Annual report
6150.TEDINET S100RSOY
Period2022-06-01 → 2023-05-31
Filed2023-09-05
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100RS0X. Amended by S100RSZ8 (2023-09-05).
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.7bn | 2022-06-01 → 2023-05-31 | Cons. | Net sales |
| Revenue | ¥4.4bn | 2021-06-01 → 2022-05-31 | Cons. | Net sales |
| Revenue | ¥3.5bn | 2020-06-01 → 2021-05-31d | Cons. | Net sales (5-year summary) |
| 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) |
| Operating income | ¥384m | 2022-06-01 → 2023-05-31 | Cons. | Operating income |
| Operating income | ¥373m | 2021-06-01 → 2022-05-31 | Cons. | Operating income |
| Ordinary income | ¥416m | 2022-06-01 → 2023-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥409m | 2021-06-01 → 2022-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥178m | 2020-06-01 → 2021-05-31d | Cons. | Ordinary income loss (5-year summary) |
| 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) |
| Profit before tax | ¥468m | 2022-06-01 → 2023-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥409m | 2021-06-01 → 2022-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥317m | 2022-06-01 → 2023-05-31 | Cons. | Profit loss attributable to owners of parent |
| 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 → 2021-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| 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 | ¥317m | 2022-06-01 → 2023-05-31 | Cons. | Profit loss |
| Net income | ¥261m | 2021-06-01 → 2022-05-31 | Cons. | Profit loss |
| Total assets | ¥7.3bn | at 2023-05-31 | Cons. | Assets |
| Total assets | ¥6.7bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥6.4bn | at 2021-05-31d | Cons. | Total assets (5-year summary) |
| 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 liabilities | ¥2.7bn | at 2023-05-31 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2022-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥4.6bn | at 2023-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.3bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.1bn | at 2021-05-31d | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2020-05-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.7bn | at 2019-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2023-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2022-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥601m | at 2023-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥872m | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥267m | at 2021-05-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥466m | at 2020-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥439m | at 2019-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥83m | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in operating activities |
| 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 → 2021-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| 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) |
| Investing cash flow | −¥72m | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in investment activities |
| 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 → 2021-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| 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) |
| Financing cash flow | −¥116m | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in financing activities |
| 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 → 2021-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| 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) |
| EPS (basic) | ¥344.63 | 2022-06-01 → 2023-05-31 | Cons. | Basic earnings loss per share (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 → 2021-05-31d | 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) |
| Net assets per share | ¥4,994.98 | at 2023-05-31 | Cons. | Net assets 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 2021-05-31d | 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) |
| Equity ratio | 63.0% | at 2023-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2021-05-31d | 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) |
| ROE | 7.1% | 2022-06-01 → 2023-05-31 | Cons. | Rate of return on equity (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 → 2021-05-31d | 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) |
| Employees | 176 | at 2023-05-31 | Cons. | Number of employees |
| Employees | 178 | at 2022-05-31 | Cons. | Number of employees |
| Employees | 175 | at 2021-05-31d | Cons. | Number of employees |
| Employees | 182 | at 2020-05-31d | Cons. | Number of employees |
| Employees | 180 | at 2019-05-31d | Cons. | Number of employees |
| Revenue | ¥4.5bn | 2022-06-01 → 2023-05-31 | Standalone | Net sales |
| Revenue | ¥4.3bn | 2021-06-01 → 2022-05-31 | Standalone | Net sales |
| Revenue | ¥3.4bn | 2020-06-01 → 2021-05-31d | Standalone | Net sales (5-year summary) |
| 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) |
| Operating income | ¥292m | 2022-06-01 → 2023-05-31 | Standalone | Operating income |
| Operating income | ¥319m | 2021-06-01 → 2022-05-31 | Standalone | Operating income |
| Ordinary income | ¥337m | 2022-06-01 → 2023-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥374m | 2021-06-01 → 2022-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥137m | 2020-06-01 → 2021-05-31d | Standalone | Ordinary income loss (5-year summary) |
| 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) |
| Profit before tax | ¥389m | 2022-06-01 → 2023-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥374m | 2021-06-01 → 2022-05-31 | Standalone | Income before income taxes |
| Net income | ¥265m | 2022-06-01 → 2023-05-31 | Standalone | Profit loss |
| Net income | ¥244m | 2021-06-01 → 2022-05-31 | Standalone | Profit loss |
| Net income | ¥95m | 2020-06-01 → 2021-05-31d | Standalone | Net income loss (5-year summary) |
| 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) |
| Total assets | ¥6.4bn | at 2023-05-31 | Standalone | Assets |
| Total assets | ¥5.9bn | at 2022-05-31 | Standalone | Assets |
| Total assets | ¥5.6bn | at 2021-05-31d | Standalone | Total assets (5-year summary) |
| 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 liabilities | ¥2.3bn | at 2023-05-31 | Standalone | Liabilities |
