Annual report
6150.TEDINET S100P3Z2
Period2021-06-01 → 2022-05-31
Filed2022-08-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.4bn | 2021-06-01 → 2022-05-31 | Cons. | Net sales |
| Revenue | ¥3.5bn | 2020-06-01 → 2021-05-31 | Cons. | Net sales |
| Revenue | ¥5.1bn | 2019-06-01 → 2020-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.1bn | 2018-06-01 → 2019-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.4bn | 2017-06-01 → 2018-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥373m | 2021-06-01 → 2022-05-31 | Cons. | Operating income |
| Operating income | ¥103m | 2020-06-01 → 2021-05-31 | Cons. | Operating income |
| Ordinary income | ¥409m | 2021-06-01 → 2022-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥178m | 2020-06-01 → 2021-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥542m | 2019-06-01 → 2020-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥861m | 2018-06-01 → 2019-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥662m | 2017-06-01 → 2018-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥409m | 2021-06-01 → 2022-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥185m | 2020-06-01 → 2021-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥261m | 2021-06-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥119m | 2020-06-01 → 2021-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥351m | 2019-06-01 → 2020-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥640m | 2018-06-01 → 2019-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥452m | 2017-06-01 → 2018-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥261m | 2021-06-01 → 2022-05-31 | Cons. | Profit loss |
| Net income | ¥119m | 2020-06-01 → 2021-05-31 | Cons. | Profit loss |
| Total assets | ¥6.7bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥6.4bn | at 2021-05-31 | Cons. | Assets |
| Total assets | ¥6.4bn | at 2020-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.4bn | at 2019-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.3bn | at 2018-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2022-05-31 | Cons. | Liabilities |
| Total liabilities | ¥2.3bn | at 2021-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥4.3bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.1bn | at 2021-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2020-05-31d | Cons. | Net assets |
| Net assets / equity | ¥3.7bn | at 2019-05-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.2bn | at 2018-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥789m | at 2021-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥872m | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥267m | at 2021-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥466m | at 2020-05-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥439m | at 2019-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥207m | at 2018-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥991m | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥139m | 2020-06-01 → 2021-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥387m | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥769m | 2018-06-01 → 2019-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥408m | 2017-06-01 → 2018-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥63m | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥8m | 2020-06-01 → 2021-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥281m | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥11m | 2018-06-01 → 2019-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥45m | 2017-06-01 → 2018-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥321m | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥68m | 2020-06-01 → 2021-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥78m | 2019-06-01 → 2020-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥549m | 2018-06-01 → 2019-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥493m | 2017-06-01 → 2018-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥283.73 | 2021-06-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥129.36 | 2020-06-01 → 2021-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥381.51 | 2019-06-01 → 2020-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥695.89 | 2018-06-01 → 2019-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥490.8 | 2017-06-01 → 2018-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥4,696.05 | at 2022-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,426.76 | at 2021-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,380.93 | at 2020-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,071.98 | at 2019-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥3,467.32 | at 2018-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 64.1% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2021-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.5% | at 2020-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.7% | at 2019-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.9% | at 2018-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 6.2% | 2021-06-01 → 2022-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.9% | 2020-06-01 → 2021-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.0% | 2019-06-01 → 2020-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 18.5% | 2018-06-01 → 2019-05-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.1% | 2017-06-01 → 2018-05-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 178 | at 2022-05-31 | Cons. | Number of employees |
| Employees | 175 | at 2021-05-31 | Cons. | Number of employees |
| Employees | 182 | at 2020-05-31d | Cons. | Number of employees |
| Employees | 180 | at 2019-05-31d | Cons. | Number of employees |
| Employees | 177 | at 2018-05-31d | Cons. | Number of employees |
| Revenue | ¥4.3bn | 2021-06-01 → 2022-05-31 | Standalone | Net sales |
| Revenue | ¥3.4bn | 2020-06-01 → 2021-05-31 | Standalone | Net sales |
| Revenue | ¥4.9bn | 2019-06-01 → 2020-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.9bn | 2018-06-01 → 2019-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.2bn | 2017-06-01 → 2018-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥319m | 2021-06-01 → 2022-05-31 | Standalone | Operating income |
| Operating income | ¥75m | 2020-06-01 → 2021-05-31 | Standalone | Operating income |
| Ordinary income | ¥374m | 2021-06-01 → 2022-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥137m | 2020-06-01 → 2021-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥489m | 2019-06-01 → 2020-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥763m | 2018-06-01 → 2019-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥544m | 2017-06-01 → 2018-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥374m | 2021-06-01 → 2022-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥144m | 2020-06-01 → 2021-05-31 | Standalone | Income before income taxes |
| Net income | ¥244m | 2021-06-01 → 2022-05-31 | Standalone | Profit loss |
| Net income | ¥95m | 2020-06-01 → 2021-05-31 | Standalone | Profit loss |
| Net income | ¥319m | 2019-06-01 → 2020-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥584m | 2018-06-01 → 2019-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥380m | 2017-06-01 → 2018-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.9bn | at 2022-05-31 | Standalone | Assets |
| Total assets | ¥5.6bn | at 2021-05-31 | Standalone | Assets |
