Tokyo Tape
Sign in
← Japan PC Service

Annual report

6025.TEDINET S100SDSF
Period2022-09-01 → 2023-08-31
Filed2023-11-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥6.4bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥6.3bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥6.2bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
Revenue¥5.4bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Revenue¥3.9bn2018-09-01 → 2019-08-31dCons.Net sales (5-year summary)
Operating income¥26m2022-09-01 → 2023-08-31Cons.Operating income
Operating income−¥226m2021-09-01 → 2022-08-31Cons.Operating income
Ordinary income−¥13m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income−¥232m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥106m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥117m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥76m2018-09-01 → 2019-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥21m2022-09-01 → 2023-08-31Cons.Income before income taxes
Profit before tax−¥204m2021-09-01 → 2022-08-31Cons.Income before income taxes
Net income (owners)−¥40m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥246m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥54m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥29m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥41m2018-09-01 → 2019-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥40m2022-09-01 → 2023-08-31Cons.Profit loss
Net income−¥244m2021-09-01 → 2022-08-31Cons.Profit loss
Total assets¥2.0bnat 2023-08-31Cons.Assets
Total assets¥2.3bnat 2022-08-31Cons.Assets
Total assets¥2.2bnat 2021-08-31dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2019-08-31dCons.Total assets (5-year summary)
Total liabilities¥1.9bnat 2023-08-31Cons.Liabilities
Total liabilities¥2.1bnat 2022-08-31Cons.Liabilities
Net assets / equity¥145mat 2023-08-31Cons.Net assets
Net assets / equity¥195mat 2022-08-31Cons.Net assets
Net assets / equity¥529mat 2021-08-31dCons.Net assets
Net assets / equity¥463mat 2020-08-31dCons.Net assets (5-year summary)
Net assets / equity¥370mat 2019-08-31dCons.Net assets (5-year summary)
Cash and deposits¥665mat 2023-08-31Cons.Cash and deposits
Cash and deposits¥496mat 2022-08-31Cons.Cash and deposits
Cash & equivalents¥665mat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥496mat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥628mat 2021-08-31dCons.Cash and cash equivalents
Cash & equivalents¥762mat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥475mat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥420m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥461m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥133m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥295m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥88m2018-09-01 → 2019-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥17m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥13m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥116m2020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥295m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥276m2018-09-01 → 2019-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥235m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥343m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥151m2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥286m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥200m2018-09-01 → 2019-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-23.142022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-141.422021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.282020-09-01 → 2021-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.622019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.82018-09-01 → 2019-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥17.532019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.272018-09-01 → 2019-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥83.53at 2023-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥112.34at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥300.04at 2021-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥264.02at 2020-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥198.74at 2019-08-31dCons.Net assets per share (5-year summary)
Equity ratio7.3%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio8.6%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio23.5%at 2021-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio20.6%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio18.9%at 2019-08-31dCons.Equity to asset ratio (5-year summary)
ROE11.1%2020-09-01 → 2021-08-31dCons.Rate of return on equity (5-year summary)
ROE7.5%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
ROE14.8%2018-09-01 → 2019-08-31dCons.Rate of return on equity (5-year summary)
Employees346at 2023-08-31Cons.Number of employees
Employees370at 2022-08-31Cons.Number of employees
Employees391at 2021-08-31dCons.Number of employees
Employees355at 2020-08-31dCons.Number of employees
Employees253at 2019-08-31dCons.Number of employees
Revenue¥4.9bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥4.7bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥4.2bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥3.8bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Operating income¥4m2022-09-01 → 2023-08-31StandaloneOperating income
Operating income−¥123m2021-09-01 → 2022-08-31StandaloneOperating income
Ordinary income−¥23m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income−¥157m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥130m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥63m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥13m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥29m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Profit before tax−¥124m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Net income−¥33m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income−¥159m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥98m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income¥40m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥5m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Total assets¥1.9bnat 2023-08-31StandaloneAssets
Total assets¥2.1bnat 2022-08-31StandaloneAssets
Total assets¥1.8bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2023-08-31StandaloneLiabilities