| Total liabilities | ¥1.9bn | at 2022-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥4.1bn | at 2023-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.9bn | at 2022-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.7bn | at 2021-05-31d | Standalone | Net assets |
| Net assets / equity | ¥3.7bn | at 2020-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.5bn | at 2019-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥832m | at 2023-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.0bn | at 2022-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥282.2 | 2022-06-01 → 2023-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| 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 → 2021-05-31d | 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) |
| Dividend per share | ¥60 | 2022-06-01 → 2023-05-31 | Standalone | Dividend paid 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 → 2021-05-31d | 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) |
| Net assets per share | ¥4,415.05 | at 2023-05-31 | Standalone | Net assets 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 2021-05-31d | 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) |
| Equity ratio | 64.6% | at 2023-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.1% | at 2022-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.8% | at 2021-05-31d | 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) |
| ROE | 6.6% | 2022-06-01 → 2023-05-31 | Standalone | Rate of return on equity (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 → 2021-05-31d | 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) |
| Shares issued | 1,020,000 | at 2023-05-31 | Standalone | Total number of issued shares (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 2021-05-31d | 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) |
| Employees | 139 | at 2023-05-31 | Standalone | Number of employees |
| Employees | 141 | at 2022-05-31 | Standalone | Number of employees |
| Employees | 138 | at 2021-05-31d | Standalone | Number of employees |
| Employees | 142 | at 2020-05-31d | Standalone | Number of employees |
| Employees | 139 | at 2019-05-31d | 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 · 1,415
| Item | Context | Value | Unit |
|---|---|---|---|
| Other ncl | CurrentYearInstant_NonConsolidatedMember | 762000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 440899000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | 642823000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 1931074000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 2277380000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 1874083000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 1874083000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 47574000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 52292000 | JPY |
| Reserve for advanced depreciation of noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 2620000 | JPY |
| Reserve for advanced depreciation of noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 28969000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 2203806000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 2390882000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 2254001000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 2472144000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -193047000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -200168000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 3935037000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 4146059000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | -2417000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 1690000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | -2417000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 1690000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 3932620000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 4147749000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 5863694000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 6425129000 | JPY |
| Net sales of finished goods rev oa | Prior1YearDuration_NonConsolidatedMember | 3670300000 | JPY |
| Net sales of finished goods rev oa | CurrentYearDuration_NonConsolidatedMember | 3817594000 | JPY |
| Part sales | Prior1YearDuration_NonConsolidatedMember | 506381000 | JPY |
| Part sales | CurrentYearDuration_NonConsolidatedMember | 534045000 | JPY |
| Service sales rev oa | Prior1YearDuration_NonConsolidatedMember | 89152000 | JPY |
| Service sales rev oa | CurrentYearDuration_NonConsolidatedMember | 99198000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 4265834000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 4450838000 | JPY |
| Beginning finished goods cos | Prior1YearDuration_NonConsolidatedMember | 1281288000 | JPY |
| Beginning finished goods cos | CurrentYearDuration_NonConsolidatedMember | 997322000 | JPY |
| Cost of products manufactured | Prior1YearDuration_NonConsolidatedMember | 2467551000 | JPY |
| Cost of products manufactured | CurrentYearDuration_NonConsolidatedMember | 3033481000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | Prior1YearDuration_NonConsolidatedMember | 3748839000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | CurrentYearDuration_NonConsolidatedMember | 4030803000 | JPY |
| Ending finished goods cos | Prior1YearDuration_NonConsolidatedMember | 997322000 | JPY |
| Ending finished goods cos | CurrentYearDuration_NonConsolidatedMember | 1222642000 | JPY |
| Cost of finished goods sold | Prior1YearDuration_NonConsolidatedMember | 2751517000 | JPY |
| Cost of finished goods sold | CurrentYearDuration_NonConsolidatedMember | 2808161000 | JPY |
| Part cost of good sold | Prior1YearDuration_NonConsolidatedMember | 211220000 | JPY |
| Part cost of good sold | CurrentYearDuration_NonConsolidatedMember | 306150000 | JPY |
| Cost of service sales cos exp oa | Prior1YearDuration_NonConsolidatedMember | 125491000 | JPY |
| Cost of service sales cos exp oa | CurrentYearDuration_NonConsolidatedMember | 133261000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 3088229000 | 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 |