| Total assets | ¥5.6bn | at 2020-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2019-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2018-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2022-05-31 | Standalone | Liabilities |
| Total liabilities | ¥1.8bn | at 2021-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.9bn | at 2022-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.7bn | at 2021-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.7bn | at 2020-05-31d | Standalone | Net assets |
| Net assets / equity | ¥3.5bn | at 2019-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.1bn | at 2018-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.0bn | at 2022-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥620m | at 2021-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥257.96 | 2021-06-01 → 2022-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥100.56 | 2020-06-01 → 2021-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥335.29 | 2019-06-01 → 2020-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥598.1 | 2018-06-01 → 2019-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥373.99 | 2017-06-01 → 2018-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥50 | 2021-06-01 → 2022-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2020-06-01 → 2021-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥80 | 2019-06-01 → 2020-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥80 | 2018-06-01 → 2019-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2017-06-01 → 2018-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥4,167.65 | at 2022-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,916.99 | at 2021-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,890.75 | at 2020-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,618.72 | at 2019-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,081.9 | at 2018-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 67.1% | at 2022-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.8% | at 2021-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.6% | at 2020-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.1% | at 2019-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.7% | at 2018-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 6.4% | 2021-06-01 → 2022-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.6% | 2020-06-01 → 2021-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 8.9% | 2019-06-01 → 2020-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.7% | 2018-06-01 → 2019-05-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.8% | 2017-06-01 → 2018-05-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 1,020,000 | at 2022-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2021-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2020-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2019-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2018-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 141 | at 2022-05-31 | Standalone | Number of employees |
| Employees | 138 | at 2021-05-31 | Standalone | Number of employees |
| Employees | 142 | at 2020-05-31d | Standalone | Number of employees |
| Employees | 139 | at 2019-05-31d | Standalone | Number of employees |
| Employees | 136 | at 2018-05-31d | 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 · 1,400
| Item | Context | Value | Unit |
|---|---|---|---|
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | -171058000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | -177091000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 28428000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 26419000 | JPY |
| Land | Prior1YearInstant_NonConsolidatedMember | 733845000 | JPY |
| Land | CurrentYearInstant_NonConsolidatedMember | 733845000 | JPY |
| Lease assets ppe | Prior1YearInstant_NonConsolidatedMember | 290085000 | JPY |
| Lease assets ppe | CurrentYearInstant_NonConsolidatedMember | 312483000 | JPY |
| Accumulated depreciation lease assets ppe | Prior1YearInstant_NonConsolidatedMember | -155176000 | JPY |
| Accumulated depreciation lease assets ppe | CurrentYearInstant_NonConsolidatedMember | -166659000 | JPY |
| Lease assets net ppe | Prior1YearInstant_NonConsolidatedMember | 134909000 | JPY |
| Lease assets net ppe | CurrentYearInstant_NonConsolidatedMember | 145823000 | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 1408588000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 1453914000 | JPY |
| Telephone subscription right | Prior1YearInstant_NonConsolidatedMember | 840000 | JPY |
| Telephone subscription right | CurrentYearInstant_NonConsolidatedMember | 840000 | JPY |
| Right of trademark | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Right of trademark | CurrentYearInstant_NonConsolidatedMember | 1816000 | JPY |
| Design right | Prior1YearInstant_NonConsolidatedMember | 1244000 | JPY |
| Design right | CurrentYearInstant_NonConsolidatedMember | 2373000 | JPY |
| Software | Prior1YearInstant_NonConsolidatedMember | 78781000 | JPY |
| Software | CurrentYearInstant_NonConsolidatedMember | 52904000 | JPY |
| Lease assets ia | Prior1YearInstant_NonConsolidatedMember | 36000000 | JPY |
| Lease assets ia | CurrentYearInstant_NonConsolidatedMember | 27658000 | JPY |
| Intangible assets | Prior1YearInstant_NonConsolidatedMember | 116866000 | JPY |
| Intangible assets | CurrentYearInstant_NonConsolidatedMember | 85593000 | JPY |
| Investment securities | Prior1YearInstant_NonConsolidatedMember | 94593000 | JPY |
| Investment securities | CurrentYearInstant_NonConsolidatedMember | 115238000 | JPY |
| Stocks of subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | 159906000 | JPY |
| Stocks of subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 159906000 | JPY |
| Investments in capital | Prior1YearInstant_NonConsolidatedMember | 180000 | JPY |
| Investments in capital | CurrentYearInstant_NonConsolidatedMember | 180000 | JPY |
| Long term loans receivable from employees | Prior1YearInstant_NonConsolidatedMember | 54000 | JPY |
| Long term loans receivable from employees | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Insurance funds | Prior1YearInstant_NonConsolidatedMember | 124508000 | JPY |
| Insurance funds | CurrentYearInstant_NonConsolidatedMember | 155198000 | JPY |
| Deferred tax assets | Prior1YearInstant_NonConsolidatedMember | 45135000 | JPY |
| Deferred tax assets | CurrentYearInstant_NonConsolidatedMember | 57690000 | JPY |
| Other ioa | Prior1YearInstant_NonConsolidatedMember | 8937000 | JPY |
| Other ioa | CurrentYearInstant_NonConsolidatedMember | 15073000 | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 433314000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 503286000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 1958769000 | JPY |
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 2042794000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 5559637000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 5863694000 | JPY |
| Notes payable trade | Prior1YearInstant_NonConsolidatedMember | 179582000 | JPY |
| Notes payable trade | CurrentYearInstant_NonConsolidatedMember | 241468000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 125881000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 173970000 | 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 |
| 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 |