Total liabilities¥1.7bnat 2022-08-31StandaloneLiabilities
Net assets / equity¥313mat 2023-08-31StandaloneNet assets
Net assets / equity¥355mat 2022-08-31StandaloneNet assets
Net assets / equity¥601mat 2021-08-31dStandaloneNet assets
Net assets / equity¥495mat 2020-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥284mat 2019-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥407mat 2023-08-31StandaloneCash and deposits
Cash and deposits¥301mat 2022-08-31StandaloneCash and deposits
EPS (basic)¥-18.72022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-91.42021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥56.182020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.242019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.882018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥24.12019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥2.822018-09-01 → 2019-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥179.98at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥204.36at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥345.21at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥284.29at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥176.18at 2019-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio16.7%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio17.3%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.9%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.4%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.7%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE17.8%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
ROE10.4%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE1.8%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,739,800at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,739,800at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,739,800at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,739,800at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,605,700at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees255at 2023-08-31StandaloneNumber of employees
Employees275at 2022-08-31StandaloneNumber of employees
Employees284at 2021-08-31dStandaloneNumber of employees
Employees245at 2020-08-31dStandaloneNumber of employees
Employees208at 2019-08-31dStandaloneNumber 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 · 1,231
ItemContextValueUnit
Net assetsPrior1YearInstant_CapitalStockMember360058000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember156566000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember-329412000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-433000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember186778000JPY
Net assetsPrior2YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember28299000JPY
Net assetsPrior2YearInstant_ValuationAndTranslationAdjustmentsMember28299000JPY
Net assetsPrior2YearInstant_NonControllingInterestsMember6851000JPY
Net assetsPrior2YearInstant528801000JPY
Cumulative effects of changes in accounting policiesPrior2YearInstant-66376000JPY
Restated balancePrior2YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember28299000JPY
Restated balancePrior2YearInstant_ValuationAndTranslationAdjustmentsMember28299000JPY
Restated balancePrior2YearInstant_NonControllingInterestsMember6851000JPY
Restated balancePrior2YearInstant462425000JPY
Profit loss attributable to owners of parentPrior1YearDuration-246008000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersPrior1YearDuration5513000JPY
Deficit dispositionPrior1YearDuration－JPY
Net changes of items other than shareholders equityPrior1YearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-19647000JPY
Net changes of items other than shareholders equityPrior1YearDuration_ValuationAndTranslationAdjustmentsMember-19647000JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonControllingInterestsMember-6851000JPY
Net changes of items other than shareholders equityPrior1YearDuration-26499000JPY
Total changes of items during the periodPrior1YearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-19647000JPY
Total changes of items during the periodPrior1YearDuration_ValuationAndTranslationAdjustmentsMember-19647000JPY
Total changes of items during the periodPrior1YearDuration_NonControllingInterestsMember-6851000JPY
Total changes of items during the periodPrior1YearDuration-266994000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember8652000JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember8652000JPY
Net assetsPrior1YearInstant_NonControllingInterestsMember－JPY
Net assetsPrior1YearInstant195431000JPY
Net assetsPrior1YearInstant_CapitalStockMember360058000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember156566000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember-329412000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-433000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember186778000JPY
Profit loss attributable to owners of parentCurrentYearDuration_RetainedEarningsMember-40250000JPY
Profit loss attributable to owners of parentCurrentYearDuration_ShareholdersEquityMember-40250000JPY
Total changes of items during the periodCurrentYearDuration_CapitalStockMember－JPY
Total changes of items during the periodCurrentYearDuration_CapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_RetainedEarningsMember-40250000JPY
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember－JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember-40250000JPY
Net assetsCurrentYearInstant_CapitalStockMember360058000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember156566000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember-369663000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-433000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember146528000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember8652000JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember8652000JPY
Net assetsPrior1YearInstant195431000JPY
Profit loss attributable to owners of parentCurrentYearDuration-40250000JPY

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 identityconsolidated 2022-08-31pass rounding
balance sheet identityconsolidated 2023-08-31pass rounding
balance sheet identitynon_consolidated 2022-08-31pass
balance sheet identitynon_consolidated 2023-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass