearInstant | 123548000 | JPY |
| Allowance for doubtful accounts ioa by group | Prior1YearInstant | -8914000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant | -8914000 | JPY |
| Investments and other assets | Prior1YearInstant | 195452000 | JPY |
| Investments and other assets | CurrentYearInstant | 259529000 | JPY |
| Noncurrent assets | Prior1YearInstant | 2241735000 | JPY |
| Noncurrent assets | CurrentYearInstant | 2193989000 | JPY |
| Assets | Prior1YearInstant | 8079852000 | JPY |
| Assets | CurrentYearInstant | 8001523000 | JPY |
| Notes and accounts payable trade | Prior1YearInstant | 591966000 | JPY |
| Notes and accounts payable trade | CurrentYearInstant | 532312000 | JPY |
| Electronically recorded obligations operating cl | Prior1YearInstant | 555217000 | JPY |
| Electronically recorded obligations operating cl | CurrentYearInstant | 735823000 | JPY |
| Short term loans payable | Prior1YearInstant | 1244744000 | JPY |
| Short term loans payable | CurrentYearInstant | 1320000000 | 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 |
| balance sheet identity | pass rounding |
| 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 · 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 |