Annual report
6577.TEDINET S100PBLY
Period2021-08-01 → 2022-07-31
Filed2022-10-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥247m | 2021-08-01 → 2022-07-31 | Cons. | Net sales |
| Revenue | ¥84m | 2020-08-01 → 2021-07-31 | Cons. | Net sales |
| Revenue | ¥1.1bn | 2019-08-01 → 2020-07-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.2bn | 2018-08-01 → 2019-07-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2017-08-01 → 2018-07-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥187m | 2021-08-01 → 2022-07-31 | Cons. | Operating income |
| Operating income | −¥139m | 2020-08-01 → 2021-07-31 | Cons. | Operating income |
| Ordinary income | −¥177m | 2021-08-01 → 2022-07-31 | Cons. | Ordinary income |
| Ordinary income | −¥133m | 2020-08-01 → 2021-07-31 | Cons. | Ordinary income |
| Ordinary income | −¥69m | 2019-08-01 → 2020-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥131m | 2018-08-01 → 2019-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥116m | 2017-08-01 → 2018-07-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥220m | 2021-08-01 → 2022-07-31 | Cons. | Income before income taxes |
| Profit before tax | −¥128m | 2020-08-01 → 2021-07-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥218m | 2021-08-01 → 2022-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥130m | 2020-08-01 → 2021-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥53m | 2019-08-01 → 2020-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥84m | 2018-08-01 → 2019-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥77m | 2017-08-01 → 2018-07-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥218m | 2021-08-01 → 2022-07-31 | Cons. | Profit loss |
| Net income | −¥130m | 2020-08-01 → 2021-07-31 | Cons. | Profit loss |
| Total assets | ¥2.3bn | at 2022-07-31 | Cons. | Assets |
| Total assets | ¥2.3bn | at 2021-07-31 | Cons. | Assets |
| Total assets | ¥2.7bn | at 2020-07-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2019-07-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.1bn | at 2018-07-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.7bn | at 2022-07-31 | Cons. | Liabilities |
| Total liabilities | ¥1.7bn | at 2021-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥531m | at 2022-07-31 | Cons. | Net assets |
| Net assets / equity | ¥562m | at 2021-07-31 | Cons. | Net assets |
| Net assets / equity | ¥669m | at 2020-07-31d | Cons. | Net assets |
| Net assets / equity | ¥713m | at 2019-07-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥653m | at 2018-07-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-07-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2021-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.4bn | at 2022-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2021-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2020-07-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2019-07-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2018-07-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥145m | 2021-08-01 → 2022-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥136m | 2020-08-01 → 2021-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥269m | 2019-08-01 → 2020-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥172m | 2018-08-01 → 2019-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥123m | 2017-08-01 → 2018-07-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥54m | 2021-08-01 → 2022-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥64m | 2020-08-01 → 2021-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥27m | 2019-08-01 → 2020-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥208m | 2018-08-01 → 2019-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥5m | 2017-08-01 → 2018-07-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥9m | 2021-08-01 → 2022-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥195m | 2020-08-01 → 2021-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥503m | 2019-08-01 → 2020-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥241m | 2018-08-01 → 2019-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥770m | 2017-08-01 → 2018-07-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-164.7 | 2021-08-01 → 2022-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-104.86 | 2020-08-01 → 2021-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-42.39 | 2019-08-01 → 2020-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.62 | 2018-08-01 → 2019-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥69.15 | 2017-08-01 → 2018-07-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥66.75 | 2018-08-01 → 2019-07-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥66.01 | 2017-08-01 → 2018-07-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥397.11 | at 2022-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥449.36 | at 2021-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥538.7 | at 2020-07-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥579.86 | at 2019-07-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥536.41 | at 2018-07-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 23.5% | at 2022-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.3% | at 2021-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.3% | at 2020-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.0% | at 2019-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.4% | at 2018-07-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -40.1% | 2021-08-01 → 2022-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -21.2% | 2020-08-01 → 2021-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -7.6% | 2019-08-01 → 2020-07-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.3% | 2018-08-01 → 2019-07-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.6% | 2017-08-01 → 2018-07-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 22 | at 2022-07-31 | Cons. | Number of employees |
| Employees | 24 | at 2021-07-31 | Cons. | Number of employees |
| Employees | 26 | at 2020-07-31d | Cons. | Number of employees |
| Employees | 25 | at 2019-07-31d | Cons. | Number of employees |
| Employees | 22 | at 2018-07-31d | Cons. | Number of employees |
| Revenue | ¥240m | 2021-08-01 → 2022-07-31 | Standalone | Net sales |
| Revenue | ¥79m | 2020-08-01 → 2021-07-31 | Standalone | Net sales |
| Revenue | ¥1.1bn | 2019-08-01 → 2020-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.2bn | 2018-08-01 → 2019-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2017-08-01 → 2018-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥182m | 2021-08-01 → 2022-07-31 | Standalone | Operating income |
| Operating income | −¥132m | 2020-08-01 → 2021-07-31 | Standalone | Operating income |
| Ordinary income | −¥173m | 2021-08-01 → 2022-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥132m | 2020-08-01 → 2021-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥72m | 2019-08-01 → 2020-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥135m | 2018-08-01 → 2019-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥116m | 2017-08-01 → 2018-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥216m | 2021-08-01 → 2022-07-31 | Standalone | Income before income taxes |
| Profit before tax | −¥126m | 2020-08-01 → 2021-07-31 | Standalone | Income before income taxes |
| Net income | −¥213m | 2021-08-01 → 2022-07-31 | Standalone | Profit loss |
| Net income | −¥128m | 2020-08-01 → 2021-07-31 | Standalone | Profit loss |
| Net income | −¥53m | 2019-08-01 → 2020-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥88m | 2018-08-01 → 2019-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥78m | 2017-08-01 → 2018-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.1bn | at 2022-07-31 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2021-07-31 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2020-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2019-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.1bn | at 2018-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.6bn | at 2022-07-31 | Standalone | Liabilities |
| Total liabilities | ¥1.6bn | at 2021-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥540m | at 2022-07-31 | Standalone | Net assets |
| Net assets / equity | ¥566m | at 2021-07-31 | Standalone | Net assets |
| Net assets / equity | ¥671m | at 2020-07-31d | Standalone | Net assets |
| Net assets / equity | ¥716m | at 2019-07-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥652m | at 2018-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.5bn | at 2021-07-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-160.65 | 2021-08-01 → 2022-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-103.18 | 2020-08-01 → 2021-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-42.61 | 2019-08-01 → 2020-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥72.1 | 2018-08-01 → 2019-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥69.93 | 2017-08-01 → 2018-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥70.13 | 2018-08-01 → 2019-07-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥66.76 | 2017-08-01 → 2018-07-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥404.42 | at 2022-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥448.15 | at 2021-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥540.77 | at 2020-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥582.18 | at 2019-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥535.25 | at 2018-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 25.7% | at 2022-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.4% | at 2021-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.6% | at 2020-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.3% | at 2019-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.4% | at 2018-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -38.6% | 2021-08-01 → 2022-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -20.7% | 2020-08-01 → 2021-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -7.6% | 2019-08-01 → 2020-07-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.9% | 2018-08-01 → 2019-07-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.9% | 2017-08-01 → 2018-07-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 1,346,160 | at 2022-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,263,360 | at 2021-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,254,960 | at 2020-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,243,800 | at 2019-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 609,000 | at 2018-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 22 | at 2022-07-31 | Standalone | Number of employees |
| Employees | 24 | at 2021-07-31 | Standalone | Number of employees |
| Employees | 26 | at 2020-07-31d | Standalone | Number of employees |
| Employees | 25 | at 2019-07-31d | Standalone | Number of employees |
| Employees | 22 | at 2018-07-31d | 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 · 1,162
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes receivable | CurrentYearInstant | 314000 | JPY |
| Other ca | Prior1YearInstant | 19889000 | JPY |
| Other ca | CurrentYearInstant | 48497000 | JPY |
| Current assets | Prior1YearInstant | 1822828000 | JPY |
| Current assets | CurrentYearInstant | 1755485000 | JPY |
| Buildings and structures | Prior1YearInstant | 78378000 | JPY |
| Buildings and structures | CurrentYearInstant | 78378000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant | 1844000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant | 1844000 | JPY |
| Land | Prior1YearInstant | 76651000 | JPY |
| Land | CurrentYearInstant | 76651000 | JPY |
| Accumulated depreciation ppe by group | Prior1YearInstant | -10204000 | JPY |
| Accumulated depreciation ppe by group | CurrentYearInstant | -13775000 | JPY |
| Property plant and equipment | Prior1YearInstant | 146669000 | JPY |
| Property plant and equipment | CurrentYearInstant | 143099000 | JPY |
| Software | Prior1YearInstant | 28795000 | JPY |
| Software | CurrentYearInstant | 46417000 | JPY |
| Software in progress | Prior1YearInstant | 26631000 | JPY |
| Software in progress | CurrentYearInstant | 24065000 | JPY |
| Goodwill | Prior1YearInstant | 29546000 | JPY |
| Goodwill | CurrentYearInstant | 40297000 | JPY |
| Intangible assets | Prior1YearInstant | 84973000 | JPY |
| Intangible assets | CurrentYearInstant | 110780000 | JPY |
| Investment securities | Prior1YearInstant | 213972000 | JPY |
| Investment securities | CurrentYearInstant | 176830000 | JPY |
| Other ioa | Prior1YearInstant | 34270000 | JPY |
| Other ioa | CurrentYearInstant | 61043000 | JPY |
| Investments and other assets | Prior1YearInstant | 248243000 | JPY |
| Investments and other assets | CurrentYearInstant | 237874000 | JPY |
| Noncurrent assets | Prior1YearInstant | 479887000 | JPY |
| Noncurrent assets | CurrentYearInstant | 491754000 | JPY |
| Issuance cost of subscription rights to shares da | Prior1YearInstant | 3853000 | JPY |
| Issuance cost of subscription rights to shares da | CurrentYearInstant | 3632000 | JPY |
| Deferred assets | Prior1YearInstant | 3853000 | JPY |
| Deferred assets | CurrentYearInstant | 3632000 | JPY |
| Assets | Prior1YearInstant | 2306569000 | JPY |
| Assets | CurrentYearInstant | 2250871000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 279043000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 309973000 | JPY |
| Accounts payable other | Prior1YearInstant | 7911000 | JPY |
| Accounts payable other | CurrentYearInstant | 25299000 | JPY |
| Income taxes payable | Prior1YearInstant | 1202000 | JPY |
| Income taxes payable | CurrentYearInstant | 2896000 | JPY |
| Travel advance received cl | Prior1YearInstant | 197337000 | JPY |
| Travel advance received cl | CurrentYearInstant | － | JPY |
| Contract liabilities | Prior1YearInstant | － | JPY |
| Contract liabilities | CurrentYearInstant | 331665000 | JPY |
| Other cl | Prior1YearInstant | 12221000 | JPY |
| Other cl | CurrentYearInstant | 12450000 | JPY |
| Current liabilities | Prior1YearInstant | 497715000 | 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 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 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 |