Annual report
6444.TEDINET S100QHTO
Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 68
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥175.7bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥119.6bn | 2021-04-01 → 2021-12-31 | Cons. | Net sales |
| Operating income | −¥5.7bn | 2022-01-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | −¥12.5bn | 2021-04-01 → 2021-12-31 | Cons. | Operating income |
| Ordinary income | −¥4.1bn | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥11.7bn | 2021-04-01 → 2021-12-31 | Cons. | Ordinary income |
| Profit before tax | −¥610m | 2022-01-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥20.2bn | 2021-04-01 → 2021-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥1.6bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥15.9bn | 2021-04-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥1.7bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | ¥15.2bn | 2021-04-01 → 2021-12-31 | Cons. | Profit loss |
| Total assets | ¥157.4bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥151.2bn | at 2021-12-31 | Cons. | Assets |
| Total liabilities | ¥134.1bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥127.4bn | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥23.4bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥23.8bn | at 2021-12-31 | Cons. | Net assets |
| Cash and deposits | ¥18.6bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥27.5bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥17.1bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥25.9bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥10.1bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥7.4bn | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥4.5bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥5.2bn | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥5.1bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥19.7bn | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-14.48 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥167.79 | 2021-04-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥201.75 | at 2022-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥205.51 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 14.3% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 15.1% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -7.1% | 2022-01-01 → 2022-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 713.3% | 2021-04-01 → 2021-12-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 5,608 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 5,897 | at 2021-12-31 | Cons. | Number of employees |
| Revenue | ¥75.1bn | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥6.9bn | 2021-04-01 → 2021-12-31 | Standalone | Operating revenue1 |
| Operating income | −¥7.3bn | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | −¥10.9bn | 2021-04-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | −¥3.8bn | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥32.9bn | 2021-04-01 → 2021-12-31 | Standalone | Ordinary income |
| Profit before tax | −¥5.0bn | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥20.1bn | 2021-04-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | −¥5.3bn | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥19.0bn | 2021-04-01 → 2021-12-31 | Standalone | Profit loss |
| Total assets | ¥99.9bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥77.4bn | at 2021-12-31 | Standalone | Assets |
| Total liabilities | ¥81.7bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥53.8bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥18.2bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥23.6bn | at 2021-12-31 | Standalone | Net assets |
| Cash and deposits | ¥3.0bn | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥11.4bn | at 2021-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-47.78 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥200.67 | 2021-04-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥163.31 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥211.47 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 18.2% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.5% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -25.5% | 2022-01-01 → 2022-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 573.3% | 2021-04-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 111,693,313 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 111,693,313 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 1,356 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 88 | at 2021-12-31 | 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 · 2
| Segment | Item | Period | Value |
|---|---|---|---|
| Automotive Systemsreportable segment | employees | at 2022-12-31 | 5608 pure |
| Automotive Systemsreportable segment | employees | at 2022-12-31 | 1356 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,510
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 3610000000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | 2000000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | -1764000000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YearDuration | 1934000000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYearDuration | 901000000 | JPY |
| Decrease increase in other current assets ope cf | Prior1YearDuration | 150000000 | JPY |
| Decrease increase in other current assets ope cf | CurrentYearDuration | -918000000 | JPY |
| Increase decrease in other current liabilities ope cf | Prior1YearDuration | 948000000 | JPY |
| Increase decrease in other current liabilities ope cf | CurrentYearDuration | 3000000 | JPY |
| Other net ope cf | Prior1YearDuration | -1208000000 | JPY |
| Other net ope cf | CurrentYearDuration | -4995000000 | JPY |
| Subtotal ope cf | Prior1YearDuration | -9265000000 | JPY |
| Subtotal ope cf | CurrentYearDuration | -11202000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 3244000000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 2907000000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -698000000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -1163000000 | JPY |
| Income taxes paid refund ope cf | Prior1YearDuration | -689000000 | JPY |
| Income taxes paid refund ope cf | CurrentYearDuration | -667000000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | -7409000000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | -10125000000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -5460000000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -5905000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YearDuration | 318000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYearDuration | 175000000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration | -75000000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -84000000 | JPY |
| Purchase of investment securities inv cf | Prior1YearDuration | -13000000 | JPY |
| Purchase of investment securities inv cf | CurrentYearDuration | -17000000 | JPY |
| Payments into time deposits inv cf | Prior1YearDuration | -7000000 | JPY |
| Payments into time deposits inv cf | CurrentYearDuration | - | JPY |
| Proceeds from withdrawal of time deposits inv cf | Prior1YearDuration | 4000000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | CurrentYearDuration | 2000000 | JPY |
| Proceeds from sales of stocks of subsidiaries and affiliates inv cf | Prior1YearDuration | - | JPY |
| Proceeds from sales of stocks of subsidiaries and affiliates inv cf | CurrentYearDuration | 1166000000 | JPY |
| Other net inv cf | Prior1YearDuration | 24000000 | JPY |
| Other net inv cf | CurrentYearDuration | 176000000 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration | -5209000000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -4486000000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1YearDuration | 18422000000 | JPY |
| Net increase decrease in short term loans payable fin cf | CurrentYearDuration | 7829000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YearDuration | -17512000000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -341000000 | JPY |
| Redemption of bonds fin cf | Prior1YearDuration | -800000000 | JPY |
| Redemption of bonds fin cf | CurrentYearDuration | - | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YearDuration | 21408000000 | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYearDuration | - | JPY |
| Repayments of lease obligations fin cf | Prior1YearDuration | -1891000000 | JPY |
| Repayments of lease obligations fin cf | CurrentYearDuration | -2444000000 | JPY |
| Purchase of treasury stock fin cf | Prior1YearDuration | -0 | 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 · 21 of 22 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | partial |
| 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 |