Annual report
6238.TEDINET S100ODXY
Period2021-04-01 → 2022-03-31
Filed2022-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 125
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥34.1bn | 2021-04-01 → 2022-03-31 | Cons. | Net sales |
| Revenue | ¥27.1bn | 2018-04-01 → 2019-03-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥25.4bn | 2017-04-01 → 2018-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥3.7bn | 2021-04-01 → 2022-03-31 | Cons. | Operating income |
| Ordinary income | ¥3.7bn | 2021-04-01 → 2022-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥3.5bn | 2018-04-01 → 2019-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.5bn | 2017-04-01 → 2018-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥3.7bn | 2021-04-01 → 2022-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥2.5bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.9bn | 2018-04-01 → 2019-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.7bn | 2017-04-01 → 2018-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥2.5bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss |
| Total assets | ¥28.1bn | at 2022-03-31 | Cons. | Assets |
| Total assets | ¥25.0bn | at 2019-03-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥22.9bn | at 2018-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.9bn | at 2022-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥21.3bn | at 2022-03-31 | Cons. | Net assets |
| Net assets / equity | ¥19.7bn | at 2021-03-31 | Cons. | Net assets |
| Net assets / equity | ¥17.9bn | at 2019-03-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥16.9bn | at 2018-03-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥14.7bn | at 2022-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥14.7bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.3bn | at 2021-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥13.8bn | at 2019-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥11.5bn | at 2018-03-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥5.7bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥5.3bn | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.6bn | 2017-04-01 → 2018-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.3bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.1bn | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.0bn | 2017-04-01 → 2018-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥1.0bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥880m | 2018-04-01 → 2019-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥852m | 2017-04-01 → 2018-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥93.01 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥66.53 | 2018-04-01 → 2019-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.99 | 2017-04-01 → 2018-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥776.71 | at 2022-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥633.39 | at 2019-03-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥596.67 | at 2018-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 75.5% | at 2022-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.6% | at 2019-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.9% | at 2018-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 12.0% | 2021-04-01 → 2022-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.8% | 2018-04-01 → 2019-03-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.5% | 2017-04-01 → 2018-03-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 488 | at 2022-03-31 | Cons. | Number of employees |
| Employees | 482 | at 2019-03-31d | Cons. | Number of employees |
| Employees | 421 | at 2018-03-31d | Cons. | Number of employees |
| Revenue | ¥34.0bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Revenue | ¥24.8bn | 2020-04-01 → 2021-03-31 | Standalone | Net sales |
| Revenue | ¥27.4bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥26.4bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥25.0bn | 2017-04-01 → 2018-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥3.9bn | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Operating income | ¥2.7bn | 2020-04-01 → 2021-03-31 | Standalone | Operating income |
| Ordinary income | ¥3.9bn | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥2.7bn | 2020-04-01 → 2021-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥3.7bn | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3.8bn | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.5bn | 2017-04-01 → 2018-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥3.9bn | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥2.7bn | 2020-04-01 → 2021-03-31 | Standalone | Income before income taxes |
| Net income | ¥2.7bn | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | ¥1.8bn | 2020-04-01 → 2021-03-31 | Standalone | Profit loss |
| Net income | ¥3.0bn | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.9bn | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.7bn | 2017-04-01 → 2018-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥28.2bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥24.0bn | at 2021-03-31 | Standalone | Assets |
| Total assets | ¥24.0bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥24.2bn | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥22.3bn | at 2018-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥6.8bn | at 2022-03-31 | Standalone | Liabilities |
| Total liabilities | ¥4.2bn | at 2021-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥21.5bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥19.8bn | at 2021-03-31 | Standalone | Net assets |
| Net assets / equity | ¥19.0bn | at 2020-03-31d | Standalone | Net assets |
| Net assets / equity | ¥17.8bn | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥16.8bn | at 2018-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥14.3bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥12.3bn | at 2021-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥12.3bn | at 2021-03-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥12.7bn | at 2020-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.8bn | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥3.0bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.1bn | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.9bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥1.1bn | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.9bn | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥97.99 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥67.42 | 2020-04-01 → 2021-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥108.54 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥67.2 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.99 | 2017-04-01 → 2018-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥52 | 2021-04-01 → 2022-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥36 | 2020-04-01 → 2021-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥40 | 2019-04-01 → 2020-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2018-04-01 → 2019-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2017-04-01 → 2018-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥784.81 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥722.38 | at 2021-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥694.22 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥629.83 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥592.16 | at 2018-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 76.0% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.3% | at 2021-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.1% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.7% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.1% | at 2018-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.0% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.5% | 2020-04-01 → 2021-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.4% | 2019-04-01 → 2020-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.0% | 2018-04-01 → 2019-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.6% | 2017-04-01 → 2018-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 28,296,000 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 28,296,000 | at 2021-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 28,296,000 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 28,296,000 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 28,296,000 | at 2018-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 477 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 453 | at 2021-03-31 | Standalone | Number of employees |
| Employees | 453 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 422 | at 2019-03-31d | Standalone | Number of employees |
| Employees | 410 | at 2018-03-31d | 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.
Segments · 44
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2021-04-01 → 2022-03-31 | ¥125m |
| Reconciling Itemsreconciling | depreciation | 2021-04-01 → 2022-03-31 | ¥104m |
| Reconciling Itemsreconciling | segment assets | at 2022-03-31 | ¥22.6bn |
| Reconciling Itemsreconciling | segment profit | 2021-04-01 → 2022-03-31 | −¥1.6bn |
| Amusement Prizes Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥86m |
| Amusement Prizes Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥29m |
| Amusement Prizes Businessreportable segment | employees | at 2022-03-31 | 85 pure |
| Amusement Prizes Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥15.2bn |
| Amusement Prizes Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥15.2bn |
| Amusement Prizes Businessreportable segment | segment assets | at 2022-03-31 | ¥633m |
| Amusement Prizes Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥2.4bn |
| Game Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥428m |
| Game Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥592m |
| Game Businessreportable segment | employees | at 2022-03-31 | 63 pure |
| Game Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥3.0bn |
| Game Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥3.0bn |
| Game Businessreportable segment | segment assets | at 2022-03-31 | ¥596m |
| Game Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥27m |
| Media Content Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥9m |
| Media Content Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥38m |
| Media Content Businessreportable segment | employees | at 2022-03-31 | 101 pure |
| Media Content Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥8.3bn |
| Media Content Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥8.3bn |
| Media Content Businessreportable segment | segment assets | at 2022-03-31 | ¥373m |
| Media Content Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥3.2bn |
| Photo Sticker Machines Businessreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥1.6bn |
| Photo Sticker Machines Businessreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥1.3bn |
| Photo Sticker Machines Businessreportable segment | employees | at 2022-03-31 | 154 pure |
| Photo Sticker Machines Businessreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥7.6bn |
| Photo Sticker Machines Businessreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥7.6bn |
| Photo Sticker Machines Businessreportable segment | segment assets | at 2022-03-31 | ¥3.9bn |
| Photo Sticker Machines Businessreportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥253m |
| —segment total | capex | 2021-04-01 → 2022-03-31 | ¥2.1bn |
| —segment total | depreciation | 2021-04-01 → 2022-03-31 | ¥2.0bn |
| —segment total | employees | at 2022-03-31 | 403 pure |
| —segment total | revenue | 2021-04-01 → 2022-03-31 | ¥34.1bn |
| —segment total | revenue external | 2021-04-01 → 2022-03-31 | ¥34.1bn |
| —segment total | segment assets | at 2022-03-31 | ¥5.5bn |
| —segment total | segment profit | 2021-04-01 → 2022-03-31 | ¥5.4bn |
| Amusement Prizes Businessreportable segment | employees | at 2022-03-31 | 85 pure |
| Game Businessreportable segment | employees | at 2022-03-31 | 63 pure |
| Media Content Businessreportable segment | employees | at 2022-03-31 | 90 pure |
| Photo Sticker Machines Businessreportable segment | employees | at 2022-03-31 | 154 pure |
| —segment total | employees | at 2022-03-31 | 392 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,178
| Item | Context | Value | Unit |
|---|---|---|---|
| Advance payments trade | CurrentYearInstant | 839214000 | JPY |
| Prepaid expenses | CurrentYearInstant | 272742000 | JPY |
| Accounts receivable other | CurrentYearInstant | 468695000 | JPY |
| Other ca | CurrentYearInstant | 200072000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant | -7371000 | JPY |
| Current assets | CurrentYearInstant | 23386016000 | JPY |
| Buildings net | CurrentYearInstant | 178490000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 136874000 | JPY |
| Lease assets net ppe | CurrentYearInstant | 2205217000 | JPY |
| Other ppe | CurrentYearInstant | 113035000 | JPY |
| Property plant and equipment | CurrentYearInstant | 2633617000 | JPY |
| Software | CurrentYearInstant | 274131000 | JPY |
| Other ia | CurrentYearInstant | 280733000 | JPY |
| Intangible assets | CurrentYearInstant | 554864000 | JPY |
| Investment securities | CurrentYearInstant | 30098000 | JPY |
| Claims provable in bankruptcy claims provable in rehabilitation and other | CurrentYearInstant | 20150000 | JPY |
| Long term prepaid expenses | CurrentYearInstant | 37184000 | JPY |
| Lease and guarantee deposits | CurrentYearInstant | 440217000 | JPY |
| Deferred tax assets | CurrentYearInstant | 1053481000 | JPY |
| Other ioa | CurrentYearInstant | 10975000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant | -20150000 | JPY |
| Investments and other assets | CurrentYearInstant | 1571956000 | JPY |
| Noncurrent assets | CurrentYearInstant | 4760438000 | JPY |
| Assets | CurrentYearInstant | 28146455000 | JPY |
| Accounts payable trade | CurrentYearInstant | 862036000 | JPY |
| Electronically recorded obligations operating cl | CurrentYearInstant | 1575446000 | JPY |
| Lease obligations cl | CurrentYearInstant | 371960000 | JPY |
| Accounts payable other | CurrentYearInstant | 749887000 | JPY |
| Accrued expenses | CurrentYearInstant | 1345444000 | JPY |
| Income taxes payable | CurrentYearInstant | 1110180000 | JPY |
| Accrued consumption taxes | CurrentYearInstant | 216196000 | JPY |
| Contract liabilities | CurrentYearInstant | 64498000 | JPY |
| Other cl | CurrentYearInstant | 412493000 | JPY |
| Current liabilities | CurrentYearInstant | 6708143000 | JPY |
| Net defined benefit liability | CurrentYearInstant | 180186000 | JPY |
| Other ncl | CurrentYearInstant | 7148000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 187335000 | JPY |
| Liabilities | CurrentYearInstant | 6895479000 | JPY |
| Capital stock | CurrentYearInstant | 1639216000 | JPY |
| Capital surplus | CurrentYearInstant | 1614716000 | JPY |
| Retained earnings | CurrentYearInstant | 19003864000 | JPY |
| Treasury stock | CurrentYearInstant | -1000385000 | JPY |
| Shareholders equity | CurrentYearInstant | 21257410000 | JPY |
| Deferred gains or losses on hedges | CurrentYearInstant | 54328000 | JPY |
| Remeasurements of defined benefit plans | CurrentYearInstant | -60762000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | -6434000 | JPY |
| Non controlling interests | CurrentYearInstant | － | JPY |
| Net assets | CurrentYearInstant | 21250976000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 28146455000 | JPY |
| Net sales | CurrentYearDuration | 34058184000 | 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 · 17 of 17 passed
| 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 income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |