Annual report
6040.TEDINET S100UL18
Period2023-08-01 → 2024-07-31
Filed2024-10-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.2bn | 2023-08-01 → 2024-07-31 | Cons. | Net sales |
| Revenue | ¥6.9bn | 2022-08-01 → 2023-07-31 | Cons. | Net sales |
| Revenue | ¥5.6bn | 2021-08-01 → 2022-07-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.5bn | 2020-08-01 → 2021-07-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.1bn | 2019-08-01 → 2020-07-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.6bn | 2023-08-01 → 2024-07-31 | Cons. | Operating income |
| Operating income | ¥1.0bn | 2022-08-01 → 2023-07-31 | Cons. | Operating income |
| Ordinary income | ¥1.6bn | 2023-08-01 → 2024-07-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.1bn | 2022-08-01 → 2023-07-31 | Cons. | Ordinary income |
| Ordinary income | ¥345m | 2021-08-01 → 2022-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥267m | 2020-08-01 → 2021-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥389m | 2019-08-01 → 2020-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.5bn | 2023-08-01 → 2024-07-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.1bn | 2022-08-01 → 2023-07-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.1bn | 2023-08-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥953m | 2022-08-01 → 2023-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥32m | 2021-08-01 → 2022-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥480m | 2020-08-01 → 2021-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥139m | 2019-08-01 → 2020-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥1.2bn | 2023-08-01 → 2024-07-31 | Cons. | Profit loss |
| Net income | ¥987m | 2022-08-01 → 2023-07-31 | Cons. | Profit loss |
| Total assets | ¥11.0bn | at 2024-07-31 | Cons. | Assets |
| Total assets | ¥7.6bn | at 2023-07-31 | Cons. | Assets |
| Total assets | ¥7.2bn | at 2022-07-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.9bn | at 2021-07-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥9.2bn | at 2020-07-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.9bn | at 2024-07-31 | Cons. | Liabilities |
| Total liabilities | ¥1.7bn | at 2023-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥7.1bn | at 2024-07-31 | Cons. | Net assets |
| Net assets / equity | ¥5.9bn | at 2023-07-31 | Cons. | Net assets |
| Net assets / equity | ¥5.1bn | at 2022-07-31d | Cons. | Net assets |
| Net assets / equity | ¥5.1bn | at 2021-07-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥6.0bn | at 2020-07-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.1bn | at 2024-07-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2023-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.1bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2023-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.4bn | at 2022-07-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2021-07-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥4.6bn | at 2020-07-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.0bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.6bn | 2022-08-01 → 2023-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2021-08-01 → 2022-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥210m | 2020-08-01 → 2021-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.0bn | 2019-08-01 → 2020-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.7bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.4bn | 2022-08-01 → 2023-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥607m | 2021-08-01 → 2022-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.1bn | 2020-08-01 → 2021-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥603m | 2019-08-01 → 2020-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥2.1bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥852m | 2022-08-01 → 2023-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥200m | 2021-08-01 → 2022-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.4bn | 2020-08-01 → 2021-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.9bn | 2019-08-01 → 2020-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥72.02 | 2023-08-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥62.82 | 2022-08-01 → 2023-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.11 | 2021-08-01 → 2022-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-31.21 | 2020-08-01 → 2021-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.81 | 2019-08-01 → 2020-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥71.86 | 2023-08-01 → 2024-07-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥62.72 | 2022-08-01 → 2023-07-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥438.4 | at 2024-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥370.96 | at 2023-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥315.01 | at 2022-07-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥319.89 | at 2021-07-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥362.99 | at 2020-07-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 60.7% | at 2024-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.9% | at 2023-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.4% | at 2022-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.2% | at 2021-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.2% | at 2020-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 17.8% | 2023-08-01 → 2024-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 18.3% | 2022-08-01 → 2023-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 0.7% | 2021-08-01 → 2022-07-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.4% | 2019-08-01 → 2020-07-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 233 | at 2024-07-31 | Cons. | Number of employees |
| Employees | 242 | at 2023-07-31 | Cons. | Number of employees |
| Employees | 218 | at 2022-07-31d | Cons. | Number of employees |
| Employees | 213 | at 2021-07-31d | Cons. | Number of employees |
| Employees | 236 | at 2020-07-31d | Cons. | Number of employees |
| Revenue | ¥906m | 2023-08-01 → 2024-07-31 | Standalone | Net sales |
| Revenue | ¥714m | 2022-08-01 → 2023-07-31 | Standalone | Net sales |
| Revenue | ¥707m | 2021-08-01 → 2022-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥862m | 2020-08-01 → 2021-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥658m | 2019-08-01 → 2020-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥166m | 2023-08-01 → 2024-07-31 | Standalone | Operating income |
| Operating income | ¥208m | 2022-08-01 → 2023-07-31 | Standalone | Operating income |
| Ordinary income | ¥169m | 2023-08-01 → 2024-07-31 | Standalone | Ordinary income |
| Ordinary income | ¥218m | 2022-08-01 → 2023-07-31 | Standalone | Ordinary income |
| Ordinary income | ¥320m | 2021-08-01 → 2022-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥505m | 2020-08-01 → 2021-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥131m | 2019-08-01 → 2020-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥192m | 2023-08-01 → 2024-07-31 | Standalone | Income before income taxes |
| Profit before tax | ¥244m | 2022-08-01 → 2023-07-31 | Standalone | Income before income taxes |
| Net income | ¥236m | 2023-08-01 → 2024-07-31 | Standalone | Profit loss |
| Net income | ¥279m | 2022-08-01 → 2023-07-31 | Standalone | Profit loss |
| Net income | −¥88m | 2021-08-01 → 2022-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥423m | 2020-08-01 → 2021-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥143m | 2019-08-01 → 2020-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.4bn | at 2024-07-31 | Standalone | Assets |
| Total assets | ¥3.1bn | at 2023-07-31 | Standalone | Assets |
| Total assets | ¥2.7bn | at 2022-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.2bn | at 2021-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.8bn | at 2020-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2024-07-31 | Standalone | Liabilities |
| Total liabilities | ¥302m | at 2023-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.0bn | at 2024-07-31 | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2023-07-31 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2022-07-31d | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2021-07-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.8bn | at 2020-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥807m | at 2024-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥361m | at 2023-07-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥15.56 | 2023-08-01 → 2024-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.43 | 2022-08-01 → 2023-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.79 | 2021-08-01 → 2022-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.51 | 2020-08-01 → 2021-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.05 | 2019-08-01 → 2020-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.52 | 2023-08-01 → 2024-07-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥18.4 | 2022-08-01 → 2023-07-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥10 | 2023-08-01 → 2024-07-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2022-08-01 → 2023-07-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2021-08-01 → 2022-07-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2020-08-01 → 2021-07-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥191.79 | at 2024-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥179.96 | at 2023-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥168.36 | at 2022-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥181.15 | at 2021-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥171.98 | at 2020-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 53.9% | at 2024-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 88.6% | at 2023-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 94.5% | at 2022-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 86.8% | at 2021-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.6% | at 2020-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 8.4% | 2023-08-01 → 2024-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.6% | 2022-08-01 → 2023-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.5% | 2020-08-01 → 2021-07-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.3% | 2019-08-01 → 2020-07-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 16,002,900 | at 2024-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 16,002,900 | at 2023-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 16,000,400 | at 2022-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 16,000,400 | at 2021-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 16,000,400 | at 2020-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 89 | at 2024-07-31 | Standalone | Number of employees |
| Employees | 91 | at 2023-07-31 | Standalone | Number of employees |
| Employees | 80 | at 2022-07-31d | Standalone | Number of employees |
| Employees | 61 | at 2021-07-31d | Standalone | Number of employees |
| Employees | 39 | at 2020-07-31d | 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 · 1,260
| Item | Context | Value | Unit |
|---|---|---|---|
| Dividends from surplus | CurrentYearDuration | -106165000 | JPY |
| Exercise of share acquisition rights disposal of treasury shares | CurrentYearDuration | 60442000 | JPY |
| Purchase of additional shares of consolidated subsidiaries | CurrentYearDuration | 39000 | JPY |
| Purchase of treasury stock | CurrentYearDuration | -51000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_SubscriptionRightsToSharesMember | -1378000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_NonControllingInterestsMember | 94935000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration | 93557000 | JPY |
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | -1378000 | JPY |
| Total changes of items during the period | CurrentYearDuration_NonControllingInterestsMember | 94935000 | JPY |
| Total changes of items during the period | CurrentYearDuration | 1141668000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 49323000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 335586000 | JPY |
| Net assets | CurrentYearInstant | 7059702000 | JPY |
| Income before income taxes | Prior1YearDuration | 1072347000 | JPY |
| Income before income taxes | CurrentYearDuration | 1536773000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 605888000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 725651000 | JPY |
| Insurance income ope cf | Prior1YearDuration | -52000 | JPY |
| Insurance income ope cf | CurrentYearDuration | -1569000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | Prior1YearDuration | -21249000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | CurrentYearDuration | -324000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YearDuration | 42218000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYearDuration | 18429000 | JPY |
| Subsidy income2 ope cf | Prior1YearDuration | -43728000 | JPY |
| Subsidy income2 ope cf | CurrentYearDuration | -10587000 | JPY |
| Share based compensation expenses ope cf | Prior1YearDuration | 10950000 | JPY |
| Share based compensation expenses ope cf | CurrentYearDuration | 13854000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YearDuration | -26855000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYearDuration | -875000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -138000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -266000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 7476000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 22112000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -51879000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -58000000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | 13144000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | -6032000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YearDuration | -46604000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYearDuration | -114019000 | JPY |
| Decrease increase in advances paid ope cf | Prior1YearDuration | -71306000 | JPY |
| Decrease increase in advances paid ope cf | CurrentYearDuration | 99499000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | Prior1YearDuration | 7518000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | CurrentYearDuration | -4240000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YearDuration | 29310000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYearDuration | 81581000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | 10719000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | -12666000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 18982000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 43851000 | JPY |
| Increase decrease in advances received ope cf | Prior1YearDuration | -18227000 | 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 |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 |