Annual report
6189.TEDINET S100PU45
Period2021-10-01 → 2022-09-30
Filed2022-12-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥24.4bn | 2021-10-01 → 2022-09-30 | Cons. | Net sales |
| Revenue | ¥23.5bn | 2020-10-01 → 2021-09-30 | Cons. | Net sales |
| Revenue | ¥22.2bn | 2019-10-01 → 2020-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥19.7bn | 2018-10-01 → 2019-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥17.0bn | 2017-10-01 → 2018-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥707m | 2021-10-01 → 2022-09-30 | Cons. | Operating income |
| Operating income | ¥576m | 2020-10-01 → 2021-09-30 | Cons. | Operating income |
| Ordinary income | ¥1.2bn | 2021-10-01 → 2022-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.1bn | 2020-10-01 → 2021-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥916m | 2019-10-01 → 2020-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.8bn | 2018-10-01 → 2019-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.9bn | 2017-10-01 → 2018-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥484m | 2021-10-01 → 2022-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥815m | 2020-10-01 → 2021-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥314m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥481m | 2020-10-01 → 2021-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥438m | 2019-10-01 → 2020-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.1bn | 2018-10-01 → 2019-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥559m | 2017-10-01 → 2018-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥314m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss |
| Net income | ¥481m | 2020-10-01 → 2021-09-30 | Cons. | Profit loss |
| Total assets | ¥16.6bn | at 2022-09-30 | Cons. | Assets |
| Total assets | ¥18.1bn | at 2021-09-30 | Cons. | Assets |
| Total assets | ¥18.6bn | at 2020-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥18.3bn | at 2019-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥15.7bn | at 2018-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.2bn | at 2022-09-30 | Cons. | Liabilities |
| Total liabilities | ¥9.5bn | at 2021-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥8.4bn | at 2022-09-30 | Cons. | Net assets |
| Net assets / equity | ¥8.7bn | at 2021-09-30 | Cons. | Net assets |
| Net assets / equity | ¥8.1bn | at 2020-09-30d | Cons. | Net assets |
| Net assets / equity | ¥7.7bn | at 2019-09-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥6.6bn | at 2018-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2021-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2022-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2021-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2020-09-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2019-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.3bn | at 2018-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.5bn | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2020-10-01 → 2021-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.0bn | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.2bn | 2018-10-01 → 2019-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.0bn | 2017-10-01 → 2018-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥705m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥907m | 2020-10-01 → 2021-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.0bn | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.8bn | 2018-10-01 → 2019-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥3.0bn | 2017-10-01 → 2018-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥821m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥816m | 2020-10-01 → 2021-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥619m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥825m | 2018-10-01 → 2019-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥989m | 2017-10-01 → 2018-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-33.61 | 2021-10-01 → 2022-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥51.97 | 2020-10-01 → 2021-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.65 | 2019-10-01 → 2020-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥122.24 | 2018-10-01 → 2019-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥62.63 | 2017-10-01 → 2018-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥51.41 | 2020-10-01 → 2021-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥46.75 | 2019-10-01 → 2020-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥119.23 | 2018-10-01 → 2019-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥60.71 | 2017-10-01 → 2018-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥890.35 | at 2022-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥928.85 | at 2021-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥882.76 | at 2020-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥840.44 | at 2019-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥720.33 | at 2018-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 50.4% | at 2022-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.7% | at 2021-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.8% | at 2020-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.1% | at 2019-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.8% | at 2018-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -3.7% | 2021-10-01 → 2022-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.7% | 2020-10-01 → 2021-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.5% | 2019-10-01 → 2020-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.7% | 2018-10-01 → 2019-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.0% | 2017-10-01 → 2018-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 3,008 | at 2022-09-30 | Cons. | Number of employees |
| Employees | 3,076 | at 2021-09-30 | Cons. | Number of employees |
| Employees | 2,941 | at 2020-09-30d | Cons. | Number of employees |
| Employees | 2,678 | at 2019-09-30d | Cons. | Number of employees |
| Employees | 2,212 | at 2018-09-30d | Cons. | Number of employees |
| Revenue | ¥778m | 2021-10-01 → 2022-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥737m | 2020-10-01 → 2021-09-30 | Standalone | Operating revenue1 |
| Revenue | ¥691m | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥615m | 2018-10-01 → 2019-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥572m | 2017-10-01 → 2018-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥444m | 2021-10-01 → 2022-09-30 | Standalone | Operating income |
| Operating income | ¥446m | 2020-10-01 → 2021-09-30 | Standalone | Operating income |
| Ordinary income | ¥457m | 2021-10-01 → 2022-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥460m | 2020-10-01 → 2021-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥395m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥357m | 2018-10-01 → 2019-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥316m | 2017-10-01 → 2018-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥476m | 2021-10-01 → 2022-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥400m | 2020-10-01 → 2021-09-30 | Standalone | Income before income taxes |
| Net income | ¥329m | 2021-10-01 → 2022-09-30 | Standalone | Profit loss |
| Net income | ¥251m | 2020-10-01 → 2021-09-30 | Standalone | Profit loss |
| Net income | ¥225m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥227m | 2018-10-01 → 2019-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥204m | 2017-10-01 → 2018-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.4bn | at 2022-09-30 | Standalone | Assets |
| Total assets | ¥5.1bn | at 2021-09-30 | Standalone | Assets |
| Total assets | ¥4.9bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.6bn | at 2019-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.3bn | at 2018-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥148m | at 2022-09-30 | Standalone | Liabilities |
| Total liabilities | ¥142m | at 2021-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥5.3bn | at 2022-09-30 | Standalone | Net assets |
| Net assets / equity | ¥5.0bn | at 2021-09-30 | Standalone | Net assets |
| Net assets / equity | ¥4.7bn | at 2020-09-30d | Standalone | Net assets |
| Net assets / equity | ¥4.5bn | at 2019-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.2bn | at 2018-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥474m | at 2022-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥636m | at 2021-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥35.22 | 2021-10-01 → 2022-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.12 | 2020-10-01 → 2021-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.57 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.94 | 2018-10-01 → 2019-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥22.91 | 2017-10-01 → 2018-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥35.06 | 2021-10-01 → 2022-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥26.82 | 2020-10-01 → 2021-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.1 | 2019-10-01 → 2020-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.33 | 2018-10-01 → 2019-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥22.2 | 2017-10-01 → 2018-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥25 | 2021-10-01 → 2022-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥561.84 | at 2022-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥531.33 | at 2021-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥508.1 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥485.8 | at 2019-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥460.49 | at 2018-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 97.3% | at 2022-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 96.8% | at 2021-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 96.2% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.1% | at 2019-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 96.4% | at 2018-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 6.5% | 2021-10-01 → 2022-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.2% | 2020-10-01 → 2021-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.3% | 2018-10-01 → 2019-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2017-10-01 → 2018-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 9,405,341 | at 2022-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,328,511 | at 2021-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,229,880 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,170,058 | at 2019-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,105,071 | at 2018-09-30d | Standalone | Total number of issued shares (5-year summary) |
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 · 1,140
| Item | Context | Value | Unit |
|---|---|---|---|
| Subsidy income ope cf | CurrentYearDuration | -642000000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 31000000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | -22000000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YearDuration | 107000000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYearDuration | 109000000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1YearDuration | -24000000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | CurrentYearDuration | － | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -5000000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -6000000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 23000000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 19000000 | JPY |
| Insurance income ope cf | Prior1YearDuration | － | JPY |
| Insurance income ope cf | CurrentYearDuration | -39000000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YearDuration | -370000000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYearDuration | － | JPY |
| Decrease increase in accounts receivables and contract assets ope cf | Prior1YearDuration | － | JPY |
| Decrease increase in accounts receivables and contract assets ope cf | CurrentYearDuration | -428000000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YearDuration | -43000000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYearDuration | 4000000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | 6000000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | 47000000 | JPY |
| Increase decrease in advances received ope cf | Prior1YearDuration | -41000000 | JPY |
| Increase decrease in advances received ope cf | CurrentYearDuration | 34000000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YearDuration | － | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYearDuration | -19000000 | JPY |
| Other net ope cf | Prior1YearDuration | 143000000 | JPY |
| Other net ope cf | CurrentYearDuration | 89000000 | JPY |
| Subtotal ope cf | Prior1YearDuration | 1063000000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 1224000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 2000000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 3000000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -23000000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -19000000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -569000000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -350000000 | JPY |
| Proceeds from subsidy ope cf | Prior1YearDuration | 761000000 | JPY |
| Proceeds from subsidy ope cf | CurrentYearDuration | 642000000 | JPY |
| Proceeds from insurance income ope cf | Prior1YearDuration | － | JPY |
| Proceeds from insurance income ope cf | CurrentYearDuration | 39000000 | JPY |
| System failure response expenses ope cf | Prior1YearDuration | － | JPY |
| System failure response expenses ope cf | CurrentYearDuration | -36000000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | 1235000000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 1503000000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -785000000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -728000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YearDuration | － | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYearDuration | 1000000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration | -6000000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -5000000 | JPY |
| Payments for lease and guarantee deposits inv cf | Prior1YearDuration | -136000000 | 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 rounding |
| 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